Income Statement Vortex Consolidated

Stocks

HM

MYQ0060OO002

IT Services & Consulting

Delayed BURSA MALAYSIA 04:50:02 2026-08-24 EDT			5-day change	1st Jan Change
0.1400 ^MYR	0.00%		+3.70%	-3.45%

06-22	Harvest Miracle Capital Berhad Reports Impairment Losses for the Fourth Quarter Ended March 31, 2026	CI
05-29	Harvest Miracle Capital Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2026	CI

af1ea424.52D8Yel8TuqhBcYEoWmrgZXYQo1SqOwvjAb4_ejB-KI.ljmNIqg9DJnrSfNX8yfB8eK0duwQ3KFu4G3AvMXsypTXM44muFEXpfRRkw

Published financial data: VORTEX CONSOLIDATED

Annual

Quarterly

Halfyear

YTD

LTM

Fiscal Period: March	2022	2023	2024	2025	2026
Revenues	168M	133M	90.54M	129M	268M
Total Revenues	168M	133M	90.54M	129M	268M
Cost of Goods Sold, Total	149M	121M	76.28M	108M	232M
Gross Profit	19.27M	12.07M	14.26M	21.51M	36.72M
Selling General & Admin Expenses, Total	16.95M	14.59M	10.43M	14.03M	40.32M
Provision for Bad Debts	1.31M	718K	-8.5M	477K	5.3M
Other Operating Expenses	3.21M	3.36M	3.13M	3.17M	14.36M
Other Operating Expenses, Total	21.46M	18.67M	5.06M	17.68M	59.98M
Operating Income	-2.19M	-6.6M	9.2M	3.83M	-23.26M
Interest Expense, Total	-4.2M	-3.84M	-1.09M	-709K	-795K
Interest And Investment Income	40.09K	30.98K	139K	145K	-
Net Interest Expenses	-4.16M	-3.81M	-949K	-564K	-795K
Income (Loss) On Equity Invest.	-	-	-	-	-40K
Currency Exchange Gains (Loss)	-69	-	27.02K	45.47K	-
Other Non Operating Income (Expenses)	1.55M	485K	1.1M	906K	34.51M
EBT, Excl. Unusual Items	-4.8M	-9.92M	9.38M	4.22M	10.41M
Impairment of Goodwill	-	-5.76M	-	-	-
Gain (Loss) On Sale Of Investments	-159K	-336K	-184K	5.38M	-
Gain (Loss) On Sale Of Assets	-	8.23M	-15.17M	-	-
Asset Writedown	-	-87.28K	-12.71K	-196K	-
Other Unusual Items	12.08M	323K	8.67M	-	-
EBT, Incl. Unusual Items	7.12M	-7.55M	2.68M	9.4M	10.41M
Income Tax Expense	1.5M	743K	905K	1.59M	7.46M
Earnings From Continuing Operations	5.61M	-8.3M	1.78M	7.8M	2.95M
Net Income to Company	5.61M	-8.3M	1.78M	7.8M	2.95M
Minority Interest	15.89K	-1.03K	610K	-29.1K	3.22M
Net Income - (IS)	5.63M	-8.3M	2.39M	7.78M	6.17M
Net Income to Common Incl Extra Items	5.63M	-8.3M	2.39M	7.78M	6.17M
Net Income to Common Excl. Extra Items	5.63M	-8.3M	2.39M	7.78M	6.17M
Per Share Items
Net EPS - Basic	0.02	-0.02	0.01	0.01	0
Basic EPS - Continuing Operations	0.02	-0.02	0.01	0.01	0
Basic Weighted Average Shares Outstanding	230M	370M	408M	1.17B	1.85B
Net EPS - Diluted	0.02	-0.02	0.01	0.01	0
Diluted EPS - Continuing Operations	0.02	-0.02	0.01	0.01	0
Diluted Weighted Average Shares Outstanding	230M	370M	408M	1.17B	1.92B
Normalized Basic EPS	-0.01	-0.02	0.02	0	0.01
Normalized Diluted EPS	-0.01	-0.02	0.02	0	0.01
Supplemental Items
EBITDA	-1.13M	-5.38M	10.33M	5.49M	-21.47M
EBITA	-2.19M	-6.6M	9.2M	3.83M	-23.26M
EBIT	-2.19M	-6.6M	9.2M	3.83M	-23.26M
EBITDAR	-1.02M	-5.28M	10.4M	5.56M	-21.41M
Effective Tax Rate - (Ratio)	21.12	-9.83	33.74	16.94	71.67
Total Current Taxes	1.52M	795K	911K	1.57M	3.77M
Total Deferred Taxes	-16.89K	-52.1K	-6.26K	21.4K	3.7M
Normalized Net Income	-2.98M	-6.2M	6.47M	2.61M	9.72M
Interest Capitalized	-	-	-	-	3.55M
Interest on Long-Term Debt	387K	493K	523K	439K	436K
Supplemental Operating Expense Items
Selling and Marketing Expenses	3.37M	1.9M	713K	2.37M	761K
General and Administrative Expenses	13.47M	12.59M	9.65M	11.59M	39.5M
Net Rental Expense, Total	110K	102K	69.9K	75.3K	61.6K
Imputed Operating Lease Interest Expense	129K	540K	63.02K	17.64K	56.23K
Imputed Operating Lease Depreciation	-19.47K	-438K	6.89K	57.65K	5.37K

Fiscal Period: March	2022	2023	2024	2025	2026
Assets
Cash And Equivalents	18.51M	32.25M	15.52M	35M	35.61M
Short Term Investments	48.12M	34.17M	12.03M	76.21M	5.98M
Trading Asset Securities, Total	-	-	-	-	15.18M
Total Cash And Short Term Investments	66.63M	66.42M	27.56M	111M	56.77M
Accounts Receivable, Total	58.4M	14.15M	23.97M	24.26M	34.45M
Other Receivables	3.88M	5.42M	2.82M	2.02M	17.56M
Total Receivables	62.28M	19.57M	26.79M	26.28M	52.01M
Inventory	171M	190M	14.55M	16.97M	17.22M
Prepaid Expenses	64.27K	24.97K	506K	193K	545K
Other Current Assets, Total	15.89K	135K	77.14K	173K	38.12M
Total Current Assets	300M	276M	69.49M	155M	165M
Gross Property Plant And Equipment	62.6M	52.21M	106M	132M	103M
Accumulated Depreciation	-18.53M	-10.64M	-38.33M	-39.73M	-40.61M
Net Property Plant And Equipment	44.08M	41.57M	68.14M	92.44M	62.74M
Long-term Investments	-	284K	-	-	-
Goodwill	5.77M	10.05K	114K	114K	114K
Other Intangibles, Total	145K	145K	218K	216K	361K
Accounts Receivable Long-Term	-	-	24.3M	21.2M	-
Other Long-Term Assets, Total	22M	93.59M	178M	209M	310M
Total Assets	372M	412M	340M	478M	537M
Liabilities
Accounts Payable, Total	75.66M	82.97M	13.14M	20.01M	24.76M
Accrued Expenses, Total	2.63M	6.03M	1.19M	996K	2.96M
Current Portion of Long-Term Debt	-	-	704K	1.23M	4.9M
Current Portion of Leases	2.12M	1.73M	1.98M	2.28M	1.61M
Current Income Taxes Payable	5.97K	468K	6.2K	574K	1.59M
Unearned Revenue Current, Total	6.86M	10.31M	-	-	-
Other Current Liabilities	1.31M	12.21M	2.06M	927K	1.38M
Total Current Liabilities	88.59M	114M	19.07M	26.01M	37.2M
Long-Term Debt	-	-	3.69M	30.41M	28.77M
Long-Term Leases	1.4M	6.31M	4.9M	3.2M	3.83M
Deferred Tax Liability Non Current	5.13M	5.08M	666K	687K	4.3M
Total Liabilities	95.12M	125M	28.33M	60.31M	74.1M
Preferred Stock Convertible	3.41M	2.89M	2.28M	-	-
Total Preferred Equity	3.41M	2.89M	2.28M	-	-
Common Stock, Total	262M	285M	286M	366M	420M
Additional Paid In Capital	-	-	-	-	-
Retained Earnings	-15.07M	-23.37M	-10.47M	-2.28M	12.08M
Comprehensive Income and Other	26.18M	21.61M	21.61M	41.53M	21.29M
Total Common Equity	273M	284M	297M	405M	454M
Minority Interest	529K	503K	12.79M	12.82M	9.6M
Total Equity	277M	287M	312M	418M	463M
Total Liabilities And Equity	372M	412M	340M	478M	537M
Supplemental Items
ECS Total Shares Outstanding on Filing Date	358M	408M	410M	1.65B	2.06B
ECS Total Common Shares Outstanding	358M	408M	409M	1.65B	2.06B
Book Value / Share	0.76	0.69	0.73	0.25	0.22
Tangible Book Value	267M	283M	297M	405M	453M
Tangible Book Value Per Share	0.75	0.69	0.73	0.25	0.22
Total Debt	3.52M	8.04M	11.27M	37.11M	39.11M
Net Debt	-63.11M	-58.38M	-16.28M	-74.1M	-17.66M
Debt Equivalent Oper. Leases	878K	812K	559K	602K	493K
Minority Interest, Total (Incl. Fin. Div)	529K	503K	12.79M	12.82M	9.6M
Account Code - Inventory Valuation	6	6	6	6	6
Inventories - Raw Materials, Total	-	-	-	-	1.38M
Inventories - Work In Process, Total	149M	174M	-	-	288K
Inventories - Finished Goods, Total	22.08M	16.12M	14.55M	16.97M	15.55M
Land - (BS)	-	-	14.78M	14.78M	14.78M
Buildings, Total	3.89M	386K	17.4M	17.4M	21.1M
Machinery, Total	4.77M	4.32M	27.01M	29.99M	30.81M
Full Time Employees	-	-	-	-	208
Accumulated Allowance for Doubtful Accounts (Supple)	7.78M	8.5M	-	473K	491K

Fiscal Period: March	2022	2023	2024	2025	2026
Net Income	5.63M	-8.3M	2.39M	7.78M	6.17M
Depreciation & Amortization - CF	3.21M	3.7M	3.66M	4.3M	3.78M
Depreciation & Amortization, Total	3.21M	3.7M	3.66M	4.3M	3.78M
Amortization of Deferred Charges, Total - (CF)	-	-	-	-	-
(Gain) Loss From Sale Of Asset	159K	-7.89M	15.17M	-	-240K
(Gain) Loss on Sale of Investments - (CF)	-	-	184K	-	15.69M
Asset Writedown & Restructuring Costs	-	5.85M	12.71K	196K	-21.44M
(Income) Loss On Equity Investments - (CF)	-	-	-	-	40K
Provision and Write-off of Bad Debts	1.31M	718K	-8.5M	477K	5.3M
Net Cash From Discontinued Operations	-	-	-	-	4.51M
Other Operating Activities, Total	-10.54M	2.81M	-9.12M	-4.19M	2.3M
Change In Accounts Receivable	4.6M	41.61M	-27.96M	2.92M	-44M
Change In Inventories	-2.52M	5.85M	2.72M	-2.41M	-800K
Change In Accounts Payable	4.15M	17.5M	68.34M	5.55M	4.84M
Change in Unearned Revenues	910K	4.5M	-903K	-	-
Change in Other Net Operating Assets	-	405K	1.26M	-	-
Cash from Operations	6.9M	66.73M	47.24M	14.61M	-23.85M
Capital Expenditure	-139K	-625K	-1.6M	-442K	-12.17M
Sale of Property, Plant, and Equipment	-	4.3M	19.5K	-	240K
Cash Acquisitions	-20.97M	-26.86K	-9.51M	-	-
Divestitures	-	22.89M	2.9M	-	-
Sale (Purchase) of Real Estate properties	-18.19M	-111M	-92.82M	-31.22M	-36.84M
Investment in Marketable and Equity Securities, Total	2.5M	-	100K	-12M	-2.72M
Net (Increase) Decrease in Loans Originated / Sold - Investing	-	-	-	-	-
Other Investing Activities, Total	40.09K	2.64M	139K	-235K	-647K
Cash from Investing	-36.76M	-81.9M	-101M	-43.9M	-52.14M
Long-Term Debt Issued, Total	-	-	2.5M	492K	-
Total Debt Issued	-	-	2.5M	492K	-
Long-Term Debt Repaid, Total	-50.25M	-1.59M	-1.23M	-1.9M	-3.11M
Total Debt Repaid	-50.25M	-1.59M	-1.23M	-1.9M	-3.11M
Issuance of Common Stock	93.65M	18.35M	-	98.97M	41.05M
Issuance of Preferred Stock	-	-	-	-	-
Other Financing Activities, Total	-1.56M	-611K	13.41M	-1.91M	-795K
Cash from Financing	41.84M	16.14M	14.68M	95.66M	37.15M
Foreign Exchange Rate Adjustments	-	-	-980	-	-
Net Change in Cash	11.97M	971K	-38.84M	66.37M	-38.84M
Supplemental Items
Cash Interest Paid	2.39M	500K	588K	912K	795K
Cash Income Tax Paid (Refund)	2.12M	1.42M	987K	5.24K	1.65M
Levered Free Cash Flow	-7.66M	45.57M	79.6M	10.24M	-79.53M
Unlevered Free Cash Flow	-5.04M	47.97M	80.28M	10.68M	-79.03M
Change In Net Working Capital	6.73M	-49.02M	-72.47M	-4.43M	56.1M
Net Debt Issued / Repaid	-50.25M	-1.59M	1.27M	-1.41M	-3.11M

Fiscal Period: March	2022	2023	2024	2025	2026
Profitability
Return on Assets	-0.4	-1.05	1.53	0.58	-2.86
Return on Total Capital	-0.53	-1.43	1.86	0.61	-3.04
Return On Equity %	2.46	-2.94	0.59	2.14	0.67
Return on Common Equity	2.51	-2.98	0.82	2.21	1.44
Margin Analysis
Gross Profit Margin %	11.44	9.09	15.75	16.62	13.68
SG&A Margin	10.06	10.99	11.52	10.84	15.02
EBITDA Margin %	-0.67	-4.05	11.41	4.24	-8
EBITA Margin %	-1.3	-4.97	10.16	2.96	-8.67
EBIT Margin %	-1.3	-4.97	10.16	2.96	-8.67
Income From Continuing Operations Margin %	3.33	-6.25	1.96	6.03	1.1
Net Income Margin %	3.34	-6.25	2.64	6.01	2.3
Net Avail. For Common Margin %	3.34	-6.25	2.64	6.01	2.3
Normalized Net Income Margin	-1.77	-4.67	7.15	2.01	3.62
Levered Free Cash Flow Margin	-4.55	34.3	87.92	7.91	-29.64
Unlevered Free Cash Flow Margin	-2.99	36.11	88.67	8.25	-29.45
Asset Turnover
Asset Turnover	0.49	0.34	0.24	0.32	0.53
Fixed Assets Turnover	5.89	3.1	1.65	1.61	3.46
Receivables Turnover (Average Receivables)	2.69	3.58	4.75	5.37	10.65
Inventory Turnover (Average Inventory)	0.93	0.67	0.74	6.85	13.55
Short Term Liquidity
Current Ratio	3.39	2.43	3.64	5.95	4.43
Quick Ratio	1.46	0.76	2.85	5.29	2.92
Operating Cash Flow to Current Liabilities	0.08	0.59	2.48	0.56	-0.64
Days Sales Outstanding (Average Receivables)	135.92	101.96	77.05	68	34.26
Days Outstanding Inventory (Average Inventory)	393.71	543.57	491.39	53.29	26.93
Average Days Payable Outstanding	158.33	204.49	-176.87	54.81	35.23
Cash Conversion Cycle (Average Days)	371.3	441.04	745.31	66.48	25.96
Long Term Solvency
Total Debt/Equity	1.27	2.8	3.61	8.88	8.44
Total Debt / Total Capital	1.25	2.72	3.49	8.16	7.78
LT Debt/Equity	0.51	2.2	2.75	8.04	7.04
Long-Term Debt / Total Capital	0.5	2.14	2.66	7.39	6.49
Total Liabilities / Total Assets	25.56	30.36	8.32	12.61	13.79
EBIT / Interest Expense	-0.52	-1.72	8.46	5.4	-29.25
EBITDA / Interest Expense	0.24	-0.76	11.82	11.47	-24.5
(EBITDA - Capex) / Interest Expense	0.21	-0.92	10.35	10.85	-39.81
Total Debt / EBITDA	3.46	-2.77	0.88	4.57	-2.01
Net Debt / EBITDA	-62.1	20.12	-1.27	-9.12	0.91
Total Debt / (EBITDA - Capex)	4.01	-2.28	1	4.83	-1.24
Net Debt / (EBITDA - Capex)	-71.95	16.55	-1.45	-9.64	0.56
Growth Over Prior Year
Total Revenues, 1 Yr. Growth %	-9.35	-21.14	-31.85	42.98	115.87
Gross Profit, 1 Yr. Growth %	-19.97	-41.89	18.18	50.8	93.88
EBITDA, 1 Yr. Growth %	-42.02	-1.36K	-292.13	-46.89	-753.8
EBITA, 1 Yr. Growth %	-25.97	854.98	-239.43	-58.38	-1.25K
EBIT, 1 Yr. Growth %	-25.97	854.98	-239.43	-58.38	-1.25K
Earnings From Cont. Operations, 1 Yr. Growth %	-149.42	-247.79	-121.42	339.19	-55.82
Net Income, 1 Yr. Growth %	-149.45	-247.39	-128.76	225.76	-7.2
Normalized Net Income, 1 Yr. Growth %	-51.93	107.77	-204.36	-59.72	103.86
Diluted EPS Before Extra, 1 Yr. Growth %	-119.64	-191.72	-125.33	15.77	-34.69
Accounts Receivable, 1 Yr. Growth %	-12.92	-76.45	69.45	1.19	116.26
Inventory, 1 Yr. Growth %	13.55	12.27	-92.35	16.58	1.48
Net Property, Plant and Equip., 1 Yr. Growth %	236.08	-5.67	63.9	35.65	-32.13
Total Assets, 1 Yr. Growth %	17.19	10.72	-17.38	40.46	12.4
Tangible Book Value, 1 Yr. Growth %	58.05	6.07	4.71	36.41	12
Common Equity, 1 Yr. Growth %	56.07	3.83	4.77	36.37	12.03
Cash From Operations, 1 Yr. Growth %	-121.44	867.72	-29.2	-69.08	-272.83
Capital Expenditures, 1 Yr. Growth %	-50.32	349.07	155.47	-72.33	11.56K
Levered Free Cash Flow, 1 Yr. Growth %	-80.71	-777.75	74.69	-87.14	-1.02K
Unlevered Free Cash Flow, 1 Yr. Growth %	-85.69	-1.27K	67.37	-86.7	-972.82
Compound Annual Growth Rate Over Two Years
Total Revenues, 2 Yr. CAGR %	9.87	-15.45	-26.69	-1.29	72.16
Gross Profit, 2 Yr. CAGR %	22.76	-29.2	-17.13	33.5	60.45
EBITDA, 2 Yr. CAGR %	-51.98	65.87	391.09	1.01	44.16
EBITA, 2 Yr. CAGR %	-40.7	49.32	264.91	-23.82	59
EBIT, 2 Yr. CAGR %	-40.7	49.32	264.91	-23.82	59
Earnings From Cont. Operations, 2 Yr. CAGR %	-32.76	-14.54	-43.74	-3.02	28.81
Net Income, 2 Yr. CAGR %	-32.05	-14.63	-34.89	-3.21	60.72
Normalized Net Income, 2 Yr. CAGR %	-40.04	-0.06	47.25	-35.17	22.57
Diluted EPS Before Extra, 2 Yr. CAGR %	-74	-57.56	-51.8	-45.84	-25.07
Accounts Receivable, 2 Yr. CAGR %	40.27	-54.07	-36.82	30.95	19.87
Inventory, 2 Yr. CAGR %	14.35	12.36	-70.7	-70.14	8.77
Net Property, Plant and Equip., 2 Yr. CAGR %	67.74	78.05	24.34	49.11	-4.05
Total Assets, 2 Yr. CAGR %	19.32	13.91	-4.35	7.73	25.65
Tangible Book Value, 2 Yr. CAGR %	81.79	29.48	5.39	19.51	23.6
Common Equity, 2 Yr. CAGR %	77.4	27.3	4.3	19.53	23.6
Cash From Operations, 2 Yr. CAGR %	22.75	44.06	161.74	-53.21	-28.95
Capital Expenditures, 2 Yr. CAGR %	-67.65	49.37	238.71	-15.93	176.09
Levered Free Cash Flow, 2 Yr. CAGR %	-72.65	7.11	244.09	-52.6	-0.05
Unlevered Free Cash Flow, 2 Yr. CAGR %	-77.27	16.74	342.59	-52.82	-0.78
Compound Annual Growth Rate Over Three Years
Total Revenues, 3 Yr. CAGR %	2.52	-1.63	-21.31	-8.41	26.41
Gross Profit, 3 Yr. CAGR %	4.33	-1.91	-16.02	1.17	44.9
EBITDA, 3 Yr. CAGR %	-20.73	3.05	74.2	133.97	58.64
EBITA, 3 Yr. CAGR %	27.99	1.94	45.95	76.96	52.19
EBIT, 3 Yr. CAGR %	27.99	1.94	45.95	76.96	52.19
Earnings From Cont. Operations, 3 Yr. CAGR %	169.89	-12.58	-46.12	11.6	-29.17
Net Income, 3 Yr. CAGR %	169.8	-12.04	-40.6	11.36	-9.43
Normalized Net Income, 3 Yr. CAGR %	61.44	-9.26	1.39	-4.42	16.17
Diluted EPS Before Extra, 3 Yr. CAGR %	29.55	-60.42	-64.27	-35.45	-47.8
Accounts Receivable, 3 Yr. CAGR %	52.26	-21.88	-29.03	-26.08	34.53
Inventory, 3 Yr. CAGR %	109.45	13.28	-54.12	-53.57	-55.1
Net Property, Plant and Equip., 3 Yr. CAGR %	70.26	38.45	73.2	28	14.7
Total Assets, 3 Yr. CAGR %	53.82	16.38	2.35	8.72	9.26
Tangible Book Value, 3 Yr. CAGR %	59.62	51.91	20.63	14.85	16.95
Common Equity, 3 Yr. CAGR %	56.32	48.39	19.29	14.05	16.97
Cash From Operations, 3 Yr. CAGR %	-17.24	144.31	13.68	28.43	-29.04
Capital Expenditures, 3 Yr. CAGR %	-54.29	-22.26	78.63	46.96	169.04
Levered Free Cash Flow, 3 Yr. CAGR %	27.44	-23.65	26.08	15.04	20.4
Unlevered Free Cash Flow, 3 Yr. CAGR %	10.75	-21.05	31.63	37.61	18.11
Compound Annual Growth Rate Over Five Years
Total Revenues, 5 Yr. CAGR %	4.29	-3.04	-10.35	-1.49	7.62
Gross Profit, 5 Yr. CAGR %	3.46	-6.31	-3.42	10.96	8.81
EBITDA, 5 Yr. CAGR %	-15.28	14.02	35.35	2.23	61.5
EBITA, 5 Yr. CAGR %	7.72	31.79	54.51	-9.27	51.04
EBIT, 5 Yr. CAGR %	7.72	31.79	54.51	-9.27	51.04
Earnings From Cont. Operations, 5 Yr. CAGR %	29.3	60.8	44.14	-8.87	-23.65
Net Income, 5 Yr. CAGR %	29.41	60.84	52.78	-8.61	-11.55
Normalized Net Income, 5 Yr. CAGR %	12.12	41.78	55.6	-20.68	9.39
Diluted EPS Before Extra, 5 Yr. CAGR %	-18.24	-7.24	-12.76	-55.13	-51.95
Accounts Receivable, 5 Yr. CAGR %	42.31	11.41	7.7	-3.95	-12.47
Inventory, 5 Yr. CAGR %	57.99	60.21	-4.81	-33.54	-35.2
Net Property, Plant and Equip., 5 Yr. CAGR %	36.57	37.99	50.15	42.62	36.76
Total Assets, 5 Yr. CAGR %	33.42	32.55	27.2	12.84	11.1
Tangible Book Value, 5 Yr. CAGR %	34.7	34.08	35.19	38.01	21.81
Common Equity, 5 Yr. CAGR %	32.81	31.83	32.96	36.09	21
Cash From Operations, 5 Yr. CAGR %	21.91	162.74	31.18	26.13	-5.8
Capital Expenditures, 5 Yr. CAGR %	-35.8	123.66	1.85	-19.78	112.61
Levered Free Cash Flow, 5 Yr. CAGR %	-8.87	35.22	84.72	-36.91	14.89
Unlevered Free Cash Flow, 5 Yr. CAGR %	-16.2	36.6	84.98	-35.74	17.56