Income Statement Shenzhen Rapoo Technology Co., Ltd.

Stocks

002577

CNE1000012J6

Computer Hardware

End-of-day quote Shenzhen S.E. 14/09/2026			5-day change	1st Jan Change
17.99 ^CNY	-2.28%		-6.79%	+1.01%

08-03	Shenzhen Rapoo Technology Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-01	Tranche Update on Shenzhen Rapoo Technology Co., Ltd.'s Equity Buyback Plan announced on April 27, 2026.	CI

d3ab2226b07f90f5c8fe28fb972b65.HeMl46oR1ZYVTdfHjZSa6ybC6-lh8N68YxbiJuKQHjU.bNYSj8RZjONHLpGM_afooBeXpLtWwL_OGUGyT6zjcwJkgFHb-Vm4oVIShg

Published financial data: SHENZHEN RAPOO TECHNOLOGY CO., LTD.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Revenues	486M	447M	414M	437M	456M
Other Revenues, Total	799K	950K	576K	497K	1.15M
Total Revenues	487M	447M	414M	438M	457M
Cost of Goods Sold, Total	360M	331M	302M	307M	337M
Gross Profit	127M	116M	112M	130M	120M
Selling General & Admin Expenses, Total	68.36M	70.92M	68.73M	70.78M	89.38M
Provision for Bad Debts	2.05M	1.92M	10.31M	11.83M	20.51M
R&D Expenses	22.57M	25.38M	28.14M	27.07M	26.88M
Other Operating Expenses	3.32M	3.7M	4.36M	2.87M	2.52M
Other Operating Expenses, Total	96.3M	102M	112M	113M	139M
Operating Income	30.56M	14.44M	714K	17.56M	-18.95M
Interest Expense, Total	-436K	-300K	-198K	-1.11M	-1.04M
Interest And Investment Income	19.19M	20.22M	21.92M	22.45M	20.31M
Net Interest Expenses	18.76M	19.92M	21.72M	21.34M	19.26M
Currency Exchange Gains (Loss)	-4.42M	15.15M	3.29M	2.73M	-4.09M
Other Non Operating Income (Expenses)	-271K	-729K	-478K	-350K	-369K
EBT, Excl. Unusual Items	44.62M	48.78M	25.25M	41.28M	-4.15M
Gain (Loss) On Sale Of Investments	-	-	-	10.62K	96.16K
Gain (Loss) On Sale Of Assets	72.66K	-892K	-88.28K	-25.64K	1.59K
Asset Writedown	-1.22M	-481K	-	-	-34.69K
Legal Settlements	-	-	2.96M	-	-
Other Unusual Items	4.47M	-3.83M	7.62M	2.36M	1.39M
EBT, Incl. Unusual Items	47.95M	43.57M	35.75M	43.62M	-2.7M
Income Tax Expense	4.99M	6.33M	3.78M	6.87M	2.01M
Earnings From Continuing Operations	42.96M	37.24M	31.96M	36.75M	-4.71M
Earnings Of Discontinued Operations	-	-	-	-	-
Net Income to Company	42.96M	37.24M	31.96M	36.75M	-4.71M
Minority Interest	-	-	-	-	-
Net Income - (IS)	42.96M	37.24M	31.96M	36.75M	-4.71M
Net Income to Common Incl Extra Items	42.96M	37.24M	31.96M	36.75M	-4.71M
Net Income to Common Excl. Extra Items	42.96M	37.24M	31.96M	36.75M	-4.71M
Per Share Items
Net EPS - Basic	0.15	0.13	0.11	0.13	-0.02
Basic EPS - Continuing Operations	0.15	0.13	0.11	0.13	-0.02
Basic Weighted Average Shares Outstanding	286M	286M	291M	282M	282M
Net EPS - Diluted	0.15	0.13	0.11	0.13	-0.02
Diluted EPS - Continuing Operations	0.15	0.13	0.11	0.13	-0.02
Diluted Weighted Average Shares Outstanding	286M	286M	291M	282M	282M
Normalized Basic EPS	0.1	0.11	0.05	0.09	-0.01
Normalized Diluted EPS	0.1	0.11	0.05	0.09	-0.01
Supplemental Items
EBITDA	42.29M	25.81M	9.61M	26.59M	-9.78M
EBITA	30.99M	14.87M	1.15M	17.99M	-18.52M
EBIT	30.56M	14.44M	714K	17.56M	-18.95M
EBITDAR	42.72M	26.25M	10.04M	27.02M	-
Total Revenues (As Reported)	487M	447M	414M	438M	457M
Effective Tax Rate - (Ratio)	10.4	14.53	10.59	15.75	-74.63
Total Current Taxes	4.06K	27.68K	21.78K	-	-
Total Deferred Taxes	4.98M	6.3M	3.76M	6.87M	2.01M
Normalized Net Income	27.89M	30.49M	15.78M	25.8M	-2.59M
Interest on Long-Term Debt	436K	300K	198K	532K	326K
Non-Cash Pension Expense	505K	54.16K	1.07M	473K	195K
Supplemental Operating Expense Items
Marketing Expenses	25.78M	29.1M	25.17M	26.25M	39.88M
Selling and Marketing Expenses	56.91M	59.49M	56.62M	58.74M	77.6M
General and Administrative Expenses	11.44M	11.42M	12.11M	12.04M	11.78M
Research And Development Expense From Footnotes	22.57M	25.38M	28.14M	27.07M	26.88M
Net Rental Expense, Total	434K	434K	434K	434K	-
Imputed Operating Lease Interest Expense	-	175K	189K	603K	-
Imputed Operating Lease Depreciation	-	258K	245K	-169K	-
Maintenance & Repair Expenses, Total	1.11M	483K	912K	101K	-
Stock-Based Comp., G&A Exp. (Total)	-	-	-	-	-
Total Stock-Based Compensation	-	-	-	-	-

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Assets
Cash And Equivalents	331M	465M	595M	289M	243M
Short Term Investments	419M	356M	272M	665M	701M
Trading Asset Securities, Total	-	-	-	5.03M	16.13M
Total Cash And Short Term Investments	750M	821M	867M	959M	960M
Accounts Receivable, Total	143M	126M	114M	113M	106M
Other Receivables	3.61M	1.04M	1.78M	2.41M	1.67M
Total Receivables	146M	127M	115M	115M	107M
Inventory	70.46M	59.69M	65.95M	83.42M	89.71M
Prepaid Expenses	9.64K	-	-	-	-
Other Current Assets, Total	2.74M	1.8M	2.92M	6.17M	4.99M
Total Current Assets	970M	1.01B	1.05B	1.16B	1.16B
Gross Property Plant And Equipment	65.75M	35.78M	28.13M	37.86M	37.37M
Accumulated Depreciation	-50.27M	-28.5M	-22.53M	-25.08M	-29.84M
Net Property Plant And Equipment	15.48M	7.28M	5.6M	12.77M	7.53M
Long-term Investments	-	-	-	-	-
Other Intangibles, Total	418K	163K	45.74K	71.79K	56.4K
Deferred Tax Assets Long-Term	23.57M	17.77M	14.32M	4.55M	2.53M
Deferred Charges Long-Term	2.16M	2.92M	2.53M	2.17M	1.81M
Other Long-Term Assets, Total	185M	177M	169M	161M	152M
Total Assets	1.2B	1.21B	1.24B	1.34B	1.33B
Liabilities
Accounts Payable, Total	53.83M	46.88M	52.16M	128M	131M
Accrued Expenses, Total	16.47M	15.47M	13.01M	14.38M	18.86M
Current Portion of Leases	3.65M	3.83M	1.33M	4.95M	4.39M
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	1.29M	1.98M	1.31M	1.21M	2.92M
Other Current Liabilities	8.84M	8.74M	8.65M	9.4M	10.87M
Total Current Liabilities	84.09M	76.91M	76.46M	158M	168M
Long-Term Leases	4.11M	267K	1.84M	4.62M	261K
Unearned Revenue Non Current	3.47M	965K	534K	229K	6.67K
Deferred Tax Liability Non Current	2.09M	2.59M	2.9M	-	-
Other Non Current Liabilities	-	3.47M	-	-	-
Total Liabilities	93.76M	84.2M	81.74M	162M	168M
Common Stock, Total	283M	283M	283M	283M	281M
Additional Paid In Capital	958M	958M	958M	958M	925M
Retained Earnings	-135M	-97.36M	-65.4M	-28.65M	-33.36M
Treasury Stock	-	-	-	-13.67M	-
Comprehensive Income and Other	-3.25M	-12.61M	-14.52M	-16.59M	-13.65M
Total Common Equity	1.1B	1.13B	1.16B	1.18B	1.16B
Minority Interest	-	-	-	-	-
Total Equity	1.1B	1.13B	1.16B	1.18B	1.16B
Total Liabilities And Equity	1.2B	1.21B	1.24B	1.34B	1.33B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	283M	283M	283M	282M	281M
ECS Total Common Shares Outstanding	283M	283M	283M	282M	281M
Book Value / Share	3.9	4	4.1	4.19	4.13
Tangible Book Value	1.1B	1.13B	1.16B	1.18B	1.16B
Tangible Book Value Per Share	3.9	4	4.1	4.19	4.13
Total Debt	7.76M	4.1M	3.16M	9.57M	4.65M
Net Debt	-743M	-817M	-864M	-950M	-956M
Debt Equivalent Oper. Leases	3.47M	3.47M	3.47M	3.47M	-
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Equity Method Investments, Total	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	115K	176K	3.93M	11.99M	8.61M
Inventories - Work In Process, Total	12.11M	11.99M	31.39M	21.98M	30.68M
Inventories - Finished Goods, Total	63.07M	55.48M	32.9M	51.83M	57.35M
Buildings, Total	-	-	-	-	-
Machinery, Total	54.54M	24.58M	24.44M	23.17M	22.72M
Full Time Employees	206	209	199	223	265
Accumulated Allowance for Doubtful Accounts (Supple)	13.46M	22.05M	27.03M	38.91M	58.66M

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Net Income	42.96M	37.24M	31.96M	36.75M	-4.71M
Depreciation & Amortization - CF	14.91M	14.62M	12.71M	13.46M	13.6M
Amortization of Goodwill and Intangible Assets - (CF)	434K	434K	434K	434K	434K
Depreciation & Amortization, Total	15.34M	15.05M	13.15M	13.9M	14.03M
Amortization of Deferred Charges, Total - (CF)	861K	507K	498K	411K	376K
(Gain) Loss From Sale Of Asset	-72.66K	892K	88.28K	25.64K	-1.59K
(Gain) Loss on Sale of Investments - (CF)	-14.79M	-14.88M	-11.49M	-13.56M	-17.84M
Asset Writedown & Restructuring Costs	1.22M	481K	-	-	34.69K
Provision and Write-off of Bad Debts	2.05M	1.92M	10.31M	11.83M	20.51M
Other Operating Activities, Total	1.87M	5.54M	-4.27M	864K	9.63M
Change In Accounts Receivable	20.46M	13.08M	5.23M	-13.94M	-10.49M
Change In Inventories	6.27M	7.19M	-8.1M	-19.12M	-12.79M
Change In Accounts Payable	-26.86M	-15.87M	-3.1M	74.75M	14.42M
Change in Unearned Revenues	-	-	-	-	-
Change In Deferred Taxes	4.98M	6.3M	3.76M	6.87M	2.01M
Change in Other Net Operating Assets	-1.45M	-2.5M	-431K	-305K	-222K
Cash from Operations	52.83M	54.95M	37.6M	98.47M	14.94M
Capital Expenditure	-930K	-1.65M	-278K	-1.9M	-738K
Sale of Property, Plant, and Equipment	1.1M	698K	1K	85.8K	25.13K
Divestitures	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	10M	61.56M	88.29M	-399M	-30.81M
Other Investing Activities, Total	12.79M	16.5M	7.37M	14.23M	1.09M
Cash from Investing	22.95M	77.11M	95.38M	-386M	-30.43M
Long-Term Debt Repaid, Total	-4.23M	-4.3M	-4.81M	-5.73M	-5.68M
Total Debt Repaid	-4.23M	-4.3M	-4.81M	-5.73M	-5.68M
Repurchase of Common Stock	-	-	-	-13.67M	-21.82M
Other Financing Activities, Total	-	-	-	-	-
Cash from Financing	-4.23M	-4.3M	-4.81M	-19.4M	-27.5M
Foreign Exchange Rate Adjustments	-1.23M	5.61M	1.35M	1.66M	-2.95M
Net Change in Cash	70.33M	133M	130M	-305M	-45.94M
Supplemental Items
Cash Income Tax Paid (Refund)	-16.83M	-3.08M	-626K	-5.13M	-4.44M
Levered Free Cash Flow	35.88M	45.82M	20.48M	79.37M	15.25M
Unlevered Free Cash Flow	36.15M	46.01M	20.6M	80.06M	15.9M
Change In Net Working Capital	-1.78M	-23.07M	-6.79M	-56.68M	-14.08M
Net Debt Issued / Repaid	-4.23M	-4.3M	-4.81M	-5.73M	-5.68M

Fiscal Period: December	2021 (CNY)	2022 (CNY)	2023 (CNY)	2024 (CNY)	2025 (CNY)
Profitability
Return on Assets	1.61	0.75	0.04	0.85	-0.89
Return on Total Capital	1.76	0.8	0.04	0.93	-1.01
Return On Equity %	3.98	3.33	2.79	3.14	-0.4
Return on Common Equity	3.98	3.33	2.79	3.14	-0.4
Margin Analysis
Gross Profit Margin %	26.06	26	27.08	29.73	26.32
SG&A Margin	14.04	15.85	16.58	16.17	19.55
EBITDA Margin %	8.69	5.77	2.32	6.08	-2.14
EBITA Margin %	6.37	3.32	0.28	4.11	-4.05
EBIT Margin %	6.28	3.23	0.17	4.01	-4.15
Income From Continuing Operations Margin %	8.83	8.32	7.71	8.4	-1.03
Net Income Margin %	8.83	8.32	7.71	8.4	-1.03
Net Avail. For Common Margin %	8.83	8.32	7.71	8.4	-1.03
Normalized Net Income Margin	5.73	6.81	3.81	5.9	-0.57
Levered Free Cash Flow Margin	7.37	10.24	4.94	18.14	3.34
Unlevered Free Cash Flow Margin	7.43	10.28	4.97	18.3	3.48
Asset Turnover
Asset Turnover	0.41	0.37	0.34	0.34	0.34
Fixed Assets Turnover	35.15	39.33	64.36	47.63	45.03
Receivables Turnover (Average Receivables)	3.3	3.32	3.45	3.86	4.17
Inventory Turnover (Average Inventory)	4.77	5.09	4.81	4.12	3.89
Short Term Liquidity
Current Ratio	11.53	13.13	13.75	7.39	6.92
Quick Ratio	10.66	12.33	12.85	6.82	6.35
Operating Cash Flow to Current Liabilities	0.63	0.71	0.49	0.63	0.09
Days Sales Outstanding (Average Receivables)	110.47	109.93	105.82	94.84	87.47
Days Outstanding Inventory (Average Inventory)	76.59	71.73	75.87	88.9	93.81
Average Days Payable Outstanding	71.74	57.37	58.6	101.21	137.52
Cash Conversion Cycle (Average Days)	115.32	124.29	123.1	82.54	43.75
Long Term Solvency
Total Debt/Equity	0.7	0.36	0.27	0.81	0.4
Total Debt / Total Capital	0.7	0.36	0.27	0.8	0.4
LT Debt/Equity	0.37	0.02	0.16	0.39	0.02
Long-Term Debt / Total Capital	0.37	0.02	0.16	0.39	0.02
Total Liabilities / Total Assets	7.84	6.93	6.58	12.08	12.69
EBIT / Interest Expense	70.12	48.17	3.61	15.87	-18.14
EBITDA / Interest Expense	105.34	98.39	70.07	28.42	-4.71
(EBITDA - Capex) / Interest Expense	103.21	92.89	68.67	26.7	-5.42
Total Debt / EBITDA	0.17	0.14	0.23	0.3	-0.94
Net Debt / EBITDA	-16.18	-27.69	-62.31	-30.19	194.04
Total Debt / (EBITDA - Capex)	0.17	0.15	0.23	0.32	-0.82
Net Debt / (EBITDA - Capex)	-16.52	-29.33	-63.59	-32.13	168.75
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	8.15	-8.07	-7.38	5.58	4.47
Gross Profit, 1 Yr. Growth %	8.71	-8.27	-3.54	15.17	-7.58
EBITDA, 1 Yr. Growth %	-18.54	-38.92	-62.78	176.76	-136.73
EBITA, 1 Yr. Growth %	-23.27	-51.29	-92.05	2.42K	-205.17
EBIT, 1 Yr. Growth %	-22.95	-52.71	-95.06	2.36K	-207.94
Earnings From Cont. Operations, 1 Yr. Growth %	-7.63	-13.32	-14.18	15	-112.83
Net Income, 1 Yr. Growth %	-7.63	-13.32	-14.18	15	-112.83
Normalized Net Income, 1 Yr. Growth %	-4.85	9.37	-48.24	63.46	-110.05
Diluted EPS Before Extra, 1 Yr. Growth %	-6.25	-13.33	-15.38	18.36	-112.83
Accounts Receivable, 1 Yr. Growth %	-5.96	-11.33	-10.16	-0.54	-6.53
Inventory, 1 Yr. Growth %	-12.6	-15.28	10.49	26.5	7.54
Net Property, Plant and Equip., 1 Yr. Growth %	26.65	-52.97	-23.08	128.13	-41.04
Total Assets, 1 Yr. Growth %	1.83	1.53	2.27	8.18	-1.31
Tangible Book Value, 1 Yr. Growth %	4.3	2.55	2.67	1.81	-2
Common Equity, 1 Yr. Growth %	4.27	2.53	2.66	1.81	-2
Cash From Operations, 1 Yr. Growth %	-1.21K	4.01	-31.57	161.88	-84.83
Capital Expenditures, 1 Yr. Growth %	-74.68	77.35	-83.17	585.63	-61.22
Levered Free Cash Flow, 1 Yr. Growth %	-221.3	27.76	-55.31	287.55	-80.79
Unlevered Free Cash Flow, 1 Yr. Growth %	-222.41	27.32	-55.22	288.58	-80.14
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	4.05	-0.29	-7.73	-1.11	5.02
Gross Profit, 2 Yr. CAGR %	87.76	-0.14	-5.93	5.74	3.21
EBITDA, 2 Yr. CAGR %	-14.21	-29.48	-52.32	1.49	0.92
EBITA, 2 Yr. CAGR %	-41.31	-39.31	-80.61	11.63	409.33
EBIT, 2 Yr. CAGR %	-42.49	-39.66	-84.71	10.27	415.26
Earnings From Cont. Operations, 2 Yr. CAGR %	-48.19	-10.52	-13.75	-0.66	-61.59
Net Income, 2 Yr. CAGR %	-50.29	-10.52	-13.75	-0.66	-61.59
Normalized Net Income, 2 Yr. CAGR %	-18.72	1.99	-24.76	-8.01	-59.47
Diluted EPS Before Extra, 2 Yr. CAGR %	-48.32	-9.86	-14.37	0.08	-61.04
Accounts Receivable, 2 Yr. CAGR %	0.31	-8.69	-10.75	-5.47	-3.58
Inventory, 2 Yr. CAGR %	61	-13.95	-3.25	18.22	16.63
Net Property, Plant and Equip., 2 Yr. CAGR %	1.28	-22.83	-39.86	32.47	15.98
Total Assets, 2 Yr. CAGR %	4	1.68	1.9	5.18	3.32
Tangible Book Value, 2 Yr. CAGR %	4.9	3.42	2.61	2.24	-0.11
Common Equity, 2 Yr. CAGR %	4.87	3.39	2.59	2.23	-0.11
Cash From Operations, 2 Yr. CAGR %	3.32	239.87	-15.64	33.86	-36.96
Capital Expenditures, 2 Yr. CAGR %	-77.06	-32.99	-45.37	7.41	63.06
Levered Free Cash Flow, 2 Yr. CAGR %	-69.66	24.46	-24.43	31.61	-13.71
Unlevered Free Cash Flow, 2 Yr. CAGR %	-69.55	24.81	-24.49	31.91	-12.15
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	0.94	-0.16	-2.71	-3.49	0.71
Gross Profit, 3 Yr. CAGR %	12.75	47.88	-1.28	0.85	1.12
EBITDA, 3 Yr. CAGR %	152.81	-23.41	-43.01	-14.31	-27.63
EBITA, 3 Yr. CAGR %	7.52	-45.12	-69.49	-16.16	8.65
EBIT, 3 Yr. CAGR %	3.38	-46.13	-73.79	-16.84	9.49
Earnings From Cont. Operations, 3 Yr. CAGR %	71.53	-38.49	-11.76	-5.07	-49.79
Net Income, 3 Yr. CAGR %	74.63	-40.17	-11.76	-5.07	-49.79
Normalized Net Income, 3 Yr. CAGR %	86.52	-10.28	-18.65	-2.55	-56.02
Diluted EPS Before Extra, 3 Yr. CAGR %	66.34	-38.6	-11.74	-4.61	-49.54
Accounts Receivable, 3 Yr. CAGR %	-2.97	-3.73	-9.18	-7.47	-5.83
Inventory, 3 Yr. CAGR %	-15.24	29.98	-6.47	5.79	14.55
Net Property, Plant and Equip., 3 Yr. CAGR %	-62.24	-21.57	-22.91	-6.2	1.14
Total Assets, 3 Yr. CAGR %	-3.02	3.17	1.88	3.95	2.97
Tangible Book Value, 3 Yr. CAGR %	-1.56	4.11	3.17	2.34	0.81
Common Equity, 3 Yr. CAGR %	-2.23	4.08	3.15	2.33	0.8
Cash From Operations, 3 Yr. CAGR %	33.9	3.55	99.2	23.07	-35.22
Capital Expenditures, 3 Yr. CAGR %	-72.29	-54.63	-57.72	26.95	-23.52
Levered Free Cash Flow, 3 Yr. CAGR %	-54.82	-51.01	-11.53	30.31	-30.7
Unlevered Free Cash Flow, 3 Yr. CAGR %	-54.71	-50.95	-11.31	30.36	-29.82
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-3.25	-2.19	-2.62	-0.54	0.31
Gross Profit, 5 Yr. CAGR %	-2.52	-2.7	4.87	29.31	0.62
EBITDA, 5 Yr. CAGR %	81.1	-4	29.71	-14.28	-28.38
EBITA, 5 Yr. CAGR %	2.15	81.07	-45.97	-27.52	-14.44
EBIT, 5 Yr. CAGR %	0.14	69.73	-51.87	-28.26	-13.73
Earnings From Cont. Operations, 5 Yr. CAGR %	106.19	26.61	30.29	-25.49	-36.73
Net Income, 5 Yr. CAGR %	19.09	14.56	31.69	-26.71	-36.73
Normalized Net Income, 5 Yr. CAGR %	14.61	18.88	29.71	-9.38	-38.43
Diluted EPS Before Extra, 5 Yr. CAGR %	20.11	13.18	27.54	-25.35	-36.36
Accounts Receivable, 5 Yr. CAGR %	0.99	-4.31	-6.16	-4.43	-6.98
Inventory, 5 Yr. CAGR %	-4.74	-9.2	-10.64	25.14	2.16
Net Property, Plant and Equip., 5 Yr. CAGR %	-44.74	-51.77	-54.51	-3.28	-9.23
Total Assets, 5 Yr. CAGR %	-1.77	-1.36	-1.08	3.97	2.45
Tangible Book Value, 5 Yr. CAGR %	-0.71	-0.39	0.09	3.36	1.84
Common Equity, 5 Yr. CAGR %	-1.08	-0.83	-0.33	3.34	1.83
Cash From Operations, 5 Yr. CAGR %	20.24	180.63	11.31	14.75	25.72
Capital Expenditures, 5 Yr. CAGR %	-52.05	-38.42	-63.65	-35.96	-27.46
Levered Free Cash Flow, 5 Yr. CAGR %	-9.96	18.22	-44.5	-27.26	-12.41
Unlevered Free Cash Flow, 5 Yr. CAGR %	-9.8	18.31	-44.44	-27.14	-11.65