Smart-Core Holdings Limited (2166.HK)

Industry: Technology Distributors Sector: Technology Currency Used: HK Live Price: $2.90

Enterprise Value

Metric	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
Stock Price	1.44	1.81	2.06	1.58	1.28	1.46	1.62	1.78	1.89	1.80
Market Capitalization	672.78M	866.14M	1,003.38M	769.62M	630.27M	731.26M	813.14M	887.50M	881.01M	654.97M
(-) Cash & Equivalents	337.65M	410.37M	504.04M	231.64M	233.47M	135.16M	153.72M	181.01M	88.08M	-6.73M
(+) Total Debt	422.08M	750.73M	1,314.77M	1,520.38M	562.62M	487.57M	76.08M	46.95M	87.44M	0.00M
Enterprise Value	757.21M	1,206.49M	1,814.11M	2,058.37M	959.42M	1,083.67M	735.50M	753.44M	880.37M	661.71M

Income Statement

Metric	TTM	TTM-1	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31
Revenue	9,925M	18,668M	4,648M	5,666M	10,006M	10,389M	5,541M	4,763M	4,936M	4,793M	5,195M	3,763M	3,091M	2,191M
Cost of Revenue	9,242M	16,775M	4,336M	5,224M	8,911M	9,399M	5,231M	4,492M	4,702M	4,562M	4,950M	3,591M	2,927M	2,091M
Gross Profit	683M	1,893M	312M	441M	1,095M	990M	310M	271M	234M	231M	245M	172M	164M	100M
Gross Profit Margin	6.9%	10.1%	6.7%	7.8%	10.9%	9.5%	5.6%	5.7%	4.7%	4.8%	4.7%	4.6%	5.3%	4.6%
R&D Expenses	65M	78M	31M	33M	40M	40M	26M	24M	27M	25M	19M	17M	35M	37M
SG&A Expenses	286M	906M	168M	293M	525M	414M	168M	153M	109M	91M	105M	82M	57M	62M
Operating Expenses	448M	984M	201M	320M	534M	473M	206M	178M	136M	130M	116M	85M	88M	94M
Operating Income (EBIT)	235M	909M	110M	121M	560M	517M	105M	93M	98M	101M	129M	87M	77M	6M
Operating Income Margin	2.4%	4.9%	2.4%	2.1%	5.6%	5.0%	1.9%	2.0%	2.0%	2.1%	2.5%	2.3%	2.5%	0.3%
Interest Income	39M	48M	10M	25M	4M	1M	2M	8M	5M	2M	1M	1M	1M	0M
Interest Expense	89M	75M	27M	57M	79M	54M	18M	27M	27M	25M	28M	14M	7M	3M
Net Interest Income	-50M	-27M	-17M	-32M	-75M	-52M	-16M	-20M	-23M	-23M	-27M	-13M	-7M	-2M
Unusual Items	67M	-119M	21M	20M	-27M	7M	13M	-2M	27M	11M	-10M	-4M	0M	0M
EBT Excluding Unusual Items	184M	882M	93M	89M	485M	465M	89M	74M	75M	78M	102M	74M	70M	4M
Pre-Tax Income	251M	763M	115M	109M	458M	472M	102M	72M	102M	89M	92M	70M	71M	4M
Pre-Tax Margin	2.5%	4.1%	2.5%	1.9%	4.6%	4.5%	1.8%	1.5%	2.1%	1.9%	1.8%	1.9%	2.3%	0.2%
Income Tax Expense	30M	132M	14M	17M	79M	80M	17M	10M	20M	11M	19M	17M	13M	3M
Net Income	207M	297M	100M	71M	165M	214M	71M	55M	80M	78M	72M	47M	52M	1M
Net Income Margin	2.1%	1.6%	2.2%	1.3%	1.6%	2.1%	1.3%	1.2%	1.6%	1.6%	1.4%	1.3%	1.7%	0.0%
Depreciation & Amortization	24M	41M	12M	23M	21M	17M	13M	9M	2M	1M	1M	2M	2M	1M
EBITDA	259M	950M	123M	144M	581M	534M	118M	103M	100M	102M	130M	89M	79M	7M
EBITDA Margin	2.6%	5.1%	2.6%	2.5%	5.8%	5.1%	2.1%	2.2%	2.0%	2.1%	2.5%	2.4%	2.5%	0.3%
NOPAT	207M	752M	97M	103M	464M	430M	88M	81M	78M	88M	102M	66M	62M	2M
NOPAT Margin	2.1%	4.0%	2.1%	1.8%	4.6%	4.1%	1.6%	1.7%	1.6%	1.8%	2.0%	1.8%	2.0%	0.1%
Owner's Earnings	227M	319M	112M	88M	175M	225M	83M	62M	81M	77M	72M	48M	50M	0M
Owner's Earnings Margin	2.3%	1.7%	2.4%	1.6%	1.7%	2.2%	1.5%	1.3%	1.6%	1.6%	1.4%	1.3%	1.6%	0.0%
EPS (Basic)	0.44	0.61	0.21	0.15	0.34	0.44	0.14	0.11	0.16	0.16	0.18	0.13	0.14	0.00
EPS (Diluted)	0.44	0.61	0.21	0.15	0.34	0.44	0.14	0.11	0.16	0.16	0.18	0.09	0.10	0.00
Shares (Basic)	473M	484M	469M	472M	484M	489M	492M	503M	498M	500M	400M	364M	364M	364M
Shares (Diluted)	474M	485M	469M	473M	486M	489M	492M	503M	504M	500M	400M	500M	500M	500M

Balance Sheet

Metric	MRQ	MRQ-1	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31
Cash & Cash Equivalents	160.20M	239.46M	239.46M	167.81M	494.41M	290.93M	238.56M	186.07M	159.57M	177.60M	215.83M	32.07M	13.47M	21.58M
Short-Term Investments	0.00M	58.27M	58.27M	227.47M	0.00M	0.00M	0.00M	0.00M	8.43M	0.00M	0.00M	0.00M	0.00M	0.00M
Cash & Short-Term Investments	160.20M	297.72M	297.72M	395.28M	494.41M	290.93M	238.56M	186.07M	168.00M	177.60M	215.83M	32.07M	13.47M	21.58M
Net Receivables	1,114.97M	659.03M	659.03M	675.66M	1,212.52M	1,984.63M	1,102.30M	864.70M	522.71M	288.81M	438.05M	671.95M	319.25M	256.26M
Inventory	421.56M	190.12M	190.12M	220.56M	288.39M	606.03M	416.29M	182.37M	256.17M	250.57M	247.44M	138.48M	126.68M	74.93M
Other Current Assets	167.88M	192.88M	192.88M	102.96M	463.92M	447.62M	178.19M	88.70M	51.67M	72.04M	694.11M	62.54M	59.54M	49.14M
Total Current Assets	1,864.61M	1,339.75M	1,339.75M	1,394.46M	2,459.23M	3,329.21M	1,935.33M	1,321.84M	998.54M	789.01M	1,595.44M	905.05M	518.95M	401.90M
Property, Plant & Equipment	11.69M	15.45M	15.45M	15.43M	36.85M	35.10M	30.50M	25.94M	4.61M	4.09M	3.33M	3.71M	4.55M	3.26M
Goodwill	20.16M	20.16M	20.16M	20.16M	29.89M	9.74M	9.74M	9.74M	7.23M	0.00M	0.00M	0.00M	0.00M	0.00M
Intangible Assets	4.73M	4.74M	4.74M	6.32M	9.89M	4.38M	6.78M	9.17M	5.79M	0.00M	0.00M	0.00M	0.00M	0.00M
Long-Term Investments	190.51M	181.07M	181.07M	292.72M	194.15M	190.88M	130.15M	127.82M	114.87M	55.28M	60.26M	45.14M	0.00M	0.00M
Tax Assets	0.00M	0.00M	0.00M	3.03M	5.88M	9.01M	5.70M	3.79M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M
Other Non-Current Assets	135.44M	133.43M	133.43M	2.32M	2.38M	2.54M	3.63M	7.19M	8.54M	68.06M	22.26M	21.74M	39.69M	22.53M
Other Assets	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M
Total Non-Current Assets	362.53M	354.84M	354.84M	339.97M	279.03M	251.65M	186.49M	183.65M	141.04M	127.42M	85.85M	70.59M	44.24M	25.79M
Total Assets	2,227.14M	1,694.59M	1,694.59M	1,734.43M	2,738.26M	3,580.85M	2,121.82M	1,505.49M	1,139.58M	916.44M	1,681.28M	975.64M	563.19M	427.69M
Accounts Payable	583.50M	341.87M	341.87M	265.56M	350.67M	536.10M	590.73M	370.99M	398.17M	369.32M	535.62M	358.80M	193.01M	202.14M
Short-Term Debt	605.30M	303.66M	303.66M	472.18M	1,025.52M	1,628.57M	727.07M	434.82M	59.26M	2.13M	175.91M	285.98M	140.44M	58.09M
Tax Payables	0.00M	10.93M	10.93M	0.00M	21.92M	81.83M	11.83M	25.10M	14.69M	0.00M	6.30M	23.98M	16.93M	6.48M
Deferred Revenue	0.00M	0.00M	0.00M	0.00M	33.58M	33.90M	51.67M	18.11M	14.69M	0.00M	6.30M	23.98M	16.93M	6.48M
Other Current Liabilities	98.28M	76.59M	76.59M	81.06M	79.84M	160.29M	90.39M	73.71M	98.30M	79.88M	104.89M	-23.98M	38.15M	59.64M
Total Current Liabilities	1,287.09M	733.05M	733.05M	818.80M	1,511.52M	2,440.68M	1,471.68M	922.72M	585.10M	451.33M	829.02M	668.76M	405.45M	332.82M
Long-Term Debt	1.97M	2.53M	2.53M	3.60M	4.71M	9.57M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M
Capital Lease Obligations	6.47M	9.49M	9.49M	8.69M	23.04M	28.15M	27.54M	21.93M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M
Deferred Tax Liabilities	0.00M	0.00M	0.00M	0.00M	0.33M	0.72M	1.12M	1.51M	0.96M	0.00M	0.00M	0.00M	0.00M	0.00M
Other Non-Current Liabilities	0.00M	0.00M	0.00M	0.00M	0.00M	0.72M	1.12M	0.00M	0.95M	0.00M	0.00M	0.00M	0.00M	0.00M
Total Non-Current Liabilities	8.44M	12.02M	12.02M	12.28M	28.07M	39.16M	29.78M	23.44M	1.91M	0.00M	0.00M	0.00M	0.00M	0.00M
Total Liabilities	1,295.53M	745.07M	745.07M	831.08M	1,539.60M	2,479.84M	1,501.46M	946.17M	587.00M	451.33M	829.02M	668.76M	405.45M	332.82M
Preferred Stock	0.00M	0.00M	0.00M	90.75M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M
Common Stock	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	0.04M	9.83M	9.84M	8.95M
Retained Earnings	0.00M	892.45M	892.45M	794.34M	723.31M	563.56M	353.96M	284.93M	230.30M	158.88M	81.12M	152.68M	133.50M	82.00M
Accumulated OCI	967.89M	14.04M	14.04M	5.83M	23.79M	31.23M	23.95M	17.90M	-10.39M	-8.67M	-9.68M	-8.68M	-6.78M	-5.09M
Minority Interest	0.58M	0.44M	0.44M	-0.33M	327.56M	236.89M	64.67M	53.02M	38.11M	0.13M	0.00M	18.91M	15.96M	10.10M
Total Shareholders’ Equity	967.93M	906.52M	906.52M	890.96M	747.14M	594.83M	377.94M	302.87M	219.95M	150.25M	71.49M	153.83M	136.56M	85.86M
Total Equity	968.51M	906.96M	906.96M	890.64M	1,074.69M	831.72M	442.61M	355.89M	258.06M	150.37M	71.49M	172.74M	152.53M	95.96M
Total Liabilities & Equity	2,264.04M	1,652.03M	1,652.03M	1,721.72M	2,614.29M	3,311.56M	1,944.07M	1,302.06M	845.07M	601.70M	900.51M	841.50M	557.98M	428.77M
Tangible Assets	2,202.25M	1,669.69M	1,669.69M	1,707.96M	2,698.48M	3,566.73M	2,105.31M	1,486.59M	1,126.56M	916.44M	1,681.28M	975.64M	563.19M	427.69M
Tangible Equity	943.62M	882.07M	882.07M	864.16M	1,034.91M	817.60M	426.10M	336.99M	245.04M	150.37M	71.49M	172.74M	152.53M	95.96M
Tangible Book Value	943.62M	882.07M	882.07M	864.16M	1,034.91M	817.60M	426.10M	336.99M	245.04M	150.37M	71.49M	172.74M	152.53M	95.96M
Total Investments	190.51M	239.33M	239.33M	520.19M	194.15M	190.88M	130.15M	127.82M	123.30M	55.28M	60.26M	45.14M	18.47M	13.08M
Net Debt	447.07M	66.73M	66.73M	307.97M	535.82M	1,347.20M	488.51M	248.75M	-100.31M	-175.47M	-39.92M	253.91M	126.96M	36.51M

Capital Metrics

Metric	MRQ	MRQ-1	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31
Working Capital	608.5M	610.1M	610.1M	569.9M	935.9M	816.0M	527.8M	463.8M	466.3M	386.2M	354.9M	109.5M	115.4M	75.2M
Total Capital	1,581.7M	1,275.0M	1,275.0M	1,389.2M	1,926.6M	2,472.3M	1,385.3M	1,035.7M	627.5M	515.6M	615.7M	447.2M	284.1M	149.0M
Capital Employed	971.0M	965.0M	965.0M	909.9M	1,214.9M	1,067.6M	714.3M	647.5M	607.4M	513.6M	440.8M	180.1M	159.7M	101.0M
Invested Capital	1,421.5M	1,035.6M	1,035.6M	1,221.4M	1,432.2M	2,181.3M	1,146.7M	849.7M	468.0M	338.0M	399.9M	415.1M	270.7M	127.4M

Cash Flow Statement

Metric	TTM	TTM-1	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31
Net Income	183.03M	296.90M	114.89M	71.13M	458.30M	471.62M	101.95M	71.55M	101.99M	88.87M	92.45M	70.10M	70.51M	3.94M
Depreciation & Amortization	18.01M	41.35M	12.44M	23.03M	20.57M	17.29M	12.98M	9.27M	2.16M	1.28M	1.28M	1.99M	1.85M	1.18M
Deferred Income Tax	0.00M	504.38M	0.00M	0.00M	-2.60M	0.00M	0.00M	0.00M	-21.01M	0.00M	0.00M	0.00M	0.00M	0.00M
Stock-Based Compensation	0.45M	1.50M	0.30M	0.47M	2.65M	0.00M	0.00M	0.00M	15.23M	0.00M	0.00M	0.00M	0.00M	0.00M
Change in Working Capital	3.99M	130.87M	102.00M	275.54M	426.99M	-1,006.42M	-301.06M	-328.34M	-48.95M	-89.60M	291.75M	-147.17M	-122.47M	-38.70M
Accounts Receivable	-470.14M	462.99M	-65.18M	379.28M	507.66M	-878.21M	-341.37M	-355.06M	-66.18M	96.80M	237.05M	-333.86M	-76.36M	-96.59M
Inventory	-58.69M	245.14M	43.43M	47.77M	266.26M	-194.98M	-233.06M	71.46M	2.79M	-6.09M	-108.10M	-13.53M	-52.14M	0.33M
Accounts Payable	365.28M	-476.61M	76.31M	-77.70M	-199.69M	-58.70M	220.18M	-26.95M	7.28M	-166.10M	156.80M	164.59M	0.00M	0.00M
Other Working Capital	167.54M	-166.85M	47.44M	-73.81M	-147.24M	125.47M	53.19M	-17.79M	-51.74M	-83.51M	399.84M	-133.64M	-70.33M	-39.03M
Other Non-Cash Items	-258.91M	385.20M	-13.15M	-8.52M	-36.15M	76.28M	-4.90M	27.59M	22.45M	20.39M	-12.35M	5.04M	6.86M	-1.57M
Net Cash from Operating Activities	-53.44M	999.28M	216.49M	361.65M	869.75M	-441.23M	-191.04M	-219.93M	71.87M	20.95M	373.12M	-70.04M	-43.26M	-35.16M
Capital Expenditures (PPE)	-3.97M	-19.14M	0.00M	-5.82M	-10.51M	-6.28M	-1.08M	-1.93M	-1.81M	-2.34M	-1.04M	-1.26M	-3.36M	-2.09M
Acquisitions (Net)	0.00M	-68.33M	0.00M	0.00M	-33.96M	-37.45M	0.72M	-0.54M	-5.69M	0.30M	2.44M	0.10M	0.15M	0.00M
Purchases of Investments	-13.67M	-19.97M	-9.83M	-53.04M	-0.50M	-29.83M	0.00M	0.54M	-22.01M	0.00M	-21.08M	-33.77M	-5.03M	0.00M
Sales / Maturities of Investments	0.00M	0.00M	0.00M	40.14M	0.00M	35.07M	0.00M	8.42M	6.06M	5.76M	5.09M	6.40M	0.61M	6.71M
Other Investing Activities	149.85M	-247.33M	43.08M	46.65M	-29.73M	-242.64M	-11.59M	-57.43M	-52.00M	144.69M	-202.63M	-3.91M	-18.89M	-21.36M
Net Cash from Investing Activities	132.20M	-354.76M	33.25M	27.93M	-74.70M	-281.13M	-11.95M	-50.94M	-75.44M	148.11M	-217.22M	-32.44M	-26.52M	-16.74M
Net Debt Issuance	215.71M	-409.17M	-1,182.82M	-541.76M	-593.96M	888.32M	288.83M	375.59M	50.33M	-173.62M	50.26M	40.25M	41.04M	2.87M
Long-Term Debt Issuance	0.00M	-409.17M	-1,104.78M	-541.76M	-317.26M	888.32M	308.60M	-4.42M	50.33M	-173.78M	0.00M	40.25M	41.04M	2.87M
Short-Term Debt Issuance	215.71M	0.00M	-78.04M	0.00M	-276.70M	772.89M	-19.78M	375.59M	50.33M	-173.62M	50.26M	40.25M	0.00M	0.00M
Net Stock Issuance	-11.03M	-17.12M	-7.08M	-8.10M	-28.42M	-2.43M	-3.43M	-15.35M	-14.59M	0.00M	389.77M	0.00M	0.99M	0.00M
Common Stock Issuance	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	389.77M	0.00M	0.99M	0.00M
Common Stock Repurchased	-12.26M	-24.00M	-7.08M	-8.10M	-28.42M	-2.43M	-3.43M	-15.35M	-14.59M	0.00M	0.00M	0.00M	0.00M	0.00M
Preferred Stock Issuance	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	-18.03M	0.00M	0.00M	0.00M
Net Dividends Paid	-78.81M	-106.00M	-32.70M	-28.26M	-58.14M	-39.15M	-19.94M	-30.25M	-25.00M	-10.01M	-31.02M	0.00M	0.00M	0.00M
Common Dividends Paid	-78.81M	-106.00M	-32.70M	-28.26M	-58.14M	-39.15M	-19.94M	-30.25M	-25.00M	-9.99M	-31.05M	0.00M	0.00M	0.00M
Preferred Dividends Paid	0.00M	29.07M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.00M	0.03M	0.00M	0.00M	0.00M
Other Financing Activities	-553.04M	115.21M	1,049.16M	-133.38M	87.74M	-71.72M	-9.34M	-32.53M	-25.22M	-25.09M	-381.36M	80.67M	19.56M	52.58M
Net Cash from Financing Activities	-427.17M	-388.02M	-173.44M	-711.51M	-592.78M	775.02M	256.12M	297.46M	-14.47M	-209.06M	27.65M	120.96M	61.62M	55.46M
Effect of FX on Cash	-36.44M	-3.52M	-4.65M	-4.67M	1.20M	-0.29M	-0.65M	-0.09M	0.31M	-0.15M	0.20M	0.12M	0.06M	0.12M
Net Change in Cash	-226.03M	450.98M	71.65M	-326.60M	203.47M	52.37M	52.49M	26.50M	-17.73M	-39.85M	183.75M	18.61M	-8.11M	3.68M
Cash at Beginning of Period	1,263.46M	2,116.48M	167.81M	494.41M	290.93M	238.56M	186.07M	159.57M	177.30M	217.45M	32.08M	13.47M	21.58M	17.89M
Cash at End of Period	1,037.44M	2,567.46M	239.46M	167.81M	494.41M	290.93M	238.56M	186.07M	159.57M	177.60M	215.83M	32.07M	13.47M	21.58M
Operating Cash Flow	-53.44M	999.28M	216.49M	361.65M	869.75M	-441.23M	-191.04M	-219.93M	71.87M	20.95M	373.12M	-70.04M	-43.26M	-35.16M
Capital Expenditure	-3.55M	-19.14M	-1.13M	-5.82M	-10.51M	-6.28M	-1.08M	-1.93M	-1.81M	-2.34M	-1.04M	-1.26M	-3.36M	-2.09M
Free Cash Flow	-56.98M	980.14M	215.36M	355.83M	859.24M	-447.51M	-192.11M	-221.86M	70.07M	18.61M	372.08M	-71.29M	-46.62M	-37.25M

Free Cash Flow

Metric	TTM	TTM-1	2024-12-31	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31
EBITDA	356.50M	950.45M	124.45M	139.35M	550.56M	552.82M	129.24M	102.68M	100.19M	116.57M	122.82M	75.76M	74.81M	2.73M
(-) Tax Adjustment	43.00M	164.22M	14.99M	21.35M	94.37M	93.45M	21.04M	14.03M	20.08M	14.85M	25.70M	17.93M	14.05M	0.96M
(-) Change In Working Capital	3.99M	130.87M	102.00M	275.54M	426.99M	-1,006.42M	-301.06M	-328.34M	-48.95M	-89.60M	291.75M	-147.17M	-122.47M	-38.70M
(-) Capital Expenditure	-3.55M	-19.14M	-1.13M	-5.82M	-10.51M	-6.28M	-1.08M	-1.93M	-1.81M	-2.34M	-1.04M	-1.26M	-3.36M	-2.09M
Unlevered Free Cash Flow	305.97M	636.23M	6.33M	-163.36M	18.70M	1,459.52M	408.19M	415.07M	127.25M	188.98M	-195.66M	203.74M	179.88M	38.38M
(-) Net Interest Income After Taxes	-44.38M	-22.44M	-14.96M	-26.95M	-62.11M	-43.59M	-13.31M	-17.06M	-18.30M	-19.92M	-21.18M	-9.63M	-5.46M	-1.54M
Net Debt Issuance	215.71M	-409.17M	-1,182.82M	-541.76M	-593.96M	888.32M	288.83M	375.59M	50.33M	-173.62M	50.26M	40.25M	41.04M	2.87M
Levered Free Cash Flow	566.05M	249.50M	-1,161.54M	-678.17M	-513.15M	2,391.42M	710.32M	807.71M	195.88M	35.28M	-124.22M	253.62M	226.37M	42.79M