Income Statement DPM Metals Inc.

Stocks

DPM

CA26139R1091

Gold

Market Closed - Toronto S.E. Other stock markets 23:00:00 17/06/2026 +03			5-day change	1st Jan Change
47.07 ^CAD	-4.39%		+15.76%	+10.96%

06-17	CIBC Capital Markets Maintains DPM Metals' Neutral Rating, C$64.00 Price Target	MT
06-04	DPM Metals Kept at Buy at Stifel Canada Following Chelopech Drill Results; Price Target Kept at C$61.00	MT

83629bdbbd4d0.7ICSo4SCUOkmA0RsRCIuX1KKRbfJLtVo7KW0EMo_RSw.g-PN773WA4hTcy4HF1RWLQC-AfmQXqcbtdCZZq1IMHyvs6PC3ugjik12BQ

Published financial data: DPM METALS INC.

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	641M	570M	520M	607M	950M
Total Revenues	641M	570M	520M	607M	950M
Cost of Goods Sold, Total	360M	357M	244M	261M	314M
Gross Profit	282M	212M	276M	346M	636M
Selling General & Admin Expenses, Total	23M	35.04M	41.47M	46.2M	92.15M
Exploration / Drilling Costs, Total	18.01M	24.23M	46.56M	63.02M	59.07M
Other Operating Expenses	2.38M	2.86M	1.16M	1.04M	1.22M
Other Operating Expenses, Total	43.38M	62.13M	89.19M	110M	152M
Operating Income	238M	150M	187M	236M	484M
Interest Expense, Total	-3.17M	-3.47M	-2.34M	-2.06M	-3.46M
Interest And Investment Income	632K	6.55M	23.25M	34.64M	27.93M
Net Interest Expenses	-2.54M	3.09M	20.91M	32.58M	24.47M
Currency Exchange Gains (Loss)	-1.63M	-681K	-2.45M	995K	-7.25M
Other Non Operating Income (Expenses)	1.78M	-780K	550K	-383K	-8.94M
EBT, Excl. Unusual Items	236M	152M	206M	269M	492M
Restructuring Charges	-	-5.74M	-	-	-
Merger & Related Restructuring Charges	-	-	-	-	-45.91M
Gain (Loss) On Sale Of Investments	-6.31M	-2.37M	-	-	-
Asset Writedown	-	-85M	-	-	-
Other Unusual Items	-	-	-	6.9M	-24.38M
EBT, Incl. Unusual Items	229M	58.74M	206M	276M	422M
Income Tax Expense	38.69M	22.82M	23.73M	32.89M	52.75M
Earnings From Continuing Operations	191M	35.92M	182M	243M	369M
Earnings Of Discontinued Operations	19.1M	-	10.96M	-7.36M	-
Net Income to Company	210M	35.92M	193M	236M	369M
Minority Interest	277K	-	-	-	-
Net Income - (IS)	210M	35.92M	193M	236M	369M
Net Income to Common Incl Extra Items	210M	35.92M	193M	236M	369M
Net Income to Common Excl. Extra Items	191M	35.92M	182M	243M	369M
Per Share Items
Net EPS - Basic	1.13	0.19	1.04	1.31	1.99
Basic EPS - Continuing Operations	1.03	0.19	0.98	1.35	1.99
Basic Weighted Average Shares Outstanding	186M	191M	185M	180M	185M
Net EPS - Diluted	1.12	0.19	1.04	1.31	1.99
Diluted EPS - Continuing Operations	1.02	0.19	0.98	1.35	1.99
Diluted Weighted Average Shares Outstanding	187M	191M	185M	180M	186M
Normalized Basic EPS	0.79	0.5	0.69	0.93	1.66
Normalized Diluted EPS	0.79	0.5	0.69	0.93	1.66
Dividend Per Share	0.12	0.16	0.16	0.16	0.16
Payout Ratio	10.54	79.63	15.63	12.26	7.97
American Depositary Receipts Ratio (ADR)	1	1	1	1	1
Supplemental Items
EBITDA	330M	247M	268M	320M	584M
EBITA	241M	154M	190M	240M	489M
EBIT	238M	150M	187M	236M	484M
EBITDAR	331M	249M	271M	323M	585M
Effective Tax Rate - (Ratio)	16.86	38.85	11.53	11.91	12.5
Current Foreign Taxes	33.62M	21.2M	29.82M	29.4M	49.12M
Total Current Taxes	33.62M	21.2M	29.82M	29.4M	49.12M
Deferred Foreign Taxes	5.06M	1.62M	-6.1M	3.48M	3.64M
Total Deferred Taxes	5.06M	1.62M	-6.1M	3.48M	3.64M
Normalized Net Income	148M	94.9M	129M	168M	308M
Interest Capitalized	-	-	-	-	-
Interest on Long-Term Debt	3.17M	3.47M	2.34M	2.06M	3.46M
Supplemental Operating Expense Items
General and Administrative Expenses	23M	35.04M	41.47M	46.2M	92.15M
Exploration/Drilling Costs	18.01M	24.23M	46.26M	62.27M	57.36M
Net Rental Expense, Total	1.75M	2.36M	2.31M	2.28M	1.11M
Imputed Operating Lease Interest Expense	2.74M	4.39M	3.19M	2.88M	2.37M
Imputed Operating Lease Depreciation	-998K	-2.03M	-875K	-604K	-1.26M
Stock-Based Comp., COGS (Total)	-	-	1.83M	2.07M	7.36M
Stock-Based Compensation - Exploration Costs / Drilling Costs, Total	-	-	293K	751K	1.71M
Stock-Based Comp., G&A Exp. (Total)	1.1M	1.1M	11.75M	13.86M	59.74M
Stock-Based Comp., Other (Total)	3.06M	5.64M	-	-	-
Total Stock-Based Compensation	4.16M	6.74M	13.88M	16.68M	68.8M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	334M	433M	595M	635M	498M
Total Cash And Short Term Investments	334M	433M	595M	635M	498M
Accounts Receivable, Total	114M	98.45M	91.3M	309M	225M
Other Receivables	4.22M	18.39M	3.32M	12.8M	17.78M
Total Receivables	119M	117M	94.62M	321M	243M
Inventory	49.63M	45.81M	38.49M	32.94M	55.21M
Restricted Cash	-	-	-	50K	-
Other Current Assets, Total	11.07M	15.09M	88.53M	11.74M	13.42M
Total Current Assets	514M	611M	817M	1B	809M
Gross Property Plant And Equipment	1.13B	1.06B	1.06B	1.11B	3.06B
Accumulated Depreciation	-556M	-585M	-635M	-718M	-819M
Net Property Plant And Equipment	572M	477M	429M	387M	2.24B
Long-term Investments	47.98M	40.77M	11.9M	2.76M	3.32M
Goodwill	-	-	-	-	-
Other Intangibles, Total	17.36M	15.5M	14.85M	16.3M	12.62M
Deferred Tax Assets Long-Term	8.68M	6.59M	13.02M	8.53M	6.94M
Other Long-Term Assets, Total	8.32M	6.62M	4.44M	5.3M	7.59M
Total Assets	1.17B	1.16B	1.29B	1.42B	3.08B
Liabilities
Accounts Payable, Total	20.38M	22.02M	12.34M	8.26M	56.88M
Accrued Expenses, Total	47.61M	51.54M	57.84M	54.71M	136M
Current Portion of Long-Term Debt	-	-	-	-	-
Current Portion of Leases	4.4M	4.54M	3.1M	4.6M	5.78M
Current Income Taxes Payable	2.4M	83K	213K	6.3M	4.86M
Unearned Revenue Current, Total	-	-	-	-	-
Other Current Liabilities	11.01M	18.69M	48.38M	9.62M	22.26M
Total Current Liabilities	85.8M	96.88M	122M	83.49M	226M
Long-Term Debt	-	-	-	-	-
Long-Term Leases	10.78M	10.04M	9.44M	8.92M	6.64M
Unearned Revenue Non Current	-	-	-	-	-
Deferred Tax Liability Non Current	-	-	-	-	154M
Other Non Current Liabilities	67.42M	57.23M	38.38M	41.97M	122M
Total Liabilities	164M	164M	170M	134M	509M
Common Stock, Total	585M	583M	559M	548M	1.58B
Additional Paid In Capital	8.63M	6.44M	6.3M	5.84M	6.17M
Retained Earnings	412M	412M	557M	735M	986M
Comprehensive Income and Other	-1.66M	-8.16M	-1.59M	-1.43M	-893K
Total Common Equity	1B	993M	1.12B	1.29B	2.57B
Minority Interest	-	-	-	-	-
Total Equity	1B	993M	1.12B	1.29B	2.57B
Total Liabilities And Equity	1.17B	1.16B	1.29B	1.42B	3.08B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	191M	190M	181M	173M	222M
ECS Total Common Shares Outstanding	191M	190M	181M	177M	222M
Book Value / Share	5.25	5.23	6.18	7.28	11.59
Tangible Book Value	987M	978M	1.11B	1.27B	2.56B
Tangible Book Value Per Share	5.16	5.15	6.09	7.19	11.53
Total Debt	15.19M	14.58M	12.53M	13.52M	12.42M
Net Debt	-319M	-419M	-583M	-621M	-485M
Debt Equivalent Oper. Leases	13.98M	18.84M	18.51M	18.23M	8.9M
Minority Interest, Total (Incl. Fin. Div)	-	-	-	-	-
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	18.01M	12.79M	14.05M	12M	20.05M
Inventories - Others	31.61M	33.03M	24.44M	20.94M	35.16M
Buildings, Total	80.93M	72.3M	72.41M	74.03M	95.97M
Machinery, Total	595M	505M	491M	509M	622M
Full Time Employees	-	-	-	-	-
Part Time Employees	-	-	-	-	-

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	210M	35.92M	193M	236M	369M
Depreciation & Amortization - CF	92.84M	97.52M	81.02M	85.51M	102M
Amortization of Goodwill and Intangible Assets - (CF)	3.37M	3.73M	3.38M	3.74M	4.91M
Depreciation & Amortization, Total	96.21M	101M	84.41M	89.25M	107M
(Gain) Loss on Sale of Investments - (CF)	6.31M	2.37M	-	-	-
Asset Writedown & Restructuring Costs	-	85M	-	-	-
Stock-Based Compensation (CF)	1.05M	1.12M	944K	852K	906K
Net Cash From Discontinued Operations	-442K	-	14.06M	-152M	-
Other Operating Activities, Total	-5.08M	1.54M	-15.77M	16.16M	40.83M
Change In Accounts Receivable	-42.19M	1.84M	-6.08M	-53.29M	84.95M
Change In Inventories	-5.1M	2.16M	-3.74M	4.5M	2.27M
Change In Accounts Payable	-1.71M	3.08M	2.85M	-3.48M	-25.27M
Change in Other Net Operating Assets	-6.46M	-2.22M	6.08M	6.91M	71.79M
Cash from Operations	253M	232M	276M	145M	652M
Capital Expenditure	-60.61M	-83.92M	-52.38M	-40.59M	-103M
Sale of Property, Plant, and Equipment	263K	5K	69K	273K	-
Cash Acquisitions	-1.57M	-	-	-	-399M
Divestitures	45.19M	-	-	15.89M	-
Sale (Purchase) of Intangible assets	-3.54M	-1.4M	-3.02M	-4.68M	-1.23M
Investment in Marketable and Equity Securities, Total	-8.31M	-500K	52.19M	14.15M	670K
Other Investing Activities, Total	-3.5M	-	-9.23M	-8.95M	5M
Cash from Investing	-32.07M	-85.81M	-12.37M	-23.9M	-498M
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Long-Term Debt Repaid, Total	-4.46M	-4.62M	-2.96M	-5M	-144M
Total Debt Repaid	-4.46M	-4.62M	-2.96M	-5M	-144M
Issuance of Common Stock	2.81M	3.38M	3.73M	4.5M	1.62M
Repurchase of Common Stock	-10.21M	-13.62M	-65.59M	-49.88M	-117M
Common Dividends Paid	-22.14M	-28.61M	-30.17M	-28.92M	-29.42M
Common & Preferred Stock Dividends Paid	-22.14M	-28.61M	-30.17M	-28.92M	-29.42M
Other Financing Activities, Total	-2.35M	-3.98M	-4.39M	-3.79M	-2.69M
Cash from Financing	-36.35M	-47.44M	-99.38M	-83.09M	-291M
Net Change in Cash	184M	98.8M	164M	37.72M	-137M
Supplemental Items
Cash Interest Paid	2.21M	3.98M	1.46M	1.79M	2.69M
Cash Income Tax Paid (Refund)	29.16M	24.55M	29.13M	28.6M	50.63M
Levered Free Cash Flow	174M	127M	141M	22.5M	568M
Unlevered Free Cash Flow	176M	129M	142M	23.79M	570M
Change In Net Working Capital	9.46M	-12.62M	17.47M	184M	-196M
Net Debt Issued / Repaid	-4.46M	-4.62M	-2.96M	-5M	-144M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	13.89	8.07	9.53	10.88	13.44
Return on Total Capital	16.16	9.26	10.9	12.12	15.57
Return On Equity %	21.08	3.6	17.22	20.21	19.14
Return on Common Equity	21.19	3.6	17.22	20.21	19.14
Margin Analysis
Gross Profit Margin %	43.89	37.27	53.05	57.05	66.96
SG&A Margin	3.59	6.15	7.97	7.61	9.7
EBITDA Margin %	51.37	43.29	51.57	52.78	61.45
EBITA Margin %	37.65	27.02	36.55	39.5	51.44
EBIT Margin %	37.12	26.36	35.9	38.89	50.92
Income From Continuing Operations Margin %	29.73	6.3	34.99	40.07	38.85
Net Income Margin %	32.75	6.3	37.1	38.86	38.85
Net Avail. For Common Margin %	29.78	6.3	34.99	40.07	38.85
Normalized Net Income Margin	23.01	16.66	24.72	27.72	32.37
Levered Free Cash Flow Margin	27.06	22.29	27.04	3.71	59.75
Unlevered Free Cash Flow Margin	27.37	22.67	27.32	3.92	59.97
Asset Turnover
Asset Turnover	0.6	0.49	0.42	0.45	0.42
Fixed Assets Turnover	1.17	1.09	1.15	1.49	0.72
Receivables Turnover (Average Receivables)	6.8	5.35	5.07	3.04	3.56
Inventory Turnover (Average Inventory)	7.77	7.49	5.79	7.3	7.12
Short Term Liquidity
Current Ratio	5.99	6.31	6.7	11.99	3.58
Quick Ratio	5.28	5.68	5.66	11.45	3.28
Operating Cash Flow to Current Liabilities	2.95	2.4	2.26	1.73	2.89
Days Sales Outstanding (Average Receivables)	53.66	68.21	72.02	120.57	102.51
Days Outstanding Inventory (Average Inventory)	46.99	48.73	63	50.14	51.23
Average Days Payable Outstanding	16.68	20.47	26.48	14.78	35.35
Cash Conversion Cycle (Average Days)	83.97	96.46	108.55	155.94	118.39
Long Term Solvency
Total Debt/Equity	1.51	1.47	1.12	1.05	0.48
Total Debt / Total Capital	1.49	1.45	1.11	1.04	0.48
LT Debt/Equity	1.07	1.01	0.84	0.69	0.26
Long-Term Debt / Total Capital	1.06	1	0.83	0.69	0.26
Total Liabilities / Total Assets	14.04	14.19	13.15	9.46	16.53
EBIT / Interest Expense	75.14	43.34	79.92	114.58	139.8
EBITDA / Interest Expense	105.5	72.55	116.05	157.9	170.82
(EBITDA - Capex) / Interest Expense	86.37	48.34	93.63	138.2	141.03
Total Debt / EBITDA	0.05	0.06	0.05	0.04	0.02
Net Debt / EBITDA	-0.95	-1.66	-2.15	-1.91	-0.82
Total Debt / (EBITDA - Capex)	0.06	0.09	0.06	0.05	0.03
Net Debt / (EBITDA - Capex)	-1.17	-2.5	-2.66	-2.18	-0.99
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	5.23	-11.17	19.98	16.71	56.59
Gross Profit, 1 Yr. Growth %	1.01	-25.31	40.17	25.52	83.78
EBITDA, 1 Yr. Growth %	3.61	-25.77	22.81	19.44	79.36
EBITA, 1 Yr. Growth %	7.11	-36.98	34.89	26.14	103.9
EBIT, 1 Yr. Growth %	7.14	-37.65	36.09	26.43	105.05
Earnings From Cont. Operations, 1 Yr. Growth %	-4.17	-81.17	56.09	33.67	51.79
Net Income, 1 Yr. Growth %	7.19	-82.9	437.09	22.26	56.53
Normalized Net Income, 1 Yr. Growth %	10.31	-35.7	47.56	30.88	82.85
Diluted EPS Before Extra, 1 Yr. Growth %	-7.18	-81.49	60.66	37.76	47.41
Accounts Receivable, 1 Yr. Growth %	54.51	-14.02	-19.88	238.02	-27.01
Inventory, 1 Yr. Growth %	15.28	-7.68	-15.98	-14.41	67.59
Net Property, Plant and Equip., 1 Yr. Growth %	10.1	-16.67	-10.01	-9.73	478.67
Total Assets, 1 Yr. Growth %	19.85	-0.95	11.49	10.15	116.81
Tangible Book Value, 1 Yr. Growth %	26.14	-0.96	13.1	14.91	101.45
Common Equity, 1 Yr. Growth %	25.76	-1.13	12.83	14.84	99.88
Cash From Operations, 1 Yr. Growth %	28.22	-8.33	18.8	-47.51	345.01
Capital Expenditures, 1 Yr. Growth %	81.15	38.45	-19.9	-22.5	134.21
Levered Free Cash Flow, 1 Yr. Growth %	66.81	-27.56	16.82	-84	2.28K
Unlevered Free Cash Flow, 1 Yr. Growth %	63.96	-27.15	16.39	-83.26	2.17K
Dividend Per Share, 1 Yr. Growth %	33.33	33.33	0	0	0
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	25.94	-3.32	-9.95	18.33	35.19
Gross Profit, 2 Yr. CAGR %	60.08	-12.71	-1.49	32.64	51.88
EBITDA, 2 Yr. CAGR %	53.43	-11.93	-10.16	21.11	47.56
EBITA, 2 Yr. CAGR %	91.13	-17.36	-11.79	30.44	60.38
EBIT, 2 Yr. CAGR %	95.62	-17.79	-11.97	31.17	61.01
Earnings From Cont. Operations, 2 Yr. CAGR %	69.31	-57.52	-2.32	44.44	42.44
Net Income, 2 Yr. CAGR %	72.14	-57.19	-4.17	156.25	38.34
Normalized Net Income, 2 Yr. CAGR %	114.42	-15.79	-6.67	38.97	54.7
Diluted EPS Before Extra, 2 Yr. CAGR %	66.1	-58.55	-1.92	48.77	42.5
Accounts Receivable, 2 Yr. CAGR %	95.05	15.26	-10.7	64.57	57.07
Inventory, 2 Yr. CAGR %	14.23	3.16	-11.93	-15.2	19.77
Net Property, Plant and Equip., 2 Yr. CAGR %	0.38	-4.22	-13.41	-9.87	128.55
Total Assets, 2 Yr. CAGR %	22.02	8.95	5.08	10.82	54.54
Tangible Book Value, 2 Yr. CAGR %	34.38	11.77	5.84	14	52.15
Common Equity, 2 Yr. CAGR %	30.85	11.51	5.62	13.83	51.51
Cash From Operations, 2 Yr. CAGR %	59.42	8.51	4.36	-21.03	53.8
Capital Expenditures, 2 Yr. CAGR %	-5.05	58.37	-7.04	-21.21	40.32
Levered Free Cash Flow, 2 Yr. CAGR %	67.69	10.48	-10.44	-56.77	100.94
Unlevered Free Cash Flow, 2 Yr. CAGR %	62.28	9.84	-10.48	-55.86	100.29
Dividend Per Share, 2 Yr. CAGR %	-	33.33	15.47	0	0
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	19.37	12.11	-5.15	-1.82	29.91
Gross Profit, 3 Yr. CAGR %	39.25	24.57	-0.34	6.8	47.87
EBITDA, 3 Yr. CAGR %	42.03	20.79	-5.52	-1.21	38.8
EBITA, 3 Yr. CAGR %	58.26	32.55	-5.53	-0.62	51.39
EBIT, 3 Yr. CAGR %	64.18	34.15	-5.65	-0.68	52.23
Earnings From Cont. Operations, 3 Yr. CAGR %	72.48	-18.57	-2.94	8.44	46.85
Net Income, 3 Yr. CAGR %	76.65	-20.28	-0.52	3.93	117.42
Normalized Net Income, 3 Yr. CAGR %	69.58	43.51	-1.33	4.47	52.28
Diluted EPS Before Extra, 3 Yr. CAGR %	69.29	-20.07	-3.71	9.84	48.31
Accounts Receivable, 3 Yr. CAGR %	79.45	48.45	7.2	39.17	25.5
Inventory, 3 Yr. CAGR %	13.32	6.4	-3.66	-12.76	6.42
Net Property, Plant and Equip., 3 Yr. CAGR %	-5.81	-5.66	-6.19	-12.2	67.51
Total Assets, 3 Yr. CAGR %	10.77	13.83	9.79	6.75	38.6
Tangible Book Value, 3 Yr. CAGR %	18.96	21.39	12.21	8.78	37.83
Common Equity, 3 Yr. CAGR %	16.7	19.18	11.95	8.61	37.33
Cash From Operations, 3 Yr. CAGR %	37.05	32.64	11.84	-17.01	41.12
Capital Expenditures, 3 Yr. CAGR %	-15.2	7.67	16.11	-12.51	16.4
Levered Free Cash Flow, 3 Yr. CAGR %	112.26	27.19	10.56	-49.56	67.71
Unlevered Free Cash Flow, 3 Yr. CAGR %	102.14	24.67	9.89	-48.81	67.14
Dividend Per Share, 3 Yr. CAGR %	-	-	21.14	10.06	0
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	18.08	10.32	6.64	8.46	9.29
Gross Profit, 5 Yr. CAGR %	67.3	21.07	21.49	25.81	17.96
EBITDA, 5 Yr. CAGR %	36.95	25.26	18.46	18.01	12.93
EBITA, 5 Yr. CAGR %	108.75	47.66	25.55	29.39	16.74
EBIT, 5 Yr. CAGR %	79.63	55.89	28.25	30.56	16.84
Earnings From Cont. Operations, 5 Yr. CAGR %	4.84	150.94	37.39	29.6	13.16
Net Income, 5 Yr. CAGR %	6.75	177.83	38.32	27.18	13.5
Normalized Net Income, 5 Yr. CAGR %	63.67	106.35	33.54	39.28	18.12
Diluted EPS Before Extra, 5 Yr. CAGR %	0.37	173.95	36.08	29.6	12.64
Accounts Receivable, 5 Yr. CAGR %	30.73	36.16	35.74	59.29	24.9
Inventory, 5 Yr. CAGR %	11.86	10.28	2.45	-2.83	5.1
Net Property, Plant and Equip., 5 Yr. CAGR %	-0.56	-5.38	-8.93	-7.37	33.95
Total Assets, 5 Yr. CAGR %	9.75	6.48	8.46	12.61	25.88
Tangible Book Value, 5 Yr. CAGR %	13.28	11.39	13.53	18.38	26.74
Common Equity, 5 Yr. CAGR %	12.73	9.66	12.14	17.01	26.35
Cash From Operations, 5 Yr. CAGR %	24.87	16.12	22.94	7.79	27.04
Capital Expenditures, 5 Yr. CAGR %	5.83	0.71	-12.03	-9.6	25.25
Levered Free Cash Flow, 5 Yr. CAGR %	65.58	24.94	50.6	-18.28	40.41
Unlevered Free Cash Flow, 5 Yr. CAGR %	53.89	23.3	46.22	-18.63	39.71
Dividend Per Share, 5 Yr. CAGR %	-	-	-	-	12.2