Income Statement Easy Field Corporation

Stocks

6425

TW0006425002

Industrial Machinery & Equipment

End-of-day quote Taipei Exchange 11/09/2026			5-day change	1st Jan Change
61.20 ^TWD	-4.82%		-2.55%	-28.08%

08-14	Easy Field Corporation Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-15	Easy Field Corporation Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

4a1619.ZVkfvscZ2l9ymZU_xnN04oI0ft_75qGsD3eFd6QvUNM.Fi0m8q1-rDwj_fRZskArreYBTJCO1tXlUAX_BdRKN7IuNHHEgX-XJQDa4g

Published financial data: EASY FIELD CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Revenues	1.8B	1.6B	1.09B	1.7B	1.41B
Total Revenues	1.8B	1.6B	1.09B	1.7B	1.41B
Cost of Goods Sold, Total	1.5B	1.19B	822M	1.16B	1B
Gross Profit	300M	405M	272M	539M	409M
Selling General & Admin Expenses, Total	273M	235M	241M	305M	299M
Provision for Bad Debts	17.53M	16.9M	-23.3M	-5.25M	2.27M
R&D Expenses	119M	123M	133M	188M	177M
Other Operating Expenses, Total	410M	375M	350M	487M	478M
Operating Income	-109M	30.22M	-77.6M	51.64M	-68.94M
Interest Expense, Total	-21.02M	-22.68M	-26.99M	-27.7M	-27.85M
Interest And Investment Income	1.97M	1.7M	6.8M	4.47M	4.75M
Net Interest Expenses	-19.04M	-20.98M	-20.19M	-23.23M	-23.1M
Income (Loss) On Equity Invest.	-5.63M	-1.14M	-1.98M	-	-
Currency Exchange Gains (Loss)	-19.16M	30.03M	6.31M	13.66M	-12.34M
Other Non Operating Income (Expenses)	22.43M	8.14M	1.14M	5.24M	10.87M
EBT, Excl. Unusual Items	-131M	46.27M	-92.31M	47.32M	-93.51M
Gain (Loss) On Sale Of Investments	-	7.17M	-879K	3.09M	2.05M
Gain (Loss) On Sale Of Assets	-295K	-213K	-236K	-78K	-171K
Other Unusual Items	-	-	13.21M	-	-
EBT, Incl. Unusual Items	-131M	53.23M	-80.21M	50.33M	-91.64M
Income Tax Expense	-21.04M	3.66M	-7.74M	14.13M	-15.76M
Earnings From Continuing Operations	-110M	49.57M	-72.47M	36.2M	-75.88M
Net Income to Company	-110M	49.57M	-72.47M	36.2M	-75.88M
Minority Interest	-	-610K	3.26M	-5.9M	-2.51M
Net Income - (IS)	-110M	48.96M	-69.21M	30.3M	-78.38M
Net Income to Common Incl Extra Items	-110M	48.96M	-69.21M	30.3M	-78.38M
Net Income to Common Excl. Extra Items	-110M	48.96M	-69.21M	30.3M	-78.38M
Per Share Items
Net EPS - Basic	-2.52	1.12	-1.59	0.69	-1.61
Basic EPS - Continuing Operations	-2.52	1.12	-1.59	0.69	-1.61
Basic Weighted Average Shares Outstanding	43.6M	43.6M	43.6M	43.86M	48.6M
Net EPS - Diluted	-2.52	1.12	-1.59	0.69	-1.61
Diluted EPS - Continuing Operations	-2.52	1.12	-1.59	0.69	-1.61
Diluted Weighted Average Shares Outstanding	43.6M	43.67M	43.6M	43.88M	48.6M
Normalized Basic EPS	-1.87	0.65	-1.25	0.54	-1.25
Normalized Diluted EPS	-1.87	0.65	-1.25	0.54	-1.25
Dividend Per Share	-	1	0.5	1	-
Payout Ratio	-19.83	44.53	-63	71.94	-62.01
Supplemental Items
EBITDA	-37.2M	69.52M	-35.53M	97.42M	-19.65M
EBITA	-101M	38.03M	-69.39M	60.37M	-58.68M
EBIT	-109M	30.22M	-77.6M	51.64M	-68.94M
EBITDAR	-22.7M	77.94M	-25.98M	108M	-8.89M
Effective Tax Rate - (Ratio)	16.06	6.88	9.65	28.07	17.2
Total Current Taxes	-9K	270K	6K	551K	2.67M
Total Deferred Taxes	-21.03M	3.39M	-7.75M	13.58M	-18.43M
Normalized Net Income	-81.68M	28.31M	-54.44M	23.67M	-60.95M
Non-Cash Pension Expense	-	-	618K	9K	3.35M
Supplemental Operating Expense Items
Selling and Marketing Expenses	116M	86.76M	85.35M	104M	114M
General and Administrative Expenses	157M	148M	155M	201M	185M
Research And Development Expense From Footnotes	119M	123M	133M	188M	177M
Net Rental Expense, Total	14.5M	8.42M	9.55M	10.11M	10.76M
Imputed Operating Lease Interest Expense	2.48M	1.32M	1.94M	2.11M	2.23M
Imputed Operating Lease Depreciation	12.02M	7.1M	7.61M	8M	8.53M
Stock-Based Comp., Other (Total)	2.16M	813K	-	9.66M	-
Total Stock-Based Compensation	2.16M	813K	-	9.66M	-

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Assets
Cash And Equivalents	394M	384M	264M	668M	654M
Short Term Investments	-	-	-	-	6.21M
Total Cash And Short Term Investments	394M	384M	264M	668M	660M
Accounts Receivable, Total	612M	612M	504M	651M	509M
Other Receivables	8.12M	498K	3.08M	1.56M	1.18M
Total Receivables	620M	612M	507M	653M	511M
Inventory	410M	280M	367M	297M	313M
Other Current Assets, Total	137M	54.17M	81.73M	27.18M	39.66M
Total Current Assets	1.56B	1.33B	1.22B	1.64B	1.52B
Gross Property Plant And Equipment	1.43B	1.35B	1.57B	1.6B	1.63B
Accumulated Depreciation	-418M	-352M	-464M	-503M	-513M
Net Property Plant And Equipment	1.01B	995M	1.11B	1.1B	1.12B
Long-term Investments	54.39M	63M	28.87M	48.7M	121M
Other Intangibles, Total	23.9M	27.77M	28M	25.3M	23.29M
Deferred Tax Assets Long-Term	68.66M	65.27M	74.92M	61.95M	77.79M
Other Long-Term Assets, Total	24.02M	14.52M	22.11M	43.26M	22.12M
Total Assets	2.75B	2.5B	2.48B	2.92B	2.88B
Liabilities
Accounts Payable, Total	336M	181M	291M	240M	277M
Accrued Expenses, Total	141M	124M	112M	142M	125M
Short-term Borrowings	764M	568M	489M	401M	576M
Current Portion of Long-Term Debt	9.57M	6M	8M	56M	267M
Current Portion of Leases	13.88M	15.4M	12.17M	15.36M	15.55M
Current Income Taxes Payable	-	-	-	439K	2.32M
Unearned Revenue Current, Total	34.66M	52.85M	28.45M	31.24M	12.56M
Other Current Liabilities	66.66M	51.65M	66.17M	70.39M	55.6M
Total Current Liabilities	1.37B	999M	1.01B	956M	1.33B
Long-Term Debt	339M	418M	460M	561M	156M
Long-Term Leases	95.34M	85.36M	62.94M	59.04M	43.5M
Pension & Other Post Retirement Benefits	-	18K	641K	757K	3.51M
Deferred Tax Liability Non Current	-	-	8.32M	8.65M	6.06M
Other Non Current Liabilities	16.96M	16.83M	16.14M	16.24M	15.86M
Total Liabilities	1.82B	1.52B	1.55B	1.6B	1.56B
Common Stock, Total	436M	436M	436M	486M	486M
Additional Paid In Capital	448M	428M	412M	749M	829M
Retained Earnings	84.61M	134M	36.45M	70.64M	-34.33M
Treasury Stock	-	-	-	-	-4.98M
Comprehensive Income and Other	-40.28M	-40.37M	-42.33M	-39.17M	-4.16M
Total Common Equity	929M	957M	843M	1.27B	1.27B
Minority Interest	-	19.41M	87.34M	51.39M	55.68M
Total Equity	929M	977M	930M	1.32B	1.33B
Total Liabilities And Equity	2.75B	2.5B	2.48B	2.92B	2.88B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	43.6M	43.6M	43.6M	48.6M	48.5M
ECS Total Common Shares Outstanding	43.6M	43.6M	43.6M	48.6M	48.5M
Book Value / Share	21.3	21.95	19.32	26.06	26.22
Tangible Book Value	905M	929M	815M	1.24B	1.25B
Tangible Book Value Per Share	20.75	21.32	18.68	25.54	25.74
Total Debt	1.22B	1.09B	1.03B	1.09B	1.06B
Net Debt	827M	709M	767M	424M	397M
Debt Equivalent of Unfunded Proj. Benefit Obligation	-	18K	641K	757K	3.51M
Debt Equivalent Oper. Leases	116M	67.34M	76.37M	80.89M	86.07M
Minority Interest, Total (Incl. Fin. Div)	-	19.41M	87.34M	51.39M	55.68M
Equity Method Investments, Total	52.54M	51.4M	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	149M	149M	97.73M	96.2M	87.09M
Inventories - Work In Process, Total	197M	95.87M	228M	110M	185M
Inventories - Finished Goods, Total	65.14M	35.52M	40.99M	90.34M	40.62M
Land - (BS)	535M	535M	631M	631M	631M
Buildings, Total	381M	382M	480M	489M	527M
Machinery, Total	374M	300M	356M	371M	379M
Full Time Employees	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	73.74M	91M	67.71M	62.86M	64.24M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Net Income	-110M	48.96M	-69.21M	30.3M	-78.38M
Depreciation & Amortization - CF	77.82M	47.47M	48.63M	52.38M	55.4M
Amortization of Goodwill and Intangible Assets - (CF)	8.32M	7.81M	8.21M	8.73M	10.26M
Depreciation & Amortization, Total	86.15M	55.28M	56.84M	61.11M	65.66M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	295K	213K	236K	78K	171K
(Gain) Loss on Sale of Investments - (CF)	-	-7.17M	879K	-3.09M	-2.05M
(Income) Loss On Equity Investments - (CF)	5.63M	1.14M	1.98M	-	-
Stock-Based Compensation (CF)	2.16M	813K	-	9.66M	-
Provision and Write-off of Bad Debts	17.53M	16.9M	-23.3M	-5.25M	2.27M
Other Operating Activities, Total	-22.66M	20.03M	3.74M	22.56M	-17.47M
Change In Accounts Receivable	62.78M	14.19M	120M	-136M	61.96M
Change In Inventories	13.98M	120M	-89.58M	65.35M	-20.56M
Change In Accounts Payable	-36.32M	-113M	103M	-52.81M	42.23M
Change in Unearned Revenues	-139M	18.18M	-24.4M	2.79M	-18.68M
Change in Other Net Operating Assets	44.68M	-106M	-9.47M	62.89M	4.34M
Cash from Operations	-74.65M	69.27M	70.47M	57.89M	39.5M
Capital Expenditure	-448M	-21.79M	-12.33M	-44.35M	-47.02M
Sale of Property, Plant, and Equipment	245K	-	201K	173K	15K
Cash Acquisitions	-	-	-152K	-34.78M	-
Divestitures	-	-	-	-	-
Sale (Purchase) of Intangible assets	-5.57M	-9.45M	-8.32M	-5.7M	-8.2M
Investment in Marketable and Equity Securities, Total	-127M	-5.58M	-29.42M	18.56M	-33.28M
Other Investing Activities, Total	-1.83M	94.64M	8.66M	-3.59M	614K
Cash from Investing	-583M	57.82M	-41.37M	-69.7M	-87.88M
Short Term Debt Issued, Total	155M	-	-	-	174M
Long-Term Debt Issued, Total	322M	120M	2M	295M	-
Total Debt Issued	477M	120M	2M	295M	174M
Short Term Debt Repaid, Total	-	-199M	-74.4M	-96.64M	-
Long-Term Debt Repaid, Total	-23.26M	-58.45M	-28.57M	-100M	-88.85M
Total Debt Repaid	-23.26M	-258M	-103M	-197M	-88.85M
Issuance of Common Stock	-	-	-	338M	-
Repurchase of Common Stock	-	-	-	-	-4.98M
Common Dividends Paid	-21.8M	-21.8M	-43.6M	-21.8M	-48.6M
Common & Preferred Stock Dividends Paid	-21.8M	-21.8M	-43.6M	-21.8M	-48.6M
Other Financing Activities, Total	-3.52M	19.55M	-736K	-3.72M	1.73M
Cash from Financing	428M	-140M	-145M	410M	33.64M
Foreign Exchange Rate Adjustments	-1.32M	2.02M	-2.96M	5.13M	889K
Net Change in Cash	-230M	-10.89M	-119M	404M	-13.85M
Supplemental Items
Cash Interest Paid	20.44M	23.11M	26.95M	27.12M	23.37M
Cash Income Tax Paid (Refund)	13.23M	-6.64M	608K	576K	536K
Levered Free Cash Flow	-601M	80.37M	49.74M	-20.34M	52M
Unlevered Free Cash Flow	-588M	94.54M	66.61M	-3.02M	69.4M
Change In Net Working Capital	154M	-50.8M	-78.92M	56.01M	-102M
Net Debt Issued / Repaid	454M	-138M	-101M	98.03M	85.48M

Fiscal Period: December	2021 (TWD)	2022 (TWD)	2023 (TWD)	2024 (TWD)	2025 (TWD)
Profitability
Return on Assets	-2.58	0.72	-1.95	1.19	-1.48
Return on Total Capital	-3.45	0.9	-2.41	1.48	-1.8
Return On Equity %	-11.05	5.2	-7.6	3.22	-5.74
Return on Common Equity	-11.05	5.19	-7.69	2.87	-6.18
Margin Analysis
Gross Profit Margin %	16.68	25.38	24.86	31.76	29
SG&A Margin	15.17	14.73	21.97	17.98	21.18
EBITDA Margin %	-2.07	4.35	-3.25	5.74	-1.39
EBITA Margin %	-5.61	2.38	-6.34	3.56	-4.16
EBIT Margin %	-6.07	1.89	-7.09	3.04	-4.89
Income From Continuing Operations Margin %	-6.11	3.1	-6.62	2.13	-5.38
Net Income Margin %	-6.11	3.07	-6.32	1.79	-5.56
Net Avail. For Common Margin %	-6.11	3.07	-6.32	1.79	-5.56
Normalized Net Income Margin	-4.54	1.77	-4.97	1.39	-4.32
Levered Free Cash Flow Margin	-33.4	5.03	4.54	-1.2	3.69
Unlevered Free Cash Flow Margin	-32.67	5.92	6.08	-0.18	4.92
Asset Turnover
Asset Turnover	0.68	0.61	0.44	0.63	0.49
Fixed Assets Turnover	2.21	1.59	1.04	1.54	1.28
Receivables Turnover (Average Receivables)	2.82	2.61	1.96	2.94	2.43
Inventory Turnover (Average Inventory)	3.54	3.45	2.54	3.49	3.29
Short Term Liquidity
Current Ratio	1.14	1.33	1.21	1.72	1.14
Quick Ratio	0.74	1	0.77	1.38	0.88
Operating Cash Flow to Current Liabilities	-0.05	0.07	0.07	0.06	0.03
Days Sales Outstanding (Average Receivables)	129.43	139.8	186.04	124.57	150.2
Days Outstanding Inventory (Average Inventory)	103.06	105.73	143.53	104.86	111.07
Average Days Payable Outstanding	81.92	88.97	94.75	89.37	92.82
Cash Conversion Cycle (Average Days)	150.57	156.56	234.81	140.06	168.45
Long Term Solvency
Total Debt/Equity	131.48	111.85	110.96	82.84	79.69
Total Debt / Total Capital	56.8	52.8	52.6	45.31	44.35
LT Debt/Equity	46.73	51.52	56.19	47.02	15.02
Long-Term Debt / Total Capital	20.18	24.32	26.64	25.72	8.36
Total Liabilities / Total Assets	66.18	60.86	62.57	54.86	53.96
EBIT / Interest Expense	-5.2	1.33	-2.88	1.86	-2.47
EBITDA / Interest Expense	-1.1	3.77	-0.77	4.07	-0.12
(EBITDA - Capex) / Interest Expense	-22.44	2.81	-1.23	2.47	-1.81
Total Debt / EBITDA	-52.8	12.78	-49.71	9.68	-322.97
Net Debt / EBITDA	-35.74	8.29	-36.97	3.76	-121.3
Total Debt / (EBITDA - Capex)	-2.59	17.15	-31.18	15.96	-21.03
Net Debt / (EBITDA - Capex)	-1.75	11.13	-23.19	6.19	-7.9
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	32.95	-11.29	-31.46	55.03	-16.91
Gross Profit, 1 Yr. Growth %	-5.25	34.95	-32.86	98.05	-24.13
EBITDA, 1 Yr. Growth %	-183.84	-286.87	-151.1	-374.2	-120.17
EBITA, 1 Yr. Growth %	212.17	-137.67	-282.45	-187	-197.19
EBIT, 1 Yr. Growth %	177.22	-127.66	-356.77	-166.55	-233.49
Earnings From Cont. Operations, 1 Yr. Growth %	160.56	-145.09	-246.21	-149.96	-309.57
Net Income, 1 Yr. Growth %	160.56	-144.53	-241.37	-143.79	-358.65
Normalized Net Income, 1 Yr. Growth %	182.53	-134.66	-292.29	-143.49	-357.48
Diluted EPS Before Extra, 1 Yr. Growth %	153.31	-144.42	-241.73	-143.47	-333.73
Accounts Receivable, 1 Yr. Growth %	-8.05	0.02	-17.59	29.14	-21.75
Inventory, 1 Yr. Growth %	-5.98	-31.79	31.03	-19.13	5.36
Net Property, Plant and Equip., 1 Yr. Growth %	63.67	-1.84	11.61	-1.29	1.77
Total Assets, 1 Yr. Growth %	7.5	-9.12	-0.69	17.52	-1.25
Tangible Book Value, 1 Yr. Growth %	-12.55	2.73	-12.37	52.39	0.58
Common Equity, 1 Yr. Growth %	-12.49	3.08	-11.99	50.33	0.4
Cash From Operations, 1 Yr. Growth %	-147.12	-192.79	1.74	-17.85	-31.77
Capital Expenditures, 1 Yr. Growth %	423.54	-95.14	-43.39	259.61	6.01
Levered Free Cash Flow, 1 Yr. Growth %	-828.4	-113.37	-38.11	-128.35	-355.69
Unlevered Free Cash Flow, 1 Yr. Growth %	-732.2	-116.08	-29.55	-103.41	-2.4K
Dividend Per Share, 1 Yr. Growth %	-	-	-50	100.4	-
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	12.02	8.6	-22.02	3.08	13.49
Gross Profit, 2 Yr. CAGR %	-2.3	13.08	-4.81	15.32	22.58
EBITDA, 2 Yr. CAGR %	-36.76	25.17	-2.28	18.38	-25.63
EBITA, 2 Yr. CAGR %	-14.85	8.44	-17.09	25.99	-8.04
EBIT, 2 Yr. CAGR %	-13.33	-12.44	-15.73	30.72	-5.75
Earnings From Cont. Operations, 2 Yr. CAGR %	-11.39	8.39	-18.81	-14.54	2.32
Net Income, 2 Yr. CAGR %	-11.39	7.72	-20.66	-21.32	6.42
Normalized Net Income, 2 Yr. CAGR %	-7.5	-1.04	-18.36	-8.56	5.82
Diluted EPS Before Extra, 2 Yr. CAGR %	-12.98	6.08	-20.66	-21.51	0.8
Accounts Receivable, 2 Yr. CAGR %	7.91	-4.1	-9.21	3.16	0.52
Inventory, 2 Yr. CAGR %	-0.93	-19.92	-5.46	2.94	-7.7
Net Property, Plant and Equip., 2 Yr. CAGR %	40.24	26.75	4.67	4.96	0.23
Total Assets, 2 Yr. CAGR %	16.81	-1.16	-4.88	8.04	7.73
Tangible Book Value, 2 Yr. CAGR %	-6.6	-5.21	-5.12	15.56	23.8
Common Equity, 2 Yr. CAGR %	-6.36	-5.03	-4.75	15.03	22.86
Cash From Operations, 2 Yr. CAGR %	-10.79	-33.87	-2.84	-8.58	-25.14
Capital Expenditures, 2 Yr. CAGR %	322.42	-49.56	-83.41	42.68	95.25
Levered Free Cash Flow, 2 Yr. CAGR %	231.57	-1.32	-71.24	-49.7	-14.87
Unlevered Free Cash Flow, 2 Yr. CAGR %	265.96	0.82	-66.35	-82.12	-11.5
Dividend Per Share, 2 Yr. CAGR %	-	41.42	-	0.1	-
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-2.68	3.64	-6.84	-1.95	-4.07
Gross Profit, 3 Yr. CAGR %	-22.35	8.81	-4.96	21.52	0.3
EBITDA, 3 Yr. CAGR %	-44.25	-9.25	-7.14	37.83	-34.37
EBITA, 3 Yr. CAGR %	-17.68	-35.12	28.98	-15.75	15.55
EBIT, 3 Yr. CAGR %	-14.61	-40.77	25.33	-22.11	31.64
Earnings From Cont. Operations, 3 Yr. CAGR %	-12.55	-29.26	19.76	-30.94	15.25
Net Income, 3 Yr. CAGR %	-12.55	-29.55	17.94	-34.92	16.99
Normalized Net Income, 3 Yr. CAGR %	-15	-33.31	23.49	-33.82	29.13
Diluted EPS Before Extra, 3 Yr. CAGR %	-16.43	-30.46	16.83	-35.08	12.92
Accounts Receivable, 3 Yr. CAGR %	-6.78	5.21	-8.82	2.11	-5.92
Inventory, 3 Yr. CAGR %	-8.91	-12.52	-5.63	-10.26	3.74
Net Property, Plant and Equip., 3 Yr. CAGR %	26.61	24.52	21.49	2.64	3.89
Total Assets, 3 Yr. CAGR %	4.05	7.43	-0.92	2.07	4.85
Tangible Book Value, 3 Yr. CAGR %	-7.21	-3.59	-7.66	11.11	10.33
Common Equity, 3 Yr. CAGR %	-6.97	-3.32	-7.41	10.9	9.93
Cash From Operations, 3 Yr. CAGR %	-30.91	-9.61	-23.66	-8.13	-17.08
Capital Expenditures, 3 Yr. CAGR %	165.26	-4.65	-47.58	-53.75	29.23
Levered Free Cash Flow, 3 Yr. CAGR %	75.1	13.69	-15.53	-67.66	-13.51
Unlevered Free Cash Flow, 3 Yr. CAGR %	69.33	29.13	-10.54	-82.74	-9.79
Dividend Per Share, 3 Yr. CAGR %	-	-	0	-	-
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	6.85	-1.96	-10.94	3.42	0.81
Gross Profit, 5 Yr. CAGR %	-3.76	-5.57	-15.76	11.37	5.22
EBITDA, 5 Yr. CAGR %	-11.14	-17.43	-30.22	0.93	-15.03
EBITA, 5 Yr. CAGR %	22.87	-24.08	-17.44	-15.39	12.65
EBIT, 5 Yr. CAGR %	28.84	-27	-15.06	-18.71	11.83
Earnings From Cont. Operations, 5 Yr. CAGR %	69.65	-10.59	-15.11	-23.7	12.45
Net Income, 5 Yr. CAGR %	70.08	-10.81	-15.89	-26.37	13.19
Normalized Net Income, 5 Yr. CAGR %	41	-18.51	-16.36	-24.34	16.09
Diluted EPS Before Extra, 5 Yr. CAGR %	64.39	-13.78	-18.15	-27.01	10.13
Accounts Receivable, 5 Yr. CAGR %	5.09	-5.39	-7.76	4.39	-5.19
Inventory, 5 Yr. CAGR %	7.85	-9.53	-7.55	-6.64	-6.46
Net Property, Plant and Equip., 5 Yr. CAGR %	14.13	14.11	17.33	16.29	12.49
Total Assets, 5 Yr. CAGR %	9	1.44	0.38	7.73	2.45
Tangible Book Value, 5 Yr. CAGR %	-1.5	-2.6	-6.38	3.66	3.83
Common Equity, 5 Yr. CAGR %	-1.2	-2.18	-6.09	3.64	3.68
Cash From Operations, 5 Yr. CAGR %	-15.14	3.9	-20.81	-9.2	-24.25
Capital Expenditures, 5 Yr. CAGR %	47.5	-2.2	-12.48	12.04	-11.3
Levered Free Cash Flow, 5 Yr. CAGR %	57.22	-5.22	-14.98	-17.95	-8.83
Unlevered Free Cash Flow, 5 Yr. CAGR %	54.17	-0.67	-11.27	-41.44	-5.69
Dividend Per Share, 5 Yr. CAGR %	-	-13.79	-30.12	-	-