Balance Sheet I-Tail Corporation

Stocks

ITC

THB056010002

Food Processing

End-of-day quote Thailand S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
16.30 ^THB	+2.52%		+0.62%	+7.95%

05-21	AI supply chain, Gen Z spending among hedge fund picks at Sohn Hong Kong	RE
05-16	I-Tail Corporation Public Company Limited, Q1 2026 Earnings Call, Apr 30, 2026

b.4CmLGZ-4WrRt8dq9sSYLyK3RmmjtOUyv71tY7JLM0D8.qlG8bdaJHvI_oonSxmxpqcuhzziJCyTN2yEuud38hG-WXsNIrI8K0Cadnw

Published financial data: I-TAIL CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: December	2021	2022	2023	2024	2025
Revenues	14.53B	22.53B	15.58B	17.73B	18.22B
Total Revenues	14.53B	22.53B	15.58B	17.73B	18.22B
Cost of Goods Sold, Total	11.17B	17.1B	12.54B	12.81B	13.65B
Gross Profit	3.36B	5.42B	3.04B	4.92B	4.58B
Selling General & Admin Expenses, Total	940M	1.27B	1.18B	1.64B	1.91B
Provision for Bad Debts	-	18.73M	-1.49M	18.86M	856K
Other Operating Expenses	-406M	-211M	-35.77M	-39.73M	-
Other Operating Expenses, Total	534M	1.07B	1.15B	1.62B	1.91B
Operating Income	2.82B	4.35B	1.89B	3.3B	2.67B
Interest Expense, Total	-31.77M	-59.53M	-2.8M	-6.03M	-10.26M
Interest And Investment Income	-	7.5M	205M	-	-
Net Interest Expenses	-31.77M	-52.03M	202M	-6.03M	-10.26M
Currency Exchange Gains (Loss)	-	229M	-68.37M	-254M	-102M
Other Non Operating Income (Expenses)	-	-26.47M	390M	696M	571M
EBT, Excl. Unusual Items	2.79B	4.5B	2.41B	3.74B	3.13B
Restructuring Charges	-10.6M	-	-	-	-
Other Unusual Items	-31.4M	-	-	-	-
EBT, Incl. Unusual Items	2.75B	4.5B	2.41B	3.74B	3.13B
Income Tax Expense	27.74M	70.12M	132M	141M	149M
Earnings From Continuing Operations	2.72B	4.43B	2.28B	3.6B	2.98B
Earnings Of Discontinued Operations	-	39.44M	-	-	-
Net Income to Company	2.72B	4.47B	2.28B	3.6B	2.98B
Minority Interest	-	509K	-1.45M	147K	66K
Net Income - (IS)	2.72B	4.47B	2.28B	3.6B	2.98B
Net Income to Common Incl Extra Items	2.72B	4.47B	2.28B	3.6B	2.98B
Net Income to Common Excl. Extra Items	2.72B	4.43B	2.28B	3.6B	2.98B
Per Share Items
Net EPS - Basic	7.56	2.52	0.76	1.2	0.99
Basic EPS - Continuing Operations	7.56	2.5	0.76	1.2	0.99
Basic Weighted Average Shares Outstanding	360M	1.77B	3B	3B	3B
Net EPS - Diluted	7.56	2.52	0.76	1.2	0.99
Diluted EPS - Continuing Operations	7.56	2.5	0.76	1.2	0.99
Diluted Weighted Average Shares Outstanding	360M	1.77B	3B	3B	3B
Normalized Basic EPS	4.84	1.59	0.5	0.78	0.65
Normalized Diluted EPS	4.84	1.59	0.5	0.78	0.65
Dividend Per Share	6	0.2	0.6	1.15	0.85
Payout Ratio	46.2	171.59	59.15	62.54	115.84
Supplemental Items
EBITDA	3.34B	4.89B	2.41B	3.85B	3.25B
EBITA	2.82B	4.35B	1.89B	3.3B	2.67B
EBIT	2.82B	4.35B	1.89B	3.3B	2.67B
EBITDAR	-	-	2.43B	3.88B	3.26B
Effective Tax Rate - (Ratio)	1.01	1.56	5.46	3.76	4.76
Total Current Taxes	-	-	129M	107M	190M
Total Deferred Taxes	-	-	2.73M	33.72M	-40.92M
Normalized Net Income	1.74B	2.81B	1.51B	2.34B	1.95B
Interest on Long-Term Debt	-	1.46M	2.14M	-	2.58M
Non-Cash Pension Expense	9.94M	8.04M	14.28M	13.26M	7.14M
Supplemental Operating Expense Items
Marketing Expenses	13M	-	-	-	-
Selling and Marketing Expenses	463M	548M	455M	576M	686M
General and Administrative Expenses	476M	719M	729M	1.06B	1.22B
Research And Development Expense From Footnotes	-	-	-	-	-
Net Rental Expense, Total	-	-	16.41M	26.91M	7.12M
Imputed Operating Lease Interest Expense	-	-	8.24M	28.23M	12.07M
Imputed Operating Lease Depreciation	-	-	8.17M	-1.33M	-4.95M

Fiscal Period: December	2021	2022	2023	2024	2025
Assets
Cash And Equivalents	703M	10.8B	9.31B	5.41B	6.49B
Short Term Investments	-	738M	1.76B	7.15B	4.85B
Trading Asset Securities, Total	-	-	17.02M	154M	139M
Total Cash And Short Term Investments	703M	11.54B	11.08B	12.72B	11.48B
Accounts Receivable, Total	2.21B	3.49B	3.56B	3.67B	3.47B
Other Receivables	58.72M	254M	405M	279M	296M
Notes Receivable	556M	-	-	-	-
Total Receivables	2.82B	3.74B	3.97B	3.95B	3.77B
Inventory	3.5B	4.46B	3.24B	3.53B	4.34B
Prepaid Expenses	-	9.85M	21.92M	-	-
Other Current Assets, Total	12.88M	580M	255M	348M	546M
Total Current Assets	7.03B	20.32B	18.57B	20.55B	20.13B
Gross Property Plant And Equipment	6.75B	8.01B	8.95B	9.93B	10.94B
Accumulated Depreciation	-2.55B	-3.07B	-3.42B	-3.88B	-4.4B
Net Property Plant And Equipment	4.2B	4.93B	5.53B	6.05B	6.53B
Long-term Investments	-	-	878M	-	-
Other Intangibles, Total	8.82M	31.73M	35.51M	34.43M	33.46M
Deferred Tax Assets Long-Term	36.47M	43.14M	44.21M	10.44M	47.01M
Other Long-Term Assets, Total	225M	418M	373M	281M	232M
Total Assets	11.51B	25.75B	25.43B	26.93B	26.97B
Liabilities
Accounts Payable, Total	1.58B	1.42B	1.01B	1B	2.21B
Accrued Expenses, Total	-	605M	341M	528M	28.3M
Short-term Borrowings	-	-	-	-	-
Current Portion of Long-Term Debt	2.3B	-	-	-	-
Current Portion of Leases	9.63M	13.84M	13.79M	10.76M	23.93M
Current Income Taxes Payable	46.99M	22.88M	80.2M	3.99M	3.26M
Other Current Liabilities	132M	466M	264M	552M	47.36M
Total Current Liabilities	4.06B	2.53B	1.71B	2.1B	2.31B
Long-Term Debt	-	-	-	-	-
Long-Term Leases	22.48M	28.46M	33M	34.36M	27.79M
Pension & Other Post Retirement Benefits	578M	559M	508M	595M	680M
Other Non Current Liabilities	25.68M	28.86M	61.11M	64.06M	129M
Total Liabilities	4.69B	3.14B	2.31B	2.79B	3.15B
Common Stock, Total	360M	3B	3B	3B	3B
Additional Paid In Capital	240M	18.39B	18.39B	18.39B	18.39B
Retained Earnings	6.55B	1.08B	1.97B	3.3B	2.7B
Comprehensive Income and Other	-332M	128M	-247M	-553M	-271M
Total Common Equity	6.82B	22.61B	23.12B	24.14B	23.83B
Minority Interest	-	-1.08M	599K	445K	366K
Total Equity	6.82B	22.61B	23.12B	24.14B	23.83B
Total Liabilities And Equity	11.51B	25.75B	25.43B	26.93B	26.97B
Supplemental Items
ECS Total Shares Outstanding on Filing Date	360M	3B	3B	3B	3B
ECS Total Common Shares Outstanding	360M	3B	3B	3B	3B
Book Value / Share	18.94	7.54	7.71	8.05	7.94
Tangible Book Value	6.81B	22.58B	23.08B	24.1B	23.79B
Tangible Book Value Per Share	18.91	7.53	7.69	8.03	7.93
Total Debt	2.33B	42.3M	46.78M	45.12M	51.72M
Net Debt	1.63B	-11.49B	-11.04B	-12.67B	-11.43B
Debt Equivalent of Unfunded Proj. Benefit Obligation	578M	559M	508M	595M	680M
Debt Equivalent Oper. Leases	-	-	131M	215M	56.97M
Minority Interest, Total (Incl. Fin. Div)	-	-1.08M	599K	445K	366K
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	1.49B	2.55B	1.84B	1.91B	1.92B
Inventories - Work In Process, Total	-	14K	-	-	251K
Inventories - Finished Goods, Total	2.09B	1.96B	1.64B	1.74B	2.52B
Inventories - Others	34.3M	48.76M	54.94M	58.16M	67.05M
Land - (BS)	401M	461M	466M	487M	487M
Buildings, Total	1.89B	1.97B	2.04B	2.57B	2.62B
Machinery, Total	3.83B	4.21B	4.26B	5.13B	5.98B
Full Time Employees	860	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	-	40.66M	7.52M	11.03M	10.89M

Fiscal Period: December	2021	2022	2023	2024	2025
Net Income	2.72B	4.47B	2.28B	3.6B	2.98B
Depreciation & Amortization - CF	532M	551M	537M	566M	605M
Depreciation & Amortization, Total	532M	551M	537M	566M	605M
Amortization of Deferred Charges, Total - (CF)	3.67M	1.67M	1.94M	2.35M	2.31M
(Gain) Loss From Sale Of Asset	404K	763K	-7.7M	-1.39M	3.55M
(Gain) Loss on Sale of Investments - (CF)	-	-	-	18.86M	-
Asset Writedown & Restructuring Costs	-	-	-	-	-
Provision and Write-off of Bad Debts	11.07M	18.73M	-1.49M	-	856K
Net Cash From Discontinued Operations	-	328M	-	-	-
Other Operating Activities, Total	113M	139M	144M	-521M	-188M
Change In Accounts Receivable	-88.6M	-2.56B	-300M	14.5M	33.01M
Change In Inventories	-1.33B	-481M	996M	-187M	-868M
Change In Accounts Payable	432M	-242M	-705M	226M	495M
Change in Other Net Operating Assets	-31.31M	-185M	-55.9M	-134M	12.15M
Cash from Operations	2.36B	2.04B	2.89B	3.58B	3.07B
Capital Expenditure	-754M	-1.17B	-1.31B	-957M	-1.12B
Sale of Property, Plant, and Equipment	2.53M	8.81M	70.11M	7.6M	11.24M
Cash Acquisitions	-1.43M	-2.3B	-	-	-
Sale (Purchase) of Real Estate properties	-	-	-	-	-
Sale (Purchase) of Intangible assets	-2.2M	-24.58M	-5.72M	-1.28M	-1.34M
Investment in Marketable and Equity Securities, Total	-	-738M	-1.91B	-4.63B	2.38B
Other Investing Activities, Total	-555M	838M	158M	402M	311M
Cash from Investing	-1.31B	-3.39B	-2.99B	-5.18B	1.58B
Short Term Debt Issued, Total	-	-	-	-	-
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	-	-
Short Term Debt Repaid, Total	-1.16B	-669M	-	-	-
Long-Term Debt Repaid, Total	-11.94M	-114M	-16.41M	-15.52M	-25.85M
Total Debt Repaid	-1.17B	-783M	-16.41M	-15.52M	-25.85M
Issuance of Common Stock	-	20.79B	-	-	-
Common Dividends Paid	-1.26B	-7.67B	-1.35B	-2.25B	-3.45B
Common & Preferred Stock Dividends Paid	-1.26B	-7.67B	-1.35B	-2.25B	-3.45B
Other Financing Activities, Total	-33.82M	-208M	-8.64M	-4.98M	-7.68M
Cash from Financing	-2.46B	12.13B	-1.37B	-2.27B	-3.48B
Foreign Exchange Rate Adjustments	-2K	-1.74M	-16.44M	-25.69M	-92.58M
Miscellaneous Cash Flow Adjustments	-	9.47M	-	-	-
Net Change in Cash	-1.41B	10.8B	-1.49B	-3.9B	1.08B
Supplemental Items
Cash Interest Paid	32.37M	58.64M	678K	1.81M	1.99M
Cash Income Tax Paid (Refund)	29.3M	61.82M	77.99M	190M	181M
Levered Free Cash Flow	207M	-2.97B	881M	1.72B	527M
Unlevered Free Cash Flow	226M	-2.93B	882M	1.72B	534M
Change In Net Working Capital	1.32B	5.01B	-477M	-45.78M	616M
Net Debt Issued / Repaid	-1.17B	-783M	-16.41M	-15.52M	-25.85M

Fiscal Period: December	2021	2022	2023	2024	2025
Profitability
Return on Assets	15.85	13.37	4.62	7.88	6.19
Return on Total Capital	19.37	19.57	5.16	8.72	6.94
Return On Equity %	43.88	32.89	9.98	15.22	12.42
Return on Common Equity	43.88	32.9	9.98	15.22	12.42
Margin Analysis
Gross Profit Margin %	23.1	24.08	19.5	27.75	25.12
SG&A Margin	6.47	5.62	7.6	9.24	10.47
EBITDA Margin %	23.01	21.7	15.49	21.74	17.82
EBITA Margin %	19.43	19.31	12.14	18.63	14.64
EBIT Margin %	19.43	19.31	12.14	18.63	14.64
Income From Continuing Operations Margin %	18.73	19.66	14.66	20.29	16.34
Net Income Margin %	18.73	19.84	14.65	20.29	16.34
Net Avail. For Common Margin %	18.73	19.67	14.65	20.29	16.34
Normalized Net Income Margin	12.01	12.49	9.68	13.18	10.72
Levered Free Cash Flow Margin	1.42	-13.19	5.65	9.68	2.89
Unlevered Free Cash Flow Margin	1.56	-13.02	5.66	9.7	2.93
Asset Turnover
Asset Turnover	1.31	1.11	0.61	0.68	0.68
Fixed Assets Turnover	3.55	4.93	2.98	3.06	2.9
Receivables Turnover (Average Receivables)	6.72	9.94	4.42	4.9	5.1
Inventory Turnover (Average Inventory)	3.9	4.12	3.26	3.78	3.47
Short Term Liquidity
Current Ratio	1.73	8.04	10.86	9.81	8.71
Quick Ratio	0.73	6.05	8.8	7.95	6.6
Operating Cash Flow to Current Liabilities	0.58	0.81	1.69	1.71	1.33
Days Sales Outstanding (Average Receivables)	54.32	36.7	82.61	74.7	71.52
Days Outstanding Inventory (Average Inventory)	93.58	88.58	112.06	96.82	105.28
Average Days Payable Outstanding	40.23	33.56	39.17	28.1	49.21
Cash Conversion Cycle (Average Days)	107.67	91.73	155.5	143.42	127.6
Long Term Solvency
Total Debt/Equity	34.21	0.19	0.2	0.19	0.22
Total Debt / Total Capital	25.49	0.19	0.2	0.19	0.22
LT Debt/Equity	0.33	0.13	0.14	0.14	0.12
Long-Term Debt / Total Capital	0.25	0.13	0.14	0.14	0.12
Total Liabilities / Total Assets	40.76	12.21	9.09	10.36	11.67
EBIT / Interest Expense	88.83	73.08	676.46	547.92	260.03
EBITDA / Interest Expense	105.59	82.34	868.41	641.77	318.99
(EBITDA - Capex) / Interest Expense	81.86	62.66	400.08	483	209.45
Total Debt / EBITDA	0.7	0.01	0.02	0.01	0.02
Net Debt / EBITDA	0.49	-2.35	-4.55	-3.28	-3.49
Total Debt / (EBITDA - Capex)	0.9	0.01	0.04	0.02	0.02
Net Debt / (EBITDA - Capex)	0.63	-3.08	-9.87	-4.35	-5.32
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	18.85	216.95	-30.86	13.82	2.79
Gross Profit, 1 Yr. Growth %	5.67	409.45	-44	61.94	-6.96
EBITDA, 1 Yr. Growth %	8.14	521.65	-48.28	59.71	-14.84
EBITA, 1 Yr. Growth %	8.05	672.11	-53.98	74.6	-18.24
EBIT, 1 Yr. Growth %	8.05	672.11	-53.98	74.6	-18.24
Earnings From Cont. Operations, 1 Yr. Growth %	6.77	538.44	-48.47	57.57	-17.22
Net Income, 1 Yr. Growth %	6.77	179.62	-48.96	57.68	-17.22
Normalized Net Income, 1 Yr. Growth %	8.35	519.8	-46.41	54.96	-16.35
Diluted EPS Before Extra, 1 Yr. Growth %	6.77	23.86	-69.57	57.68	-17.22
Accounts Receivable, 1 Yr. Growth %	4.24	233.45	2.28	3	-5.49
Inventory, 1 Yr. Growth %	56.8	15.93	-27.24	9	22.71
Net Property, Plant and Equip., 1 Yr. Growth %	5.6	17.41	12.01	9.5	7.94
Total Assets, 1 Yr. Growth %	7.03	72.42	-1.24	5.89	0.17
Tangible Book Value, 1 Yr. Growth %	22.17	422.6	2.25	4.42	-1.29
Common Equity, 1 Yr. Growth %	22.11	422.27	2.26	4.41	-1.3
Cash From Operations, 1 Yr. Growth %	16.4	81.94	41.5	23.9	-14.17
Capital Expenditures, 1 Yr. Growth %	15.01	207.58	11.77	-26.92	17.43
Levered Free Cash Flow, 1 Yr. Growth %	-89.98	-235.84	-128.39	95.99	-68.82
Unlevered Free Cash Flow, 1 Yr. Growth %	-89.14	-233.25	-128.79	94.89	-68.51
Dividend Per Share, 1 Yr. Growth %	114.29	-96.67	200	91.67	-26.09
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	11.59	35.76	48.04	-11.29	8.16
Gross Profit, 2 Yr. CAGR %	42.92	30.69	68.9	-4.77	22.75
EBITDA, 2 Yr. CAGR %	39.78	25.74	75.17	-9.12	16.02
EBITA, 2 Yr. CAGR %	51.1	29.05	83.22	-10.36	18.75
EBIT, 2 Yr. CAGR %	51.1	29.05	83.22	-10.36	18.75
Earnings From Cont. Operations, 2 Yr. CAGR %	58.92	31.85	81.38	-9.89	14.21
Net Income, 2 Yr. CAGR %	59.28	32.44	19.46	-10.29	14.25
Normalized Net Income, 2 Yr. CAGR %	52.3	32.2	82.25	-8.87	13.85
Diluted EPS Before Extra, 2 Yr. CAGR %	59.28	-40.58	-38.61	-30.74	14.25
Accounts Receivable, 2 Yr. CAGR %	7.47	28.31	84.67	2.64	-1.34
Inventory, 2 Yr. CAGR %	6.67	41.35	-8.16	-10.94	15.65
Net Property, Plant and Equip., 2 Yr. CAGR %	6.08	11.35	14.68	10.75	8.71
Total Assets, 2 Yr. CAGR %	12.55	54.75	30.5	2.26	2.99
Tangible Book Value, 2 Yr. CAGR %	38.14	101.27	131.16	3.33	1.53
Common Equity, 2 Yr. CAGR %	37.78	101.23	131.1	3.33	1.52
Cash From Operations, 2 Yr. CAGR %	34.67	0.31	60.45	32.41	3.12
Capital Expenditures, 2 Yr. CAGR %	-	33.7	85.41	-9.63	-7.37
Levered Free Cash Flow, 2 Yr. CAGR %	-51.57	20.06	-36.55	-25.63	-22.39
Unlevered Free Cash Flow, 2 Yr. CAGR %	-50.71	18.65	-36.7	-25.09	-22.22
Dividend Per Share, 2 Yr. CAGR %	87.87	-73.27	-68.38	139.79	19.02
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	7.7	24.53	8.41	35.62	-6.83
Gross Profit, 3 Yr. CAGR %	37.8	48.9	-1.47	66.55	-5.51
EBITDA, 3 Yr. CAGR %	35.64	41.89	-7.93	69.86	-11.37
EBITA, 3 Yr. CAGR %	47.14	52.1	-10.2	80.3	-13.42
EBIT, 3 Yr. CAGR %	47.14	52.1	-10.2	80.3	-13.42
Earnings From Cont. Operations, 3 Yr. CAGR %	52.34	60.21	-3.6	73.07	-12.4
Net Income, 3 Yr. CAGR %	52.51	60.93	-3.62	31.04	-12.66
Normalized Net Income, 3 Yr. CAGR %	49.25	55.24	-2.16	72.66	-11.44
Diluted EPS Before Extra, 3 Yr. CAGR %	52.51	-5.68	-52.46	-15.93	-26.49
Accounts Receivable, 3 Yr. CAGR %	6.45	22.18	18.97	52.01	-0.15
Inventory, 3 Yr. CAGR %	3.66	13.18	13.28	-2.76	-0.9
Net Property, Plant and Equip., 3 Yr. CAGR %	7.39	9.73	11.57	12.92	9.8
Total Assets, 3 Yr. CAGR %	9.69	41.52	33.23	21.72	1.56
Tangible Book Value, 3 Yr. CAGR %	26.45	84.95	60.59	77.37	1.77
Common Equity, 3 Yr. CAGR %	26.26	84.64	60.58	77.33	1.77
Cash From Operations, 3 Yr. CAGR %	8.03	16.17	12.5	47.2	14.59
Capital Expenditures, 3 Yr. CAGR %	-	-	25.95	35.94	-1.38
Levered Free Cash Flow, 3 Yr. CAGR %	-	49.99	-24.69	-7.78	-44.6
Unlevered Free Cash Flow, 3 Yr. CAGR %	-	46.56	-24.92	-7.91	-44.16
Dividend Per Share, 3 Yr. CAGR %	-11.99	-51	-40.16	-42.34	61.98
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	-	-	6.02	8.73	8.31
Gross Profit, 5 Yr. CAGR %	-	-	18.82	24.52	7.58
EBITDA, 5 Yr. CAGR %	-	-	12.49	17.63	0.99
EBITA, 5 Yr. CAGR %	-	-	16.38	21.71	0.42
EBIT, 5 Yr. CAGR %	-	-	16.38	21.71	0.42
Earnings From Cont. Operations, 5 Yr. CAGR %	-	-	24.29	27.27	3.16
Net Income, 5 Yr. CAGR %	-	-	24.36	27.39	3.16
Normalized Net Income, 5 Yr. CAGR %	-	-	23.51	25.45	3.95
Diluted EPS Before Extra, 5 Yr. CAGR %	-	-	-18.62	-16.64	-32.49
Accounts Receivable, 5 Yr. CAGR %	-	-	14.27	13.95	10.39
Inventory, 5 Yr. CAGR %	-	-	0.64	2.83	14.22
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	10.25	10.14	10.42
Total Assets, 5 Yr. CAGR %	-	-	23.87	24.27	20.19
Tangible Book Value, 5 Yr. CAGR %	-	-	46.96	46.53	33.68
Common Equity, 5 Yr. CAGR %	-	-	46.83	46.38	33.67
Cash From Operations, 5 Yr. CAGR %	-	-	9.05	22.41	8.65
Capital Expenditures, 5 Yr. CAGR %	-	-	-	-	11.38
Levered Free Cash Flow, 5 Yr. CAGR %	-	-	-	14.27	-23.87
Unlevered Free Cash Flow, 5 Yr. CAGR %	-	-	-	13.03	-23.85
Dividend Per Share, 5 Yr. CAGR %	-	-	-41.56	-7.52	-21.21