Valuation for ITOX - findataslice

	IIOT-OXYS, Inc. (ITOX)
	Q3-CY2026	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014
Balance Sheet Date			2026-Mar-31	2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31											2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31	2019-Dec-31	2019-Sep-30	2019-Jun-30	2019-Mar-31	2018-Dec-31	2018-Sep-30	2018-Jun-30	2018-Mar-31	2017-Dec-31	2017-Sep-30	2017-Jun-30	2017-Mar-31	2016-Dec-31	2016-Sep-30	2016-Jun-30	2016-Mar-31	2015-Dec-31	2015-Sep-30	2015-Jun-30	2015-Mar-31	2014-Dec-31	2014-Sep-30
Fiscal Period			Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020	Q4-FY2019	Q3-FY2019	Q2-FY2019	Q1-FY2019	Q4-FY2018	Q3-FY2018	Q2-FY2018	Q1-FY2018	Q4-FY2017	Q3-FY2017	Q2-FY2017	Q1-FY2017	Q4-FY2016	Q3-FY2016	Q2-FY2016	Q1-FY2016	Q4-FY2015	Q3-FY2015	Q2-FY2015	Q1-FY2015	Q4-FY2014	Q3-FY2014
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	586,385,063	586,385,063	586,385,063	586,285,063	566,315,293	566,315,293	560,315,293	555,015,293	555,015,293	555,015,293	555,015,293	470,015,293	406,815,293	406,815,293	401,865,786	352,174,583				220,254,395		188,104,396	178,361,108	145,110,130	141,825,629	135,065,629	67,063,547	43,313,547	43,263,547	42,245,929	41,810,323	40,633,327	40,633,327	40,633,327	40,633,327	38,983,327	38,453,328	5,266,075	38,453,328	33,197,769	5,266,075	5,266,075	5,266,075	5,266,075	5,266,075	10,532,150	10,532,150	5,266,075	10,532,150
QoQ%	.00%	.00%	.02%	3.53%	.00%	1.07%	.96%	.00%	.00%	.00%	18.09%	15.54%	.00%	1.23%	14.11%							5.46%	22.91%	2.32%	5.01%	101.40%	54.83%	.12%	2.41%	1.04%	2.90%	.00%	.00%	.00%	4.23%	1.38%	630.21%	(86.31%)	15.83%	530.41%	.00%	.00%	.00%	.00%	(50.00%)	.00%	100.00%	(50.00%)	.00%
YoY%	3.54%	3.54%	4.65%	5.63%	2.04%	2.04%	.96%	18.09%	36.43%	36.43%	38.11%	33.46%				59.89%				51.78%		39.27%	165.96%	235.02%	227.82%	219.71%	60.40%	6.60%	6.47%	3.97%	2.90%	4.23%	5.67%	671.61%	5.67%	17.43%	630.21%	.00%	630.21%	530.41%	.00%	(50.00%)	(50.00%)	.00%	(50.00%)	.00%	.00%	.00%	.00%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			597$	(30,342$)	78,971$	13,447$	8,882$	0$	0$	0$	2,500$	16,380$	19,714$	35,289$	43,283$								0$	(5,000$)	0$	26,171$	15,600$	33,204$	49,260$	21,850$	42,837$	62,084$	98,387$	50,522$	13,650$	39,800$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
QoQ%			101.97%	(138.42%)	487.28%	51.40%	.00%	.00%	.00%	(100.00%)	(84.74%)	(16.91%)	(44.14%)	(18.47%)									100.00%	.00%	(100.00%)	67.76%	(53.02%)	(32.59%)	125.45%	(48.99%)	(31.00%)	(36.90%)	94.74%	270.13%	(65.70%)	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%			(93.28%)	.00%	.00%	.00%	255.28%	(100.00%)	(100.00%)	(100.00%)	(94.22%)												(100.00%)	(115.06%)	(100.00%)	19.78%	(63.58%)	(46.52%)	(49.93%)	(56.75%)	213.82%	55.99%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
TTM			62,673$	70,958$	101,300$	22,329$	8,882$	2,500$	18,880$	38,594$	73,883$	114,666$											21,171$	36,771$	74,975$	124,235$	119,914$	147,151$	176,031$	225,158$	253,830$	224,643$	202,359$	103,972$	53,450$	39,800$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$	0$
TTM_QoQ%			(11.68%)	(29.95%)	353.67%	151.40%	255.28%	(86.76%)	(51.08%)	(47.76%)	(35.57%)												(42.43%)	(50.96%)	(39.65%)	3.60%	(18.51%)	(16.41%)	(21.82%)	(11.30%)	12.99%	11.01%	94.63%	94.52%	34.30%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
TTM_YoY%			605.62%	2,738.32%	436.55%	(42.14%)	(87.98%)	(97.82%)															(82.35%)	(75.01%)	(57.41%)	(44.82%)	(52.76%)	(34.50%)	(13.01%)	116.56%	374.89%	464.43%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%				15.00%	(182.75%)	75.29%	75.93%	60.81%									(21.54%)		52.29%	44.65%	84.18%	69.29%	70.66%	71.59%	(29.95%)	77.09%	54.41%	35.90%	(20.32%)
QoQ			.00%	.00%	.00%	.00%					197.75%	(258.05%)	(.64%)	15.12%												7.63%	(39.53%)	14.89%	(1.38%)	(.93%)	101.55%	(107.04%)	22.68%	18.51%	56.22%
YoY			.00%				85.00%				(45.81%)													(105.72%)		(18.38%)	(26.94%)	114.13%	(7.80%)	16.26%	35.70%	(9.63%)
Operating Income																																							(4,863$)				(6,448$)
QoQ%
YoY%																																							24.58%
TTM
TTM_QoQ%
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income			(226,162$)	(66,918$)	(408,388$)	(25,329$)	(157,211$)	31,959$	(104,676$)	(405,599$)	(201,418$)	(593,831$)	(45,291$)	(266,759$)	(162,050$)								(189,507$)	(731,107$)	(329,866$)	(384,668$)	(789,470$)	(210,930$)	(349,316$)	(547,003$)	(780,038$)	(680,178$)	(243,457$)	(429,832$)	(259,833$)	(1,198,325$)	(177,770$)	(123,268$)	(31,732$)	(15,964$)	15,183$	(4,870$)	(6,442$)	(28,252$)	(12,342$)	(4,838$)	(6,160$)	(13,881$)	(4,840$)
QoQ%			(237.97%)	83.61%	(1,512.33%)	83.89%	(591.92%)	130.53%	74.19%	(101.37%)	66.08%	(1,211.15%)	83.02%	(64.62%)									74.08%	(121.64%)	14.25%	51.28%	(274.28%)	39.62%	36.14%	29.88%	(14.68%)	(179.38%)	43.36%	(65.43%)	78.32%	(574.09%)	(44.21%)	(288.47%)	(98.77%)	(205.14%)	411.77%	24.40%	77.20%	(128.91%)	(155.11%)	21.46%	55.62%	(186.80%)	(.44%)
YoY%			(43.86%)	(309.39%)	(290.15%)	93.76%	21.95%	105.38%	(131.12%)	(52.05%)	(24.29%)												76.00%	(246.61%)	5.57%	29.68%	(1.21%)	68.99%	(43.48%)	(27.26%)	(200.21%)	43.24%	(36.95%)	(248.70%)	(718.84%)	(7,406.42%)	(1,270.85%)	(2,431.17%)	(392.58%)	43.49%	223.02%	(.66%)	(4.58%)	(103.53%)	(155.00%)	(.39%)	.84%	4.04%	26.11%
TTM			(726,797$)	(657,846$)	(558,969$)	(255,257$)	(635,527$)	(679,734$)	(1,305,524$)	(1,246,139$)	(1,107,299$)	(1,067,931$)											(1,635,148$)	(2,235,111$)	(1,714,934$)	(1,734,384$)	(1,896,719$)	(1,887,287$)	(2,356,535$)	(2,250,676$)	(2,133,505$)	(1,613,300$)	(2,131,447$)	(2,065,760$)	(1,759,196$)	(1,531,095$)	(348,734$)	(155,781$)	(37,383$)	(12,093$)	(24,381$)	(51,906$)	(51,874$)	(51,592$)	(37,221$)	(29,719$)	(29,700$)	(29,752$)	(30,337$)
TTM_QoQ%			(10.48%)	(17.69%)	(118.98%)	59.84%	6.50%	47.93%	(4.77%)	(12.54%)	(3.69%)												26.84%	(30.33%)	1.12%	8.56%	(.50%)	19.91%	(4.70%)	(5.49%)	(32.25%)	24.31%	(3.18%)	(17.43%)	(14.90%)	(339.04%)	(123.86%)	(316.72%)	(209.13%)	50.40%	53.03%	(.06%)	(.55%)	(38.61%)	(25.24%)	(.06%)	.18%	1.93%	5.34%
TTM_YoY%			(14.36%)	3.22%	57.18%	79.52%	42.61%	36.35%															13.79%	(18.43%)	27.23%	22.94%	11.10%	(16.98%)	(10.56%)	(8.95%)	(21.28%)	(5.37%)	(511.20%)	(1,226.07%)	(4,605.87%)	(12,561.00%)	(1,330.35%)	(200.12%)	27.94%	76.56%	34.50%	(74.66%)	(74.66%)	(73.41%)	(22.69%)	7.26%	6.32%	7.86%	9.40%
Profit Margin			(37,883.08%)	220.55%	(517.14%)	(188.36%)	(1,770.00%)				(8,056.72%)	(3,625.34%)	(229.74%)	(755.93%)	(374.40%)									14,622.14%		(1,469.83%)	(5,060.71%)	(635.26%)	(709.13%)	(2,503.45%)	(1,820.95%)	(1,095.58%)	(247.45%)	(850.78%)	(1,903.54%)	(3,010.87%)
QoQ			(38,103.63%)	737.68%	(328.78%)	1,581.63%					(4,431.38%)	(3,395.60%)	526.19%	(381.53%)												3,590.88%	(4,425.45%)	73.87%	1,794.32%	(682.50%)	(725.37%)	(848.13%)	603.33%	1,052.76%	1,107.33%
YoY			(36,113.09%)				6,286.73%				(7,682.32%)													15,257.40%		1,033.62%	(3,239.76%)	460.32%	(461.68%)	(1,652.66%)	82.59%	1,915.29%
Equity to Common Shareholders			(3,726,485$)	(3,330,032$)	(4,015,852$)	(3,576,963$)	(3,530,332$)	(3,347,179$)	(3,352,244$)	(3,226,045$)	(2,796,882$)	(2,623,264$)	(2,243,839$)	(2,179,925$)	(1,904,293$)	(1,813,059$)				(1,315,853$)			(1,966,691$)	(2,541,280$)	(2,927,978$)	(2,614,864$)	(2,439,984$)	(1,919,021$)	(1,726,583$)	(1,610,247$)	(1,111,161$)	(539,635$)	140,541$	383,998$	813,830$	78,663$	281,488$		(8,330$)	543,535$	0$	(2,691$)	2,179$	8,621$	36,873$	49,215$	54,053$	60,213$	74,094$
QoQ			(396,453$)	685,820$	(438,889$)	(46,631$)	(183,153$)	5,065$	(126,199$)	(429,163$)	(173,618$)	(379,425$)	(63,914$)	(275,632$)	(91,234$)								574,589$	386,698$	(313,114$)	(174,880$)	(520,963$)	(192,438$)	(116,336$)	(499,086$)	(571,525$)	(680,176$)	(243,457$)	(429,832$)	735,167$	(202,825$)			(551,865$)	543,535$	2,691$	(4,870$)	(6,442$)	(28,252$)	(12,342$)	(4,838$)	(6,160$)	(13,881$)	(4,840$)
QoQ%			(11.91%)	17.08%	(12.27%)	(1.32%)	(5.47%)	.15%	(3.91%)	(15.34%)	(6.62%)	(16.91%)	(2.93%)	(14.47%)	(5.03%)								22.61%	13.21%	(11.97%)	(7.17%)	(27.15%)	(11.15%)	(7.23%)	(44.92%)	(105.91%)	(483.97%)	(63.40%)	(52.82%)	934.58%	(72.06%)			(101.53%)	.00%	100.00%	(223.50%)	(74.73%)	(76.62%)	(25.08%)	(8.95%)	(10.23%)	(18.73%)	(6.13%)
YoY			(196,153$)	17,147$	(663,608$)	(350,918$)	(733,450$)	(723,915$)	(1,108,405$)	(1,046,120$)	(892,589$)	(810,205$)				(497,206$)				1,225,427$			473,293$	(622,259$)	(1,201,395$)	(1,004,617$)	(1,328,823$)	(1,379,385$)	(1,867,124$)	(1,994,245$)	(1,924,991$)	(618,298$)	(140,947$)		822,160$	(464,872$)	281,488$		(10,509$)	534,914$	(36,873$)	(51,906$)	(51,874$)	(51,592$)	(37,221$)	(29,719$)	(29,700$)	(29,752$)	(30,337$)
YoY%			(5.56%)	.51%	(19.80%)	(10.88%)	(26.22%)	(27.60%)	(49.40%)	(47.99%)	(46.87%)	(44.69%)				(37.79%)				48.22%			19.40%	(32.43%)	(69.58%)	(62.39%)	(119.59%)	(255.61%)	(1,328.53%)	(519.34%)	(236.54%)	(786.01%)	(50.07%)		9,869.87%	(85.53%)	.00%		(482.29%)	6,204.78%	(100.00%)	(105.47%)	(95.97%)	(85.68%)	(50.24%)	(37.65%)	(35.46%)	(33.07%)	(29.05%)
Dividends Paid
Additional Paid-In Capital QoQ			(2,880$)	1,437,522$	0$	(2,220$)	(8,140$)	(3,860$)	0$	(2,400$)	(38,000$)												736,349$	1,116,157$	9,992$	141,786$	448,354$	18,442$	231,962$	47,481$	207,336$	495,213$	0$	(677$)	498,814$	994,970$			239,171$	(239,171$)	0$	0$	0$	0$	0$	5,266$	(5,266$)	5,266$	0$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets				0$	112,426$	124,903$	137,244$	149,449$	161,926$	174,403$	186,744$	199,085$				248,585$							335,379$	347,856$	360,333$	372,810$	385,151$	397,492$	409,968$	422,445$	434,786$	446,992$	0$	0$	0$	0$	1,000$			0$
QoQ				(112,426$)	(12,477$)	(12,341$)	(12,205$)	(12,477$)	(12,477$)	(12,341$)	(12,341$)												(12,477$)	(12,477$)	(12,477$)	(12,341$)	(12,341$)	(12,476$)	(12,477$)	(12,341$)	(12,206$)	446,992$	0$	0$	0$	(1,000$)
Amortization of Intangible Assets				12,478$	12,476$	12,341$	12,205$	12,477$	12,477$	12,341$	12,341$	12,477$	12,477$	12,341$	12,205$								12,477$	12,477$	12,477$	12,341$	12,341$	12,476$	12,477$	12,341$	12,206$	48,220$	0$	0$	0$
Total Assets			6,838$	26,342$	112,704$	165,950$	172,244$	175,181$	167,413$	184,971$	192,955$	207,495$				513,919$							560,798$	453,357$	502,500$	427,121$	438,937$	453,418$	491,435$	445,340$	563,963$	523,987$	244,458$	273,653$	417,847$	118,223$	321,033$		31,651$	544,535$	40,317$	22,859$	23,354$	28,855$	44,851$	62,431$	84,443$	88,079$	97,319$
QoQ			(19,504$)	(86,362$)	(53,246$)	(6,294$)	(2,937$)	7,768$	(17,558$)	(7,984$)	(14,540$)												107,441$	(49,143$)	75,379$	(11,816$)	(14,481$)	(38,017$)	46,095$	(118,623$)	39,976$	279,529$	(29,195$)	(144,194$)	299,624$	(202,810$)			(512,884$)	504,218$	17,458$	(495$)	(5,501$)	(15,996$)	(17,580$)	(22,012$)	(3,636$)	(9,240$)	(465$)
YoY			(165,406$)	(148,839$)	(54,709$)	(19,021$)	(20,711$)	(32,314$)				(306,424$)											121,861$	(61$)	11,065$	(18,219$)	(125,026$)	(70,569$)	246,977$	171,687$	146,116$	405,764$	(76,575$)		386,196$	(426,312$)	280,716$		8,297$	515,680$	(4,534$)	(39,572$)	(61,089$)	(59,224$)	(52,468$)	(35,353$)	(15,005$)	(29,106$)	(25,712$)
Total Liabilities			2,661,723$	2,336,374$	3,191,356$	2,805,713$	2,862,576$	2,759,160$	2,808,057$	2,699,416$	2,302,237$	2,211,559$				1,782,178$							2,341,489$	2,808,637$	3,430,478$	3,041,985$	2,878,921$	2,372,439$	2,218,018$	2,055,587$	1,675,124$	1,063,623$	599,130$	384,867$	98,553$	39,560$	39,545$		39,981$	1,000$	27,825$	25,550$	21,175$	20,234$	7,978$	13,216$	30,390$	27,866$	23,225$
QoQ			325,349$	(854,982$)	385,643$	(56,863$)	103,416$	(48,897$)	108,641$	397,179$	90,678$												(467,148$)	(621,841$)	388,493$	163,064$	506,482$	154,421$	162,431$	380,463$	611,501$	464,493$	214,263$	286,314$	58,993$	15$			38,981$	(26,825$)	2,275$	4,375$	941$	12,256$	(5,238$)	(17,174$)	2,524$	4,641$	4,375$
YoY			(200,853$)	(422,786$)	383,299$	106,297$	560,339$	547,601$				429,381$											(537,432$)	436,198$	1,212,460$	986,398$	1,203,797$	1,308,816$	1,618,888$	1,670,720$	1,576,571$	1,024,063$	559,585$		58,572$	38,560$	11,720$		18,806$	(19,234$)	19,847$	12,334$	(9,215$)	(7,632$)	(15,247$)	(5,634$)	14,695$	646$	4,625$
Current Ratio			-	.01x	-	.01x	.01x	.01x	-	-	-	-				.04x							.10x	.04x	.02x	.03x	.03x	.03x	.05x	.02x	.12x	.09x	.57x	.99x	8.04x	3.04x	8.09x		.79x	544.54x	1.45x	.89x	1.10x	1.43x	5.62x	4.72x	2.78x	3.16x	4.19x
Total Current Assets			6,838$	26,342$	278$	41,047$	35,000$	25,732$	5,487$	10,568$	6,211$	8,410$				70,050$							225,419$	105,501$	67,167$	54,311$	53,786$	55,926$	81,467$	22,895$	129,177$	76,995$	244,458$	273,653$	417,847$	117,223$	320,033$		31,651$	544,535$	40,317$	22,859$	23,354$	28,855$	44,851$	62,431$	84,443$	88,079$	97,319$
QoQ			(19,504$)	26,064$	(40,769$)	6,047$	9,268$	20,245$	(5,081$)	4,357$	(2,199$)												119,918$	38,334$	12,856$	525$	(2,140$)	(25,541$)	58,572$	(106,282$)	52,182$	(167,463$)	(29,195$)	(144,194$)	300,624$	(202,810$)			(512,884$)	504,218$	17,458$	(495$)	(5,501$)	(15,996$)	(17,580$)	(22,012$)	(3,636$)	(9,240$)	(465$)
Total Current Liabilities			2,660,723$	2,335,374$	3,190,356$	2,804,713$	2,861,576$	2,503,160$	2,807,057$	2,698,416$	2,287,295$	2,151,571$				1,676,878$							2,303,789$	2,770,937$	3,392,778$	2,137,270$	2,019,829$	1,664,931$	1,548,827$	1,429,052$	1,055,154$	827,691$	427,212$	275,963$	51,978$	38,560$	39,545$		39,981$	1,000$	27,825$	25,550$	21,175$	20,234$	7,978$	13,216$	30,390$	27,866$	23,225$
QoQ			325,349$	(854,982$)	385,643$	(56,863$)	358,416$	(303,897$)	108,641$	411,121$	135,724$												(467,148$)	(621,841$)	1,255,508$	117,441$	354,898$	116,104$	119,775$	373,898$	227,463$	400,479$	151,249$	223,985$	13,418$	(985$)			38,981$	(26,825$)	2,275$	4,375$	941$	12,256$	(5,238$)	(17,174$)	2,524$	4,641$	4,375$
Debt to Asset Ratio			389.25x	88.69x	28.32x	16.91x	16.62x	15.75x	16.77x	14.59x	11.93x	10.66x				3.47x							4.18x	6.20x	6.83x	7.12x	6.56x	5.23x	4.51x	4.62x	2.97x	2.03x	2.45x	1.41x	.24x	.33x	.12x		1.26x	-	.69x	1.12x	.91x	.70x	.18x	.21x	.36x	.32x	.24x
Long Term Debt																													668,191$	625,535$	618,970$	234,932$	171,918$	108,904$	46,575$	0$
QoQ																													42,656$	6,565$	384,038$	63,014$	63,014$	62,329$	46,575$
YoY																													496,273$	516,631$	572,395$	234,932$
Capital Lease Obligations
Cash and Cash Equivalents			6,838$	26,342$	278$	41,047$	17,861$	23,593$	3,181$	8,262$	1,405$	644$				33,336$							218,613$	103,074$	48,495$	34,032$	34,105$	24,212$	61,564$	12,907$	75,759$	39,226$	117,346$	251,453$	381,182$	60,863$	248,034$	502,616$	573,759$	481,841$	0$	22,859$	23,354$	28,855$	44,851$	62,431$	84,443$	88,079$	97,319$
QoQ			(19,504$)	26,064$	(40,769$)	23,186$	(5,732$)	20,412$	(5,081$)	6,857$	761$												115,539$	54,579$	14,463$	(73$)	9,893$	(37,352$)	48,657$	(62,852$)	36,533$	(78,120$)	(134,107$)	(129,729$)	320,319$	(187,171$)	(254,582$)	(71,143$)	91,918$	481,841$	(22,859$)	(495$)	(5,501$)	(15,996$)	(17,580$)	(22,012$)	(3,636$)	(9,240$)	(465$)
YoY			(11,023$)	2,749$	(2,903$)	32,785$	16,456$	22,949$				(32,692$)											184,508$	78,862$	(13,069$)	21,125$	(41,654$)	(15,014$)	(55,782$)	(238,546$)	(305,423$)	(21,637$)	(130,688$)	(251,163$)	(192,577$)	(420,978$)	248,034$	479,757$	550,405$	452,986$	(44,851$)	(39,572$)	(61,089$)	(59,224$)	(52,468$)	(35,353$)	(15,005$)	(29,106$)	(25,712$)
Interest Expenses																							121,447$	97,137$	72,681$	49,434$	518,289$	48,931$	36,473$	25,343$	62,436$	78,551$	78,137$	78,603$	56,438$	0$	0$	12$	0$
Interest Income																																							5$				6$	16$	16$	18$	31$	33$	34$