SERVOTECH RENEWABLE POWER SYSTEM LIMITED

Resultaträkning Servotech Renewable Power System Limited

Aktier

SERVOTECH

INE782X01033

Elektriska komponenter och utrustning

Fördröjd NSE India S.E. Andra börsplatser 11.51.18 2026-08-05			5-dagars förändring	Förändring 1 jan.
86,26 ^INR	−1,43 %		−6,49 %	+8,48 %

07-22	Servotech Renewable Power System Limited, Q1 2027 Earnings Call, Jul 22, 2026
07-21	Servotech Renewable Power System rapporterar resultat för första kvartalet 2026	CI

1e74bebe1d9fa1b3d44389c6082234b.XgZTAK7BFj4XJq6ybC6YHEubiXep8NmlkxNTQnovfhs.J388dtiOQmFGR-j8NEisKxSi_AHAvb7TwEdhFyh5B3VvNDRX455lSydi5w

Publicerade finansiella data: SERVOTECH RENEWABLE POWER SYSTEM LIMITED

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Mars	2021	2022	2023	2024	2025
Revenues	880 mn	1,44 md	2,78 md	3,54 md	6,74 md
Other Revenues, Total	5,72 mn	−1 tn	-	1 tn	-
Total Revenues	886 mn	1,44 md	2,78 md	3,54 md	6,74 md
Cost of Goods Sold, Total	659 mn	1,25 md	2,3 md	2,97 md	5,64 md
Gross Profit	226 mn	183 mn	480 mn	569 mn	1,11 md
Selling General & Admin Expenses, Total	54,32 mn	59,29 mn	107 mn	155 mn	227 mn
Depreciation & Amortization - (IS)	9,61 mn	15,78 mn	21,29 mn	30,39 mn	58,65 mn
Other Operating Expenses	122 mn	28,7 mn	185 mn	204 mn	311 mn
Other Operating Expenses, Total	185 mn	104 mn	313 mn	390 mn	596 mn
Operating Income	40,94 mn	79,18 mn	167 mn	179 mn	510 mn
Interest Expense, Total	−20,83 mn	−24,5 mn	−25,28 mn	−28,81 mn	−64 mn
Interest And Investment Income	1,31 mn	1,72 mn	686 tn	7,16 mn	13,23 mn
Net Interest Expenses	−19,52 mn	−22,78 mn	−24,6 mn	−21,66 mn	−50,77 mn
Currency Exchange Gains (Loss)	319 tn	-	4,43 mn	279 tn	−7,69 mn
Other Non Operating Income (Expenses)	−7,19 mn	-	−2,3 mn	−2,7 mn	−3,47 mn
EBT, Excl. Unusual Items	14,54 mn	56,4 mn	145 mn	155 mn	448 mn
Gain (Loss) On Sale Of Investments	-	-	-	5,72 mn	-
Gain (Loss) On Sale Of Assets	-	-	-	602 tn	126 tn
Insurance Settlements	-	-	-	-	-
Other Unusual Items	−2,33 mn	−506 tn	-	-	-
EBT, Incl. Unusual Items	12,22 mn	55,89 mn	145 mn	162 mn	448 mn
Income Tax Expense	3 mn	15,32 mn	33,72 mn	43,64 mn	122 mn
Earnings From Continuing Operations	9,22 mn	40,58 mn	111 mn	118 mn	326 mn
Net Income to Company	9,22 mn	40,58 mn	111 mn	118 mn	326 mn
Minority Interest	-	-	−243 tn	−398 tn	981 tn
Net Income - (IS)	9,22 mn	40,58 mn	111 mn	118 mn	327 mn
Net Income to Common Incl Extra Items	9,22 mn	40,58 mn	111 mn	118 mn	327 mn
Net Income to Common Excl. Extra Items	9,22 mn	40,58 mn	111 mn	118 mn	327 mn
Per aktie poster
Net EPS - Basic	0,05	0,22	0,52	0,54	1,46
Basic EPS - Continuing Operations	0,05	0,22	0,52	0,54	1,46
Basic Weighted Average Shares Outstanding	183 mn	187 mn	213 mn	218 mn	224 mn
Net EPS - Diluted	0,05	0,22	0,52	0,54	1,45
Diluted EPS - Continuing Operations	0,05	0,22	0,52	0,54	1,45
Diluted Weighted Average Shares Outstanding	183 mn	187 mn	213 mn	218 mn	226 mn
Normalized Basic EPS	0,05	0,19	0,42	0,44	1,25
Normalized Diluted EPS	0,05	0,19	0,42	0,44	1,24
Dividend Per Share	-	0,02	0,2	0,05	0,05
Payout Ratio	-	-	-	36,16	3,4
Kompletterande punkter
EBITDA	50,55 mn	93,31 mn	186 mn	207 mn	567 mn
EBITA	40,94 mn	79,18 mn	167 mn	179 mn	510 mn
EBIT	40,94 mn	79,18 mn	167 mn	179 mn	510 mn
EBITDAR	55,75 mn	98,98 mn	195 mn	215 mn	573 mn
Total Revenues (As Reported)	889 mn	1,44 md	2,79 md	3,55 md	6,77 md
Effective Tax Rate - (Ratio)	24,54	27,4	23,32	26,99	27,16
Total Current Taxes	3,2 mn	14,03 mn	35,74 mn	40,28 mn	117 mn
Total Deferred Taxes	−127 tn	284 tn	−2,02 mn	573 tn	4,16 mn
Normalized Net Income	9,09 mn	35,25 mn	90,14 mn	96,69 mn	281 mn
Interest on Long-Term Debt	9,23 mn	-	-	-	-
Non-Cash Pension Expense	-	807 tn	372 tn	785 tn	3,77 mn
Kompletterande driftskostnadsposter
Advertising Expense	9,07 mn	4,12 mn	9,67 mn	13,51 mn	36,35 mn
Selling and Marketing Expenses	9,07 mn	4,12 mn	9,67 mn	13,51 mn	36,35 mn
Research And Development Expense From Footnotes	1,23 mn	884 tn	2,25 mn	4,17 mn	55,94 mn
Net Rental Expense, Total	5,2 mn	5,67 mn	8,78 mn	7,84 mn	6,58 mn
Imputed Operating Lease Interest Expense	3,95 mn	4,63 mn	5,47 mn	3,02 mn	4,38 mn
Imputed Operating Lease Depreciation	1,25 mn	1,04 mn	3,31 mn	4,82 mn	2,2 mn
Maintenance & Repair Expenses, Total	-	5,4 mn	1,76 mn	-	32,65 mn

Skatteperiod: Mars	2021	2022	2023	2024	2025
TILLGÅNGAR
Cash And Equivalents	33,93 mn	52,54 mn	119 mn	326 mn	143 mn
Short Term Investments	-	150 tn	43,03 mn	338 mn	283 mn
Total Cash And Short Term Investments	33,93 mn	52,68 mn	163 mn	664 mn	425 mn
Accounts Receivable, Total	506 mn	277 mn	856 mn	864 mn	1,45 md
Total Receivables	506 mn	277 mn	856 mn	864 mn	1,45 md
Inventory	153 mn	138 mn	209 mn	389 mn	705 mn
Prepaid Expenses	3,89 mn	4,37 mn	4,85 mn	30,79 mn	25,27 mn
Other Current Assets, Total	65,56 mn	81,42 mn	49,17 mn	196 mn	478 mn
Total Current Assets	762 mn	553 mn	1,28 md	2,14 md	3,09 md
Gross Property Plant And Equipment	125 mn	163 mn	280 mn	520 mn	830 mn
Accumulated Depreciation	−51,16 mn	−70,01 mn	−82,01 mn	−83,63 mn	−137 mn
Net Property Plant And Equipment	73,82 mn	92,54 mn	198 mn	436 mn	693 mn
Other Intangibles, Total	-	3,53 mn	6,46 mn	4,22 mn	3,16 mn
Accounts Receivable Long-Term	-	218 mn	153 mn	152 mn	286 mn
Deferred Tax Assets Long-Term	-	79 tn	2,1 mn	1,64 mn	-
Other Long-Term Assets, Total	114 mn	26,76 mn	27,11 mn	26,76 mn	27,91 mn
Total Assets	949 mn	894 mn	1,67 md	2,77 md	4,1 md
Skulder
Accounts Payable, Total	234 mn	113 mn	235 mn	394 mn	543 mn
Accrued Expenses, Total	30,82 mn	22,85 mn	16,08 mn	26,18 mn	30,49 mn
Short-term Borrowings	149 mn	113 mn	336 mn	563 mn	568 mn
Current Portion of Long-Term Debt	33,24 mn	14,37 mn	12,28 mn	33,89 mn	48,01 mn
Current Portion of Leases	-	-	-	-	5,72 mn
Current Income Taxes Payable	3,2 mn	13,96 mn	34,08 mn	39,05 mn	124 mn
Unearned Revenue Current, Total	-	38,82 mn	68,06 mn	69,81 mn	92,92 mn
Other Current Liabilities	31,9 mn	1,57 mn	49,09 mn	12,64 mn	27 mn
Total Current Liabilities	482 mn	318 mn	750 mn	1,14 md	1,44 md
Long-Term Debt	69,51 mn	64,85 mn	75,19 mn	131 mn	136 mn
Long-Term Leases	-	21,4 mn	12,69 mn	32,14 mn	21,53 mn
Unearned Revenue Non Current	-	-	-	-	-
Pension & Other Post Retirement Benefits	-	-	4,65 mn	5,59 mn	11,26 mn
Deferred Tax Liability Non Current	980 tn	-	-	-	22,04 mn
Other Non Current Liabilities	18,75 mn	27,13 mn	2,99 mn	37,57 mn	92,94 mn
Total Liabilities	571 mn	431 mn	846 mn	1,34 md	1,72 md
Common Stock, Total	183 mn	187 mn	213 mn	217 mn	225 mn
Additional Paid In Capital	102 mn	135 mn	350 mn	506 mn	1,14 md
Retained Earnings	92,59 mn	141 mn	248 mn	322 mn	629 mn
Comprehensive Income and Other	-	-	9,88 mn	373 mn	369 mn
Total Common Equity	378 mn	463 mn	821 mn	1,42 md	2,37 md
Minority Interest	-	-	715 tn	2,39 mn	10,15 mn
Total Equity	378 mn	463 mn	822 mn	1,42 md	2,38 md
Total Liabilities And Equity	949 mn	894 mn	1,67 md	2,77 md	4,1 md
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	183 mn	183 mn	213 mn	217 mn	225 mn
ECS Total Common Shares Outstanding	183 mn	183 mn	213 mn	217 mn	225 mn
Book Value / Share	2,06	2,53	3,86	6,54	10,53
Tangible Book Value	378 mn	459 mn	815 mn	1,41 md	2,36 md
Tangible Book Value Per Share	2,06	2,51	3,83	6,52	10,52
Total Debt	251 mn	213 mn	436 mn	760 mn	779 mn
Net Debt	218 mn	161 mn	273 mn	95,5 mn	353 mn
Debt Equivalent Oper. Leases	41,58 mn	45,38 mn	70,26 mn	62,75 mn	52,66 mn
Minority Interest, Total (Incl. Fin. Div)	-	-	715 tn	2,39 mn	10,15 mn
Account Code - Inventory Valuation	5	8	6	6	6
Inventories - Raw Materials, Total	62,97 mn	76,5 mn	96,22 mn	255 mn	419 mn
Inventories - Work In Process, Total	4,05 mn	11,24 mn	19,18 mn	43,64 mn	37,21 mn
Inventories - Finished Goods, Total	85,57 mn	50,02 mn	93,16 mn	90,58 mn	249 mn
Land - (BS)	1,81 mn	30,97 mn	77,9 mn	80,36 mn	310 mn
Buildings, Total	71,32 mn	69,9 mn	109 mn	166 mn	123 mn
Machinery, Total	51,85 mn	61,68 mn	93,44 mn	127 mn	332 mn
Full Time Employees	-	171	251	291	461
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	-

Skatteperiod: Mars	2021	2022	2023	2024	2025
Net Income	9,22 mn	40,58 mn	111 mn	118 mn	327 mn
Depreciation & Amortization - CF	9,61 mn	14,13 mn	19,32 mn	28 mn	56,93 mn
Depreciation & Amortization, Total	9,61 mn	14,13 mn	19,32 mn	28 mn	56,93 mn
Amortization of Deferred Charges, Total - (CF)	-	1,65 mn	1,96 mn	2,39 mn	1,72 mn
Minority Interest in Earnings - (CF)	-	-	808 tn	1,58 mn	-
(Gain) Loss From Sale Of Asset	−222 tn	-	-	602 tn	−126 tn
Other Operating Activities, Total	26,39 mn	22,39 mn	24,2 mn	24,69 mn	89,49 mn
Change In Accounts Receivable	−73,19 mn	148 mn	−512 mn	2,74 mn	−701 mn
Change In Inventories	−61,65 mn	14,83 mn	−70,81 mn	−181 mn	−316 mn
Change In Accounts Payable	87,62 mn	−97,57 mn	98,96 mn	161 mn	142 mn
Change in Other Net Operating Assets	−12,97 mn	−68,83 mn	84,52 mn	−151 mn	−154 mn
Cash from Operations	−15,19 mn	75,06 mn	−243 mn	7,64 mn	−554 mn
Capital Expenditure	−1,51 mn	−26,12 mn	−130 mn	−262 mn	−181 mn
Sale of Property, Plant, and Equipment	2,57 mn	-	-	4 mn	610 tn
Net (Increase) Decrease in Loans Originated / Sold - Investing	6,08 mn	-	-	-	-
Other Investing Activities, Total	−22 mn	2,11 mn	1,06 mn	−2,12 mn	17,5 mn
Cash from Investing	−14,86 mn	−24,02 mn	−129 mn	−260 mn	−163 mn
Long-Term Debt Issued, Total	64,45 mn	-	231 mn	305 mn	23,74 mn
Total Debt Issued	64,45 mn	-	231 mn	305 mn	23,74 mn
Long-Term Debt Repaid, Total	−4,2 mn	−9,06 mn	-	-	−4,89 mn
Total Debt Repaid	−4,2 mn	−9,06 mn	-	-	−4,89 mn
Issuance of Common Stock	-	32,68 mn	242 mn	523 mn	543 mn
Common Dividends Paid	-	-	-	−42,53 mn	−11,14 mn
Common & Preferred Stock Dividends Paid	-	-	-	−42,53 mn	−11,14 mn
Other Financing Activities, Total	−27,7 mn	−28,99 mn	−18,2 mn	−31,6 mn	−72,68 mn
Cash from Financing	32,54 mn	−5,37 mn	455 mn	754 mn	478 mn
Miscellaneous Cash Flow Adjustments	-	−42 tn	-	-	−1 tn
Net Change in Cash	2,5 mn	45,63 mn	82,97 mn	502 mn	−239 mn
Kompletterande punkter
Cash Interest Paid	20,83 mn	24,49 mn	25,28 mn	28,81 mn	64 mn
Cash Income Tax Paid (Refund)	3 mn	15,32 mn	36,78 mn	43,64 mn	86,39 mn
Levered Free Cash Flow	−39,52 mn	182 mn	−453 mn	−360 mn	−750 mn
Unlevered Free Cash Flow	−26,5 mn	197 mn	−437 mn	−342 mn	−710 mn
Change In Net Working Capital	60,19 mn	−158 mn	433 mn	223 mn	907 mn
Net Debt Issued / Repaid	60,24 mn	−9,06 mn	231 mn	305 mn	18,85 mn

Skatteperiod: Mars	2021	2022	2023	2024	2025
Lönsamhet
Return on Assets	2,94	5,27	8,15	5,06	9,29
Return on Total Capital	4,32	7,4	10,8	6,52	11,95
Return On Equity %	2,47	9,47	17,27	10,52	17,19
Return on Common Equity	2,47	9,47	17,24	10,5	17,3
Marginalanalys
Gross Profit Margin %	25,56	12,73	17,24	16,09	16,4
SG&A Margin	6,13	4,13	3,84	4,38	3,36
EBITDA Margin %	5,71	6,49	6,69	5,86	8,4
EBITA Margin %	4,62	5,51	6	5,07	7,56
EBIT Margin %	4,62	5,51	6	5,07	7,56
Income From Continuing Operations Margin %	1,04	2,82	3,98	3,34	4,84
Net Income Margin %	1,04	2,82	3,97	3,33	4,85
Net Avail. For Common Margin %	1,04	2,82	3,97	3,33	4,85
Normalized Net Income Margin	1,03	2,45	3,24	2,73	4,17
Levered Free Cash Flow Margin	−4,46	12,68	−16,27	−10,18	−11,13
Unlevered Free Cash Flow Margin	−2,99	13,74	−15,71	−9,68	−10,53
Tillgångsomslutning
Asset Turnover	1,02	1,53	2,17	1,6	1,97
Fixed Assets Turnover	11,21	16,12	19,16	11,06	11,95
Receivables Turnover (Average Receivables)	1,88	4,22	4,92	4,11	5,82
Inventory Turnover (Average Inventory)	5,41	8,64	13,31	9,93	10,3
Kortfristig likviditet
Current Ratio	1,58	1,74	1,71	1,88	2,15
Quick Ratio	1,12	1,04	1,36	1,34	1,31
Operating Cash Flow to Current Liabilities	−0,03	0,24	−0,32	0,01	−0,39
Days Sales Outstanding (Average Receivables)	194,6	86,43	74,19	88,99	62,73
Days Outstanding Inventory (Average Inventory)	67,41	42,26	27,42	36,86	35,43
Average Days Payable Outstanding	102,94	32,75	26,77	36,54	28,71
Cash Conversion Cycle (Average Days)	159,08	95,95	74,85	89,3	69,45
Långsiktig solvens
Total Debt/Equity	66,6	46,12	53,03	53,47	32,77
Total Debt / Total Capital	39,98	31,56	34,65	34,84	24,68
LT Debt/Equity	18,41	18,64	10,69	11,49	6,62
Long-Term Debt / Total Capital	11,05	12,75	6,99	7,49	4,99
Total Liabilities / Total Assets	60,22	48,24	50,72	48,61	42,03
EBIT / Interest Expense	1,97	3,23	6,61	6,23	7,97
EBITDA / Interest Expense	2,43	3,81	7,37	7,2	8,86
(EBITDA - Capex) / Interest Expense	2,35	2,74	2,24	−1,88	6,02
Total Debt / EBITDA	4,97	2,29	2,34	3,66	1,37
Net Debt / EBITDA	4,3	1,72	1,47	0,46	0,62
Total Debt / (EBITDA - Capex)	5,13	3,18	7,7	−14	2,02
Net Debt / (EBITDA - Capex)	4,44	2,39	4,83	−1,76	0,92
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	1,05	65,15	93,83	27	90,69
Gross Profit, 1 Yr. Growth %	−6,84	55,42	158,12	18,1	118,62
EBITDA, 1 Yr. Growth %	7,03	66,39	96,64	10,13	170,14
EBITA, 1 Yr. Growth %	6,84	91,25	111,45	7,4	184,17
EBIT, 1 Yr. Growth %	6,84	91,25	111,45	7,4	184,17
Earnings From Cont. Operations, 1 Yr. Growth %	13,3	341,87	173,27	6,66	176,54
Net Income, 1 Yr. Growth %	13,3	341,87	174	6,53	178,31
Normalized Net Income, 1 Yr. Growth %	18,65	307,84	157,14	7,45	190,55
Diluted EPS Before Extra, 1 Yr. Growth %	13,64	333,29	153,66	3,85	168,52
Accounts Receivable, 1 Yr. Growth %	16,92	−31,53	209,38	1,01	68,22
Inventory, 1 Yr. Growth %	67,8	−9,72	51,4	86,59	81,28
Net Property, Plant and Equip., 1 Yr. Growth %	−12,41	7,95	114,13	114,9	58,72
Total Assets, 1 Yr. Growth %	19,83	−9,07	86,51	65,83	48,22
Tangible Book Value, 1 Yr. Growth %	2,5	16,46	77,39	72,62	67,05
Common Equity, 1 Yr. Growth %	2,5	17,35	77,44	72,81	66,78
Cash From Operations, 1 Yr. Growth %	−155,37	522,01	−423,44	−103,15	−7,1 tn
Capital Expenditures, 1 Yr. Growth %	−87,19	-	397,01	101,54	−30,75
Levered Free Cash Flow, 1 Yr. Growth %	528,59	−333,64	−312,83	−20,52	108,34
Unlevered Free Cash Flow, 1 Yr. Growth %	−598,82	−429,87	−295,1	−21,77	107,62
Dividend Per Share, 1 Yr. Growth %	-	-	900	−75	0
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	0,01	28,03	78,92	56,9	55,62
Gross Profit, 2 Yr. CAGR %	−12,24	−13,24	101,94	74,92	51,54
EBITDA, 2 Yr. CAGR %	−16,13	40,56	82,31	47,93	73,47
EBITA, 2 Yr. CAGR %	−18,78	43,75	100,89	50,69	74,7
EBIT, 2 Yr. CAGR %	−18,78	43,75	100,89	50,69	74,7
Earnings From Cont. Operations, 2 Yr. CAGR %	−44,6	123,29	247,49	70,54	71,74
Net Income, 2 Yr. CAGR %	−44,6	123,29	247,11	70,67	72,19
Normalized Net Income, 2 Yr. CAGR %	−40,45	114,49	222,94	66,08	76,69
Diluted EPS Before Extra, 2 Yr. CAGR %	−44,78	122,23	222	62,3	66,99
Accounts Receivable, 2 Yr. CAGR %	12,47	−20,04	45,55	76,78	30,35
Inventory, 2 Yr. CAGR %	14,64	23,08	16,91	68,08	83,91
Net Property, Plant and Equip., 2 Yr. CAGR %	−4,87	4,79	52,04	117,15	84,69
Total Assets, 2 Yr. CAGR %	12,09	6,25	30,23	75,87	56,78
Tangible Book Value, 2 Yr. CAGR %	2,38	11,66	43,72	75,51	69,81
Common Equity, 2 Yr. CAGR %	2,38	12,09	44,29	75,1	69,77
Cash From Operations, 2 Yr. CAGR %	25,35	65,42	348,53	−68,09	51,07
Capital Expenditures, 2 Yr. CAGR %	9,73	48,96	-	216,49	18,14
Levered Free Cash Flow, 2 Yr. CAGR %	379,63	438,22	141,13	30,06	28,68
Unlevered Free Cash Flow, 2 Yr. CAGR %	58,11	509,62	170,34	23,55	27,45
Dividend Per Share, 2 Yr. CAGR %	-	-	-	58,11	−50
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	−7,97	17,51	47,01	59,6	67,44
Gross Profit, 3 Yr. CAGR %	−9,9	−14,62	25,47	69,08	81,2
EBITDA, 3 Yr. CAGR %	−13,07	9,1	58,03	54,65	81,5
EBITA, 3 Yr. CAGR %	−15,77	8,46	63,37	63,04	86,17
EBIT, 3 Yr. CAGR %	−15,77	8,46	63,37	63,04	86,17
Earnings From Cont. Operations, 3 Yr. CAGR %	−38,42	10,53	138,85	134,24	100,36
Net Income, 3 Yr. CAGR %	−38,42	10,53	138,67	133,97	100,89
Normalized Net Income, 3 Yr. CAGR %	−35,87	11,2	127,43	123,65	100,12
Diluted EPS Before Extra, 3 Yr. CAGR %	−38,6	9,84	127,78	120,82	91,96
Accounts Receivable, 3 Yr. CAGR %	5,09	−11,56	25,53	28,86	73,88
Inventory, 3 Yr. CAGR %	3,94	5,86	31,88	36,63	72,37
Net Property, Plant and Equip., 3 Yr. CAGR %	−6,43	4,3	32,98	72,02	95,61
Total Assets, 3 Yr. CAGR %	4,11	5,78	28,17	41,15	66,12
Tangible Book Value, 3 Yr. CAGR %	4,57	8,43	30,28	53,07	72,64
Common Equity, 3 Yr. CAGR %	4,57	8,71	30,63	53,22	72,28
Cash From Operations, 3 Yr. CAGR %	−36,01	98,03	106,85	−14,13	94,71
Capital Expenditures, 3 Yr. CAGR %	−64,27	175,24	122,59	-	90,72
Levered Free Cash Flow, 3 Yr. CAGR %	−30,34	373,28	316,18	66,57	52,18
Unlevered Free Cash Flow, 3 Yr. CAGR %	−37,05	165,07	335,04	78,82	46,88
Dividend Per Share, 3 Yr. CAGR %	-	-	-	-	35,72
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	11,54	11,87	19,64	31,91	50,4
Gross Profit, 5 Yr. CAGR %	14,46	−10,75	9,17	14,12	35,41
EBITDA, 5 Yr. CAGR %	0,67	−2,05	19,35	23,62	64,38
EBITA, 5 Yr. CAGR %	−0,57	−3,53	19,52	23,66	67,81
EBIT, 5 Yr. CAGR %	−0,57	−3,53	19,52	23,66	67,81
Earnings From Cont. Operations, 5 Yr. CAGR %	−4,68	−4,1	22,94	31,47	109,24
Net Income, 5 Yr. CAGR %	−4,68	−4,1	22,88	31,38	109,36
Normalized Net Income, 5 Yr. CAGR %	−4,19	−5,83	21,2	30,41	105,52
Diluted EPS Before Extra, 5 Yr. CAGR %	−18,46	−35,55	19,21	26,91	101,18
Accounts Receivable, 5 Yr. CAGR %	22,64	0,13	14,44	16,67	27,43
Inventory, 5 Yr. CAGR %	3,33	2,38	8,95	27,36	50,64
Net Property, Plant and Equip., 5 Yr. CAGR %	2,23	7,12	17,07	39,85	52,39
Total Assets, 5 Yr. CAGR %	16,66	8,2	14,67	29,63	38,92
Tangible Book Value, 5 Yr. CAGR %	35,96	28	19,79	31,46	45,02
Common Equity, 5 Yr. CAGR %	35,96	28,18	19,98	31,54	45,06
Cash From Operations, 5 Yr. CAGR %	−8,19	−4,25	33,17	−4,59	82,42
Capital Expenditures, 5 Yr. CAGR %	−46,31	25,04	31,47	191,06	72,77
Levered Free Cash Flow, 5 Yr. CAGR %	−2,17	29,79	31,12	191,28	160,24
Unlevered Free Cash Flow, 5 Yr. CAGR %	−4,61	26,31	32,72	100,35	166,23