Valuation for WSTRF - findataslice

	Western Uranium & Vanadium Corp. (WSTRF)
	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	Q2-CY2014
Balance Sheet Date			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
Fiscal Period			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
Close Price of Common Stock
Market Cap of Common Stock
QoQ%
YoY%
Common Shares Outstanding	71,853,888		71,853,888	65,298,332	65,298,332	59,386,546	59,382,696	55,223,113	55,223,113	55,223,113	50,002,089	44,258,565	43,602,565	43,602,565	43,602,565				39,073,122		36,458,747	36,459,053	30,083,747	30,083,747	30,083,747	30,083,747	30,083,747	30,083,747	30,083,747	25,976,837	25,976,837	25,913,568	21,480,954	20,510,500	20,510,500	20,084,166	19,574,709	19,574,709	18,886,497	17,875,547	16,797,089	16,327,302	16,230,733	12,720,697	11,916,703
QoQ%			10.04%	.00%	9.96%	.01%	7.53%	.00%	.00%	10.44%	12.98%	1.50%	.00%	.00%							.00%	21.19%	.00%	.00%	.00%	.00%	.00%	.00%	15.81%	.00%	.24%	20.64%	4.73%	.00%	2.12%	2.60%	.00%	3.64%	5.66%	6.42%	2.88%	.60%	27.59%	6.75%
YoY%	10.04%		21.00%	18.25%	18.25%	7.54%	18.76%	24.77%	26.65%	26.65%	14.68%				11.59%				29.88%		21.19%	21.19%	.00%	.00%	.00%	15.81%	15.81%	16.09%	40.05%	26.65%	26.65%	29.03%	9.74%	4.78%	8.60%	12.36%	16.54%	19.89%	16.36%	40.52%	40.95%
Price to Sales
Price to Earnings
Price to Book
Total Revenue			25,326$	328,392$	30,509$	41,221$	36,768$	52,981$	39,781$	54,273$	73,157$	89,144$	102,789$	165,975$								16,155$	21,155$	11,155$	11,155$	11,155$	11,155$	11,155$	11,155$	11,155$	14,780$	11,155$	11,155$	11,155$	10,000$	10,000$	0$	28,164$				20,080$
QoQ%			(92.29%)	976.38%	(25.99%)	12.11%	(30.60%)	33.18%	(26.70%)	(25.81%)	(17.93%)	(13.28%)	(38.07%)									(23.64%)	89.65%	.00%	.00%	.00%	.00%	.00%	.00%	(24.53%)	32.50%	.00%	.00%	11.55%	.00%	.00%	(100.00%)
YoY%			(31.12%)	519.83%	(23.31%)	(24.05%)	(49.74%)	(40.57%)	(61.30%)	(67.30%)												44.82%	89.65%	.00%	.00%	.00%	(24.53%)	.00%	.00%	.00%	47.80%	11.55%	.00%	(60.39%)				40.26%
TTM			425,448$	436,890$	161,479$	170,751$	183,803$	220,192$	256,355$	319,363$	431,065$											59,620$	54,620$	44,620$	44,620$	44,620$	44,620$	48,245$	48,245$	48,245$	48,245$	43,465$	42,310$	31,155$	48,164$
TTM_QoQ%			(2.62%)	170.56%	(5.43%)	(7.10%)	(16.53%)	(14.11%)	(19.73%)	(25.91%)												9.15%	22.41%	.00%	.00%	.00%	(7.51%)	.00%	.00%	.00%	11.00%	2.73%	35.81%	(35.32%)
TTM_YoY%			131.47%	98.41%	(37.01%)	(46.53%)	(57.36%)															33.62%	22.41%	(7.51%)	(7.51%)	(7.51%)	(7.51%)	11.00%	14.03%	54.86%	.17%
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%								100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	(1,785.09%)	(56.88%)	23.98%	(8.11%)	100.00%	97.31%	100.00%	1,113.07%	(260.62%)		100.00%				100.00%
QoQ			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%									.00%	.00%	.00%	.00%	.00%	1,885.09%	(1,728.21%)	(80.86%)	32.09%	(108.11%)	2.69%	(2.69%)	(1,013.07%)	1,373.69%
YoY			.00%	.00%	.00%	.00%	.00%	.00%	.00%	.00%												.00%	.00%	1,885.09%	156.88%	76.02%	108.11%	(1,885.09%)	(154.19%)	(76.02%)	(1,121.18%)	360.62%		.00%				.00%
Operating Income			(1,466,674$)	(1,171,792$)	(1,978,684$)	(2,668,774$)	(2,793,993$)	(2,301,664$)	(2,712,153$)	(2,526,967$)	(1,724,689$)	(1,099,540$)	(1,131,344$)	(1,140,327$)								(289,272$)	(290,203$)	(361,513$)	(447,286$)	(714,654$)	(368,080$)	(715,134$)	(445,687$)	(515,981$)	(708,650$)	(470,442$)	(345,724$)	(483,259$)	(342,072$)	(326,146$)	(463,219$)	(577,062$)	(612,115$)	(519,036$)	(533,567$)	(207,584$)	(552,433$)	(435,462$)	(295,105$)
QoQ%			(25.17%)	40.78%	25.86%	4.48%	(21.39%)	15.14%	(7.33%)	(46.52%)	(56.86%)	2.81%	.79%									.32%	19.73%	19.18%	37.41%	(94.16%)	48.53%	(60.46%)	13.62%	27.19%	(50.64%)	(36.07%)	28.46%	(41.27%)	(4.88%)	29.59%	19.73%	5.73%	(17.93%)	2.72%	(157.04%)	62.42%	(26.86%)	(47.56%)
YoY%			47.51%	49.09%	27.04%	(5.61%)	(62.00%)	(109.33%)	(139.73%)	(121.60%)												59.52%	21.16%	49.45%	(.36%)	(38.50%)	48.06%	(52.01%)	(28.91%)	(6.77%)	(107.16%)	(44.24%)	25.37%	16.26%	44.12%	37.16%	13.18%	(177.99%)	(10.80%)	(19.19%)	(80.81%)
TTM			(7,285,924$)	(8,613,243$)	(9,743,115$)	(10,476,584$)	(10,334,777$)	(9,265,473$)	(8,063,349$)	(6,482,540$)	(5,095,900$)											(1,388,274$)	(1,813,656$)	(1,891,533$)	(2,245,154$)	(2,243,555$)	(2,044,882$)	(2,385,452$)	(2,140,760$)	(2,040,797$)	(2,008,075$)	(1,641,497$)	(1,497,201$)	(1,614,696$)	(1,708,499$)	(1,978,542$)	(2,171,432$)	(2,241,780$)	(1,872,302$)	(1,812,620$)	(1,729,046$)	(1,490,584$)
TTM_QoQ%			15.41%	11.60%	7.00%	(1.37%)	(11.54%)	(14.91%)	(24.39%)	(27.21%)												23.45%	4.12%	15.75%	(.07%)	(9.72%)	14.28%	(11.43%)	(4.90%)	(1.63%)	(22.33%)	(9.64%)	7.28%	5.49%	13.65%	8.88%	3.14%	(19.73%)	(3.29%)	(4.83%)	(16.00%)
TTM_YoY%			29.50%	7.04%	(20.83%)	(61.61%)	(102.81%)															38.12%	11.31%	20.71%	(4.88%)	(9.94%)	(1.83%)	(45.32%)	(42.98%)	(26.39%)	(17.53%)	17.04%	31.05%	27.97%	8.75%	(9.15%)	(25.59%)	(50.40%)
Operating Margin			(5,791.18%)	(356.83%)	(6,485.58%)	(6,474.31%)	(7,598.98%)	(4,344.32%)	(6,817.71%)	(4,656.03%)	(2,357.52%)	(1,233.44%)	(1,100.65%)	(687.05%)								(1,790.60%)	(1,371.79%)	(3,240.82%)	(4,009.74%)	(6,406.58%)	(3,299.69%)	(6,410.88%)	(3,995.40%)	(4,625.56%)	(4,794.66%)	(4,217.32%)	(3,099.27%)	(4,332.22%)	(3,420.72%)	(3,261.46%)		(2,048.94%)				(1,033.79%)
QoQ			(5,434.35%)	6,128.75%	(11.27%)	1,124.67%	(3,254.66%)	2,473.39%	(2,161.68%)	(2,298.51%)	(1,124.07%)	(132.80%)	(413.60%)									(418.81%)	1,869.02%	768.92%	2,396.84%	(3,106.89%)	3,111.20%	(2,415.48%)	630.16%	169.10%	(577.34%)	(1,118.05%)	1,232.95%	(911.50%)	(159.26%)
YoY			1,807.80%	3,987.49%	332.13%	(1,818.28%)	(5,241.46%)	(3,110.88%)	(5,717.06%)	(3,968.98%)												4,615.98%	1,927.89%	3,170.07%	(14.34%)	(1,781.02%)	1,494.97%	(2,193.56%)	(896.13%)	(293.34%)	(1,373.94%)	(955.86%)		(2,283.28%)				(1,015.15%)
Net Income			(1,447,182$)	(1,122,592$)	(1,968,534$)	(2,637,615$)	(2,768,457$)	(2,241,170$)	(2,625,522$)	(2,476,888$)	(1,702,362$)	(1,060,042$)	(1,076,659$)	(1,103,531$)								(291,614$)	(219,804$)	(366,433$)	(1,088,183$)	(718,470$)	(425,352$)	(717,401$)	(448,599$)	(518,875$)	(711,041$)	(478,305$)	(356,989$)	(497,864$)	1,001,794$	(337,057$)	(473,799$)	(605,226$)	(651,704$)	(544,171$)	(750,752$)	(227,664$)	(598,484$)	(458,974$)	(326,861$)
QoQ%			(28.91%)	42.97%	25.37%	4.73%	(23.53%)	14.64%	(6.00%)	(45.50%)	(60.59%)	1.54%	2.44%									(32.67%)	40.02%	66.33%	(51.46%)	(68.91%)	40.71%	(59.92%)	13.54%	27.03%	(48.66%)	(33.98%)	28.30%	(149.70%)	397.22%	28.86%	21.72%	7.13%	(19.76%)	27.52%	(229.76%)	61.96%	(30.40%)	(40.42%)
YoY%			47.73%	49.91%	25.02%	(6.49%)	(62.62%)	(111.42%)	(143.86%)	(124.45%)												59.41%	48.32%	48.92%	(142.57%)	(38.47%)	40.18%	(49.99%)	(25.66%)	(4.22%)	(170.98%)	(41.91%)	24.65%	17.74%	253.72%	38.06%	36.89%	(165.84%)	(8.89%)	(18.56%)	(129.69%)
TTM			(7,175,923$)	(8,497,198$)	(9,615,776$)	(10,272,764$)	(10,112,037$)	(9,045,942$)	(7,864,814$)	(6,315,951$)	(4,942,594$)											(1,966,034$)	(2,392,890$)	(2,598,438$)	(2,949,406$)	(2,309,822$)	(2,110,227$)	(2,395,916$)	(2,156,820$)	(2,065,210$)	(2,044,199$)	(331,364$)	(190,116$)	(306,926$)	(414,288$)	(2,067,786$)	(2,274,900$)	(2,551,853$)	(2,174,291$)	(2,121,071$)	(2,035,874$)	(1,611,983$)
TTM_QoQ%			15.55%	11.63%	6.40%	(1.59%)	(11.79%)	(15.02%)	(24.52%)	(27.79%)												17.84%	7.91%	11.90%	(27.69%)	(9.46%)	11.92%	(11.09%)	(4.44%)	(1.03%)	(516.90%)	(74.30%)	38.06%	25.92%	79.97%	9.10%	10.85%	(17.37%)	(2.51%)	(4.19%)	(26.30%)
TTM_YoY%			29.04%	6.07%	(22.26%)	(62.65%)	(104.59%)															14.88%	(13.40%)	(8.45%)	(36.75%)	(11.84%)	(3.23%)	(623.05%)	(1,034.48%)	(572.87%)	(393.43%)	83.98%	91.64%	87.97%	80.95%	2.51%	(11.74%)	(58.31%)
Profit Margin			(5,714.22%)	(341.85%)	(6,452.31%)	(6,398.72%)	(7,529.53%)	(4,230.14%)	(6,599.94%)	(4,563.76%)	(2,327.00%)	(1,189.13%)	(1,047.45%)	(664.88%)								(1,805.10%)	(1,039.02%)	(3,284.92%)	(9,755.11%)	(6,440.79%)	(3,813.11%)	(6,431.21%)	(4,021.51%)	(4,651.50%)	(4,810.83%)	(4,287.81%)	(3,200.26%)	(4,463.15%)	10,017.94%	(3,370.57%)		(2,148.94%)				(1,133.79%)
QoQ			(5,372.37%)	6,110.46%	(53.59%)	1,130.81%	(3,299.39%)	2,369.80%	(2,036.18%)	(2,236.76%)	(1,137.86%)	(141.69%)	(382.57%)									(766.08%)	2,245.91%	6,470.19%	(3,314.33%)	(2,627.68%)	2,618.10%	(2,409.70%)	630.00%	159.33%	(523.02%)	(1,087.55%)	1,262.89%	(14,481.09%)	13,388.51%
YoY			1,815.31%	3,888.29%	147.63%	(1,834.96%)	(5,202.53%)	(3,041.01%)	(5,552.49%)	(3,898.88%)												4,635.69%	2,774.09%	3,146.28%	(5,733.61%)	(1,789.29%)	997.73%	(2,143.40%)	(821.25%)	(188.36%)	(14,828.77%)	(917.24%)		(2,314.21%)				(1,015.15%)
Equity to Common Shareholders			30,302,115$	27,889,759$	28,934,974$	27,442,981$	29,816,074$	28,752,265$	30,827,517$	33,279,117$	30,770,044$	26,934,921$	27,486,808$	28,413,433$	29,257,908$				23,097,492$			22,396,022$	18,773,366$	19,002,934$	19,354,662$	19,790,425$	20,433,296$	20,852,384$	21,547,162$	18,999,530$	19,322,857$	19,735,231$	17,860,542$	17,707,295$	18,153,520$	16,816,698$	16,797,327$	17,268,269$	16,806,804$	16,434,565$	15,581,630$		15,775,122$
QoQ			2,412,356$	(1,045,215$)	1,491,993$	(2,373,093$)	1,063,809$	(2,075,252$)	(2,451,600$)	2,509,073$	3,835,123$	(551,887$)	(926,625$)	(844,475$)								3,622,656$	(229,568$)	(351,728$)	(435,763$)	(642,871$)	(419,088$)	(694,778$)	2,547,632$	(323,327$)	(412,374$)	1,874,689$	153,247$	(446,225$)	1,336,822$	19,371$	(470,942$)	461,465$	372,239$	852,935$
QoQ%			8.65%	(3.61%)	5.44%	(7.96%)	3.70%	(6.73%)	(7.37%)	8.15%	14.24%	(2.01%)	(3.26%)	(2.89%)								19.30%	(1.21%)	(1.82%)	(2.20%)	(3.15%)	(2.01%)	(3.22%)	13.41%	(1.67%)	(2.09%)	10.50%	.87%	(2.46%)	7.95%	.12%	(2.73%)	2.75%	2.27%	5.47%
YoY			486,041$	(862,506$)	(1,892,543$)	(5,836,136$)	(953,970$)	1,817,344$	3,340,709$	4,865,684$	1,512,136$				6,160,416$				4,324,126$			2,605,597$	(1,659,930$)	(1,849,450$)	(2,192,500$)	790,895$	1,110,439$	1,117,153$	3,686,620$	1,292,235$	1,169,337$	2,918,533$	1,063,215$	439,026$	1,346,716$	382,133$	1,215,697$		1,031,682$
YoY%			1.63%	(3.00%)	(6.14%)	(17.54%)	(3.10%)	6.75%	12.15%	17.13%	5.17%				26.67%				23.03%			13.17%	(8.12%)	(8.87%)	(10.18%)	4.16%	5.75%	5.66%	20.64%	7.30%	6.44%	17.36%	6.33%	2.54%	8.01%	2.33%	7.80%		6.54%
Dividends Paid
Additional Paid-In Capital QoQ
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets			34,446,941$	32,001,881$	33,141,489$	31,492,226$	33,916,238$	32,909,351$	34,964,220$	37,367,673$	34,897,323$				33,202,798$							26,446,423$	22,846,173$	23,149,755$	23,638,720$	23,693,129$	24,434,567$	24,816,482$	25,502,369$	22,928,382$	23,194,410$	23,587,369$	22,418,151$	22,289,474$	22,639,044$	22,921,791$	22,782,029$	23,260,689$	23,067,173$	22,825,839$	22,261,685$		23,573,157$
QoQ			2,445,060$	(1,139,608$)	1,649,263$	(2,424,012$)	1,006,887$	(2,054,869$)	(2,403,453$)	2,470,350$												3,600,250$	(303,582$)	(488,965$)	(54,409$)	(741,438$)	(381,915$)	(685,887$)	2,573,987$	(266,028$)	(392,959$)	1,169,218$	128,677$	(349,570$)	(282,747$)	139,762$	(478,660$)	193,516$	241,334$	564,154$
YoY			530,703$	(907,470$)	(1,822,731$)	(5,875,447$)	(981,085$)				1,694,525$											2,753,294$	(1,588,394$)	(1,666,727$)	(1,863,649$)	764,747$	1,240,157$	1,229,113$	3,084,218$	638,908$	555,366$	665,578$	(363,878$)	(971,215$)	(428,129$)	95,952$	520,344$		(505,984$)
Total Liabilities			4,144,826$	4,112,122$	4,206,515$	4,049,245$	4,100,164$	4,157,086$	4,136,703$	4,088,556$	4,127,279$				3,944,890$							4,050,401$	4,072,807$	4,146,821$	4,284,058$	3,902,704$	4,001,271$	3,964,098$	3,955,207$	3,928,852$	3,871,553$	3,852,138$	4,557,609$	4,566,535$	4,485,524$	6,105,093$	5,984,702$	5,992,420$	6,260,369$	6,391,274$	6,680,055$		7,798,035$
QoQ			32,704$	(94,393$)	157,270$	(50,919$)	(56,922$)	20,383$	48,147$	(38,723$)												(22,406$)	(74,014$)	(137,237$)	381,354$	(98,567$)	37,173$	8,891$	26,355$	57,299$	19,415$	(705,471$)	(8,926$)	81,011$	(1,619,569$)	120,391$	(7,718$)	(267,949$)	(130,905$)	(288,781$)
YoY			44,662$	(44,964$)	69,812$	(39,311$)	(27,115$)				182,389$											147,697$	71,536$	182,723$	328,851$	(26,148$)	129,718$	111,960$	(602,402$)	(637,683$)	(613,971$)	(2,252,955$)	(1,427,093$)	(1,425,885$)	(1,774,845$)	(286,181$)	(695,353$)		(1,537,666$)
Current Ratio			8.06x	5.26x	5.87x	4.72x	8.01x	8.36x	10.77x	14.81x	11.73x				15.27x							6.83x	1.26x	1.52x	1.83x	2.55x	3.40x	4.17x	5.27x	1.45x	2.11x	3.07x	.38x	.28x	.61x	.70x	.95x	1.46x	.95x	.52x	.16x		.12x
Total Current Assets			6,146,647$	3,872,928$	4,835,779$	3,242,342$	5,987,682$	7,013,304$	9,107,793$	11,986,841$	9,806,614$				10,239,495$							4,328,732$	790,846$	1,091,684$	1,578,053$	1,638,980$	2,377,761$	2,682,327$	3,352,992$	869,456$	1,135,609$	1,528,607$	464,408$	335,771$	685,341$	968,088$	828,403$	1,307,063$	1,113,547$	872,213$	308,106$		352,792$
QoQ			2,273,719$	(962,851$)	1,593,437$	(2,745,340$)	(1,025,622$)	(2,094,489$)	(2,879,048$)	2,180,227$												3,537,886$	(300,838$)	(486,369$)	(60,927$)	(738,781$)	(304,566$)	(670,665$)	2,483,536$	(266,153$)	(392,998$)	1,064,199$	128,637$	(349,570$)	(282,747$)	139,685$	(478,660$)	193,516$	241,334$	564,107$
Total Current Liabilities			762,483$	736,735$	824,344$	687,590$	747,098$	838,499$	845,574$	809,312$	836,180$				670,532$							633,372$	628,471$	718,302$	863,409$	643,425$	699,014$	643,923$	636,638$	601,152$	537,940$	497,975$	1,206,507$	1,192,777$	1,129,466$	1,385,324$	868,047$	894,897$	1,169,008$	1,676,604$	1,973,125$		3,064,592$
QoQ			25,748$	(87,609$)	136,754$	(59,508$)	(91,401$)	(7,075$)	36,262$	(26,868$)												4,901$	(89,831$)	(145,107$)	219,984$	(55,589$)	55,091$	7,285$	35,486$	63,212$	39,965$	(708,532$)	13,730$	63,311$	(255,858$)	517,277$	(26,850$)	(274,111$)	(507,596$)	(296,521$)
Debt to Asset Ratio			.12x	.13x	.13x	.13x	.12x	.13x	.12x	.11x	.12x				.12x							.15x	.18x	.18x	.18x	.16x	.16x	.16x	.16x	.17x	.17x	.16x	.20x	.20x	.20x	.27x	.26x	.26x	.27x	.28x	.30x		.33x
Long Term Debt																																	497,200$	492,274$	487,450$				651,493$	759,190$			940,177$
QoQ																																	4,926$	4,824$					(107,697$)
YoY																																			(164,043$)				(288,684$)
Capital Lease Obligations
Cash and Cash Equivalents			5,620,630$	3,191,886$	4,444,679$	2,772,198$	5,482,631$	6,646,402$	8,816,459$	11,526,118$	9,217,585$	5,810,969$	6,596,184$		9,682,133$							4,119,776$	565,250$	818,630$	1,370,162$	1,412,306$	2,084,782$	2,378,911$	2,954,380$	639,399$	909,865$	1,180,318$	280,563$	119,758$	427,020$	501,677$	415,288$	873,938$	791,814$	474,681$	22,163$	70,595$	214,482$	38,076$	462,443$
QoQ			2,428,744$	(1,252,793$)	1,672,481$	(2,710,433$)	(1,163,771$)	(2,170,057$)	(2,709,659$)	2,308,533$	3,406,616$	(785,215$)										3,554,526$	(253,380$)	(551,532$)	(42,144$)	(672,476$)	(294,129$)	(575,469$)	2,314,981$	(270,466$)	(270,453$)	899,755$	160,805$	(307,262$)	(74,657$)	86,389$	(458,650$)	82,124$	317,133$	452,518$	(48,432$)	(143,887$)	176,406$	(424,367$)
YoY			137,999$	(3,454,516$)	(4,371,780$)	(8,753,920$)	(3,734,954$)	835,433$	2,220,275$		(464,548$)											2,707,470$	(1,519,532$)	(1,560,281$)	(1,584,218$)	772,907$	1,174,917$	1,198,593$	2,673,817$	519,641$	482,845$	678,641$	(134,725$)	(754,180$)	(364,794$)	26,996$	393,125$	803,343$	577,332$	436,605$	(440,280$)
Interest Expenses																						2,342$	2,717$	4,920$	1,885$	3,816$	57,272$	2,267$	2,912$	2,894$	2,391$	7,863$	11,265$	14,605$	10,577$	10,911$	10,580$	28,164$	39,589$	25,135$	217,185$	20,080$	69,563$	31,756$	31,756$
Interest Income			20,818$	44,080$	10,150$	31,159$	25,536$	62,492$	86,631$	50,079$