Income Statement Dynatronics Corporation

Stocks

DYNTQ

US2681575005

Advanced Medical Equipment & Technology

Market Closed - OTC Markets 10:17:16 04/09/2026 pm IST			5-day change	1st Jan Change
0.000100 ^USD	+9,900.00%		+9,900.00%	-99.75%

13/03	Motion for Asset Sale Approved for Dynatronics Corporation	CI
13/01	Dynatronics Corp - On Jan 9, Co and Units File for Bankruptcy - SEC Filing	RE

33c2982a594cc670d8.kV5uitTL8Ovjo9g6kVPqw5zTmTC8EoBnosxid5apmCw.xxgKua34ham25OpKzmvTkvOSw2PvQrUO6IkvIeL8zEvGDkPr5oGdk7Pn6A

Published financial data: DYNATRONICS CORPORATION

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: June	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Revenues	4.78Cr	4.43Cr	4.06Cr	3.25Cr	2.74Cr
Total Revenues	4.78Cr	4.43Cr	4.06Cr	3.25Cr	2.74Cr
Cost of Goods Sold, Total	3.46Cr	3.38Cr	3.05Cr	2.49Cr	2.14Cr
Gross Profit	1.32Cr	1.06Cr	1.02Cr	76.35L	60.11L
Selling General & Admin Expenses, Total	1.61Cr	1.55Cr	1.5Cr	99.08L	84.64L
R&D Expenses	10T	-	-	-	-
Depreciation & Amortization - (IS)	2L	-	-	-	-
Other Operating Expenses, Total	1.63Cr	1.55Cr	1.5Cr	99.08L	84.64L
Operating Income	-31.5L	-49.56L	-48.52L	-22.73L	-24.53L
Interest Expense, Total	-2L	-1L	-1L	-4L	-4L
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	-2L	-1L	-1L	-4L	-4L
Other Non Operating Income (Expenses)	6.37T	-32T	-3.4T	-6.67T	40.67T
EBT, Excl. Unusual Items	-33.6L	-51.36L	-49.73L	-26.98L	-28.23L
Restructuring Charges	-10.01L	-	-	-	-
Impairment of Goodwill	-	-	-	-	-71.17L
Gain (Loss) On Sale Of Assets	7L	-	-	-	-
Asset Writedown	-	-	-	-	-10L
Other Unusual Items	56.35L	11.43L	-	-	-
EBT, Incl. Unusual Items	19.91L	-39.93L	-49.73L	-26.98L	-1.09Cr
Income Tax Expense	-9.98T	-	-	-	12.16T
Earnings From Continuing Operations	20.01L	-39.93L	-49.73L	-26.98L	-1.09Cr
Net Income to Company	20.01L	-39.93L	-49.73L	-26.98L	-1.09Cr
Net Income - (IS)	20.01L	-39.93L	-49.73L	-26.98L	-1.09Cr
Preferred Dividend and Other Adjustments	8L	7L	7L	7L	7L
Net Income to Common Incl Extra Items	12.09L	-47.26L	-56.64L	-34.29L	-1.16Cr
Net Income to Common Excl. Extra Items	12.09L	-47.26L	-56.64L	-34.29L	-1.16Cr
Per Share Items
Net EPS - Basic	0.39	-1.32	-1.46	-1	-1.43
Basic EPS - Continuing Operations	0.39	-1.32	-1.46	-1	-1.43
Basic Weighted Average Shares Outstanding	30.92L	35.71L	38.71L	34.22L	81.29L
Net EPS - Diluted	0.39	-1.32	-1.46	-1	-1.43
Diluted EPS - Continuing Operations	0.39	-1.32	-1.46	-1	-1.43
Diluted Weighted Average Shares Outstanding	30.92L	35.71L	38.71L	34.22L	81.29L
Normalized Basic EPS	-0.68	-0.9	-0.8	-0.49	-0.22
Normalized Diluted EPS	-0.68	-0.9	-0.8	-0.49	-0.22
Payout Ratio	-	-	-	-	-
Supplemental Items
EBITDA	-15.2L	-35.21L	-35.03L	-10L	-13.48L
EBITA	-23.96L	-42.68L	-42.29L	-16.55L	-18.35L
EBIT	-31.5L	-49.56L	-48.52L	-22.73L	-24.53L
EBITDAR	-4L	-25.16L	-24.24L	49.57T	-6.92T
Effective Tax Rate - (Ratio)	-0.5	-	-	-	-0.11
Current Domestic Taxes	-9.98T	-	-	-	-
Total Current Taxes	-9.98T	-	-	-	-
Deferred Domestic Taxes	-	-	-	-	-
Total Deferred Taxes	-	-	-	-	-
Normalized Net Income	-21L	-32.1L	-31.08L	-16.86L	-17.64L
Interest on Long-Term Debt	2L	1L	1L	1L	89.28T
Supplemental Operating Expense Items
Advertising Expense	-	-	-	-	-
Research And Development Expense From Footnotes	10T	-	-	-	-
Net Rental Expense, Total	11.09L	10.05L	10.78L	10.19L	13.41L
Imputed Operating Lease Interest Expense	2L	3L	2L	6L	7L
Imputed Operating Lease Depreciation	9L	7L	9L	5L	7L
Stock-Based Comp., SG&A Exp. (Total)	2L	2L	1L	1.64T	3.37T
Total Stock-Based Compensation	2L	2L	1L	1.64T	3.37T

Fiscal Period: June	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Assets
Cash And Equivalents	61.02L	6L	4L	5L	3L
Total Cash And Short Term Investments	61.02L	6L	4L	5L	3L
Accounts Receivable, Total	56.43L	54.16L	37.22L	34.45L	28.01L
Other Receivables	12.02L	4L	39.68T	5L	2L
Total Receivables	68.45L	58.63L	37.61L	38.99L	29.87L
Inventory	65.26L	1.21Cr	74.03L	55.94L	50.74L
Prepaid Expenses	12.81L	6L	7L	5L	5L
Restricted Cash	2L	2L	2L	50.41T	50.41T
Total Current Assets	2.09Cr	1.92Cr	1.24Cr	1.06Cr	89.54L
Gross Property Plant And Equipment	96.87L	85.02L	1.08Cr	1.02Cr	1Cr
Accumulated Depreciation	-39.02L	-40.25L	-47.61L	-54.39L	-53.2L
Net Property Plant And Equipment	57.85L	44.77L	60.8L	48.01L	47.09L
Goodwill	71.17L	71.17L	71.17L	71.17L	-
Other Intangibles, Total	49.29L	42.41L	36.18L	30L	14.31L
Other Long-Term Assets, Total	4L	4L	8L	5L	3L
Total Assets	3.91Cr	3.54Cr	3.01Cr	2.59Cr	1.54Cr
Liabilities
Accounts Payable, Total	37.38L	61.69L	45.3L	27.12L	34.04L
Accrued Expenses, Total	31.41L	22.22L	17.69L	12.92L	12.4L
Short-term Borrowings	-	-	-	21.22L	19.97L
Current Portion of Long-Term Debt	13.45T	5.36T	-	-	-
Current Portion of Leases	12L	11.67L	13.62L	13.08L	13.39L
Current Income Taxes Payable	-	-	-	-	-
Unearned Revenue Current, Total	2L	2L	2L	2L	2L
Other Current Liabilities	2L	2L	1L	1L	1L
Total Current Liabilities	84.73L	99.35L	79.41L	77.05L	82.36L
Long-Term Debt	5.36T	-	-	-	-
Long-Term Leases	38.66L	26.66L	42.86L	32.58L	32.94L
Unearned Revenue Non Current	10.78L	9L	8L	6L	5L
Other Non Current Liabilities	2L	2L	2L	2L	2L
Total Liabilities	1.36Cr	1.37Cr	1.32Cr	1.18Cr	1.22Cr
Preferred Stock Convertible	79.81L	79.81L	79.81L	79.81L	79.81L
Total Preferred Equity	79.81L	79.81L	79.81L	79.81L	79.81L
Common Stock, Total	3.26Cr	3.35Cr	3.44Cr	3.51Cr	3.58Cr
Retained Earnings	-1.51Cr	-1.98Cr	-2.55Cr	-2.89Cr	-4.05Cr
Total Common Equity	1.75Cr	1.37Cr	88.76L	61.8L	-47.19L
Total Equity	2.55Cr	2.17Cr	1.69Cr	1.42Cr	32.62L
Total Liabilities And Equity	3.91Cr	3.54Cr	3.01Cr	2.59Cr	1.54Cr
Supplemental Items
ECS Total Shares Outstanding on Filing Date	35.15L	37.16L	42.6L	58.96L	1.6Cr
ECS Total Common Shares Outstanding	34.73L	36.4L	40.45L	53.09L	1.06Cr
Book Value / Share	5.05	3.77	2.19	1.16	-0.44
Tangible Book Value	54.87L	23.6L	-18.59L	-39.37L	-61.5L
Tangible Book Value Per Share	1.58	0.65	-0.46	-0.74	-0.58
Total Debt	50.85L	38.39L	56.49L	66.88L	66.31L
Net Debt	-10.18L	32.88L	52.5L	62.04L	63.04L
Debt Equivalent Oper. Leases	88.68L	80.41L	86.27L	81.51L	1.07Cr
Account Code - Inventory Valuation	5	5	5	5	5
Inventories - Raw Materials, Total	38.63L	65.37L	46.94L	35.96L	32.61L
Inventories - Work In Process, Total	8L	3L	66.36T	3L	4L
Inventories - Finished Goods, Total	25.05L	56L	31.39L	22.72L	20.15L
Land - (BS)	-	-	-	-	-
Buildings, Total	1L	1L	2L	3L	3L
Machinery, Total	33.12L	30.18L	32.51L	32.74L	27.19L
Full Time Employees	170	195	154	111	88
Part Time Employees	5	2	2	1	-
Assets under Capital Lease - Gross	-	-	-	-	-
Assets under Capital Lease - Accumulated Depreciation	-	-	-	-	-
Accumulated Allowance for Doubtful Accounts (Supple)	4L	2L	1L	49T	60.35T
Order Backlog	-	-	-	-	-

Fiscal Period: June	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Net Income	20.01L	-39.93L	-49.73L	-26.98L	-1.09Cr
Depreciation & Amortization - CF	9L	7L	7L	7L	5L
Amortization of Goodwill and Intangible Assets - (CF)	8L	7L	6L	6L	6L
Depreciation & Amortization, Total	16.31L	14.35L	13.49L	13.04L	11.05L
(Gain) Loss From Sale Of Asset	-9L	-1L	-2L	-1L	-1L
Asset Writedown & Restructuring Costs	-	-	-	-	80.67L
Stock-Based Compensation (CF)	2L	2L	1L	1.64T	3.37T
Provision and Write-off of Bad Debts	2L	-2L	-1L	-82.41T	11.35T
Other Operating Activities, Total	-34.59L	-2L	1L	93.75T	-36.56T
Change In Accounts Receivable	-10L	4L	18.11L	4L	6L
Change In Inventories	5L	-53.26L	45.51L	17.15L	6L
Change In Accounts Payable	19.22L	15.05L	-21.89L	-23.15L	6L
Change In Income Taxes	-	-	-	-	-
Change in Other Net Operating Assets	-7L	14.63L	-2L	1L	4L
Cash from Operations	4L	-48.84L	4L	-16.1L	3L
Capital Expenditure	-1L	-3L	-2L	-2L	-30.45T
Sale of Property, Plant, and Equipment	16.78L	-	-	-	-
Cash Acquisitions	-	-	-	-	-
Cash from Investing	15.31L	-3L	-2L	-2L	-30.45T
Short Term Debt Issued, Total	-	-	-	21.22L	-
Long-Term Debt Issued, Total	-	-	-	-	-
Total Debt Issued	-	-	-	21.22L	-
Short Term Debt Repaid, Total	-10.13L	-	-	-	-1L
Long-Term Debt Repaid, Total	-4L	-4L	-3L	-3L	-3L
Total Debt Repaid	-14.39L	-4L	-3L	-3L	-4L
Issuance of Common Stock	36L	-	-	-	-
Issuance of Preferred Stock	-	-	-	-	-
Preferred Dividends Paid	-	-	-	-	-
Common & Preferred Stock Dividends Paid	-	-	-	-	-
Other Financing Activities, Total	-1L	-	-	-	-
Cash from Financing	20.23L	-4L	-3L	18.35L	-4L
Net Change in Cash	39.37L	-55.52L	-1L	-18.54T	-2L
Supplemental Items
Cash Interest Paid	2L	1L	2L	3L	3L
Levered Free Cash Flow	5L	-42.64L	26.59L	-10L	13.59L
Unlevered Free Cash Flow	6L	-41.72L	27.33L	-7L	16.15L
Change In Net Working Capital	-9L	23.7L	-44.72L	4L	-20.7L
Net Debt Issued / Repaid	-14.39L	-4L	-3L	18.35L	-4L

Fiscal Period: June	2021 (USD)	2022 (USD)	2023 (USD)	2024 (USD)	2025 (USD)
Profitability
Return on Assets	-5.13	-8.31	-9.26	-5.07	-7.41
Return on Total Capital	-6.42	-11.04	-12.62	-6.55	-9.98
Return On Equity %	8.81	-16.92	-25.8	-17.4	-125.14
Return on Common Equity	8.44	-30.25	-50.14	-45.55	-1.59T
Margin Analysis
Gross Profit Margin %	27.61	23.85	24.99	23.47	21.94
SG&A Margin	33.77	35.03	36.94	30.45	30.9
EBITDA Margin %	-3.18	-7.94	-8.63	-2.98	-4.92
EBITA Margin %	-5.01	-9.63	-10.41	-5.09	-6.7
EBIT Margin %	-6.59	-11.18	-11.95	-6.99	-8.96
Income From Continuing Operations Margin %	4.19	-9.01	-12.25	-8.29	-39.8
Net Income Margin %	4.19	-9.01	-12.25	-8.29	-39.8
Net Avail. For Common Margin %	2.53	-10.66	-13.95	-10.54	-42.36
Normalized Net Income Margin	-4.39	-7.24	-7.65	-5.18	-6.44
Levered Free Cash Flow Margin	0.96	-9.62	6.55	-3	4.96
Unlevered Free Cash Flow Margin	1.25	-9.41	6.73	-2.2	5.9
Asset Turnover
Asset Turnover	1.25	1.19	1.24	1.16	1.32
Fixed Assets Turnover	6.79	8.64	7.69	5.98	5.76
Receivables Turnover (Average Receivables)	9.07	8.02	8.89	9.08	8.77
Inventory Turnover (Average Inventory)	4.64	3.63	3.13	3.83	4.01
Short Term Liquidity
Current Ratio	2.47	1.94	1.56	1.37	1.09
Quick Ratio	1.53	0.65	0.52	0.57	0.4
Operating Cash Flow to Current Liabilities	0.05	-0.49	0.05	-0.21	0.04
Days Sales Outstanding (Average Receivables)	40.23	45.52	41.07	40.31	41.61
Days Outstanding Inventory (Average Inventory)	78.58	100.53	116.68	95.52	91.06
Average Days Payable Outstanding	37.62	46	75.7	57.4	53.5
Cash Conversion Cycle (Average Days)	81.19	100.05	82.04	78.44	79.16
Long Term Solvency
Total Debt/Equity	19.93	17.69	33.51	47.23	203.25
Total Debt / Total Capital	16.62	15.03	25.1	32.08	67.02
LT Debt/Equity	15.17	12.29	25.43	23.01	100.99
Long-Term Debt / Total Capital	12.65	10.44	19.05	15.63	33.3
Total Liabilities / Total Assets	34.81	38.76	43.93	45.41	78.87
EBIT / Interest Expense	-14.61	-33.49	-41.01	-5.44	-5.99
EBITDA / Interest Expense	-1.91	-17	-20.49	0.12	-0.02
(EBITDA - Capex) / Interest Expense	-2.59	-19.15	-22.07	-0.46	-0.09
Total Debt / EBITDA	-12.36	-1.53	-2.33	134.91	-958.03
Net Debt / EBITDA	2.48	-1.31	-2.17	125.15	-910.88
Total Debt / (EBITDA - Capex)	-9.11	-1.35	-2.16	-34.53	-177.43
Net Debt / (EBITDA - Capex)	1.82	-1.16	-2.01	-32.03	-168.7
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-10.5	-7.24	-8.41	-19.89	-15.8
Gross Profit, 1 Yr. Growth %	-12.58	-19.87	-4.03	-24.78	-21.27
EBITDA, 1 Yr. Growth %	24.09	131.7	-0.52	-72.33	39.06
EBITA, 1 Yr. Growth %	5.62	78.1	-0.91	-60.87	10.89
EBIT, 1 Yr. Growth %	5.26	57.31	-2.11	-53.15	7.93
Earnings From Cont. Operations, 1 Yr. Growth %	-158.42	-299.53	24.55	-45.76	304.1
Net Income, 1 Yr. Growth %	-158.42	-299.53	24.55	-45.76	304.1
Normalized Net Income, 1 Yr. Growth %	-2.21	52.87	-3.17	-45.76	4.63
Diluted EPS Before Extra, 1 Yr. Growth %	-118.59	-438.5	10.55	-31.53	42.45
Accounts Receivable, 1 Yr. Growth %	15.31	-4.02	-31.28	-7.45	-18.69
Inventory, 1 Yr. Growth %	-22.05	84.97	-38.67	-24.44	-9.29
Net Property, Plant and Equip., 1 Yr. Growth %	-30.21	-22.61	35.81	-21.04	-1.91
Total Assets, 1 Yr. Growth %	4.11	-9.47	-15.16	-13.71	-40.48
Tangible Book Value, 1 Yr. Growth %	-427.69	-56.98	-178.76	111.76	56.21
Common Equity, 1 Yr. Growth %	57.6	-21.76	-35.3	-30.38	-176.36
Cash From Operations, 1 Yr. Growth %	-87.61	-1.38T	-107.6	-533.94	-118.67
Capital Expenditures, 1 Yr. Growth %	-49.76	116.39	-41.21	30.2	-87.48
Levered Free Cash Flow, 1 Yr. Growth %	-87.27	-1.02T	-162.36	-136.74	-239.14
Unlevered Free Cash Flow, 1 Yr. Growth %	-84.7	-800.17	-165.51	-126.18	-325.74
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	-12.59	-8.89	-7.83	-14.34	-17.87
Gross Profit, 2 Yr. CAGR %	-17.03	-16.3	-12.31	-15.04	-23.04
EBITDA, 2 Yr. CAGR %	14.66	69.56	51.82	-47.53	-37.97
EBITA, 2 Yr. CAGR %	223.98	37.16	32.85	-37.73	-34.13
EBIT, 2 Yr. CAGR %	152	28.68	24.1	-32.28	-28.89
Earnings From Cont. Operations, 2 Yr. CAGR %	47.35	7.97	57.64	-17.81	48.05
Net Income, 2 Yr. CAGR %	47.35	7.97	57.64	-17.81	48.05
Normalized Net Income, 2 Yr. CAGR %	84.1	22.27	21.67	-27.53	-24.67
Diluted EPS Before Extra, 2 Yr. CAGR %	-38.7	-20.67	93.45	-12.99	-1.24
Accounts Receivable, 2 Yr. CAGR %	-13.23	5.2	-18.79	-20.25	-13.25
Inventory, 2 Yr. CAGR %	-24.76	20.08	6.51	-31.93	-17.21
Net Property, Plant and Equip., 2 Yr. CAGR %	0.94	-26.51	2.52	3.55	-11.99
Total Assets, 2 Yr. CAGR %	-0.62	-2.92	-12.36	-14.44	-28.34
Tangible Book Value, 2 Yr. CAGR %	11.55	18.73	-41.79	29.15	81.88
Common Equity, 2 Yr. CAGR %	38.7	11.04	-28.85	-32.88	-27.09
Cash From Operations, 2 Yr. CAGR %	8.44	25.73	-1.56	-42.58	-10
Capital Expenditures, 2 Yr. CAGR %	-19.05	4.26	12.79	-12.51	-59.63
Levered Free Cash Flow, 2 Yr. CAGR %	-7.14	8.5	140.15	-52.14	-28.51
Unlevered Free Cash Flow, 2 Yr. CAGR %	-16.51	3.5	114.17	-58.58	-23.12
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	-9.47	-10.84	-8.73	-12.04	-14.83
Gross Profit, 3 Yr. CAGR %	-13.54	-17.99	-12.4	-16.68	-17.17
EBITDA, 3 Yr. CAGR %	10.91	44.96	41.95	-13.92	-27.39
EBITA, 3 Yr. CAGR %	87.1	165.4	23.07	-11.61	-24.52
EBIT, 3 Yr. CAGR %	126.13	115.37	17.47	-10.31	-20.9
Earnings From Cont. Operations, 3 Yr. CAGR %	7.69	63.02	13.23	10.47	39.76
Net Income, 3 Yr. CAGR %	7.69	63.02	13.23	10.47	39.76
Normalized Net Income, 3 Yr. CAGR %	69.16	73.04	13.12	-7.05	-18.09
Diluted EPS Before Extra, 3 Yr. CAGR %	-47.1	8.35	-11.39	36.84	2.55
Accounts Receivable, 3 Yr. CAGR %	-10.27	-10.26	-8.72	-15.17	-19.73
Inventory, 3 Yr. CAGR %	-15.94	1.55	-4.02	-5.01	-25.09
Net Property, Plant and Equip., 3 Yr. CAGR %	-0.38	-7.61	-9.81	-6.03	1.7
Total Assets, 3 Yr. CAGR %	-2.37	-3.66	-7.18	-12.81	-24.19
Tangible Book Value, 3 Yr. CAGR %	6.73	-18.81	3.55	-10.48	37.6
Common Equity, 3 Yr. CAGR %	21.67	14.6	-7.25	-29.36	-29.93
Cash From Operations, 3 Yr. CAGR %	-20.49	146.61	-50.66	61.41	-60.52
Capital Expenditures, 3 Yr. CAGR %	-15.44	12.35	-13.86	18.32	-54.24
Levered Free Cash Flow, 3 Yr. CAGR %	-45.58	99.79	-9.79	28.44	-31.69
Unlevered Free Cash Flow, 3 Yr. CAGR %	-38.75	69.62	-11.14	6.29	-27.11
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	9.46	4.4	-8.81	-12.26	-12.5
Gross Profit, 5 Yr. CAGR %	4.97	-1.68	-13.05	-16.82	-16.82
EBITDA, 5 Yr. CAGR %	7.64	35.25	25.75	-3.46	1.94
EBITA, 5 Yr. CAGR %	8.62	25.02	63.15	48.61	-4.16
EBIT, 5 Yr. CAGR %	14.29	27.13	77.88	35.58	-3.9
Earnings From Cont. Operations, 5 Yr. CAGR %	1.02	16.43	25.42	23.96	26.05
Net Income, 5 Yr. CAGR %	1.02	16.43	25.42	23.96	26.05
Normalized Net Income, 5 Yr. CAGR %	12.22	24.98	48.27	22.17	-3.85
Diluted EPS Before Extra, 5 Yr. CAGR %	-37.81	-27.93	-11.14	-0.75	-7.46
Accounts Receivable, 5 Yr. CAGR %	9.88	0.5	-13.78	-14.4	-10.56
Inventory, 5 Yr. CAGR %	5.48	10.29	-7.59	-13.46	-9.53
Net Property, Plant and Equip., 5 Yr. CAGR %	3.9	-2.08	0.77	-3.3	-10.69
Total Assets, 5 Yr. CAGR %	20.71	6.34	-6.49	-8.13	-16.31
Tangible Book Value, 5 Yr. CAGR %	26.12	-6.1	-16.25	-2.24	29.72
Common Equity, 5 Yr. CAGR %	56.29	29.11	-1.83	-7.48	-15.76
Cash From Operations, 5 Yr. CAGR %	-6.47	26.16	-13.4	37.67	-37.25
Capital Expenditures, 5 Yr. CAGR %	-5.6	21.94	-5.11	1.66	-36.39
Levered Free Cash Flow, 5 Yr. CAGR %	15.23	7.2	-1.45	12.81	-17.8
Unlevered Free Cash Flow, 5 Yr. CAGR %	7.88	8.01	1.06	-3.49	-16.14