Resultaträkning Canada Rare Earth Corp.

Aktier

LL

CA1352081063

Ädelmetaller och mineraler

Fördröjd Toronto S.E. 17.00.00 2026-01-21			5-dagars förändring	Förändring 1 jan.
0,0200 ^CAD	-.--%		+33,33 %	-

04-01	Canada Rare Earth Corp. rapporterar resultat för det andra kvartalet och det första halvåret som avslutades den 31 december 2025	CI
11-28	Canada Rare Earth Corp. redovisar resultat för första kvartalet som avslutades den 30 september 2025	CI

43597345fc106af45fd7.M8IW-XOMZnh5UoDq7oabvwU5jTyVp9pjMSlPWy7sKUg.SfNgsAHIFw4SZsaSg-f69X9J3m64_ug8YlsqLnHaWCBWlkG7Hdk0QTRnuA

Publicerade finansiella data: CANADA RARE EARTH CORP.

Årlig

Kvartalsvis

Halvårsvis

YTD

LTM

Skatteperiod: Juni	2021 (CAD)	2022 (CAD)	2023 (CAD)	2024 (CAD)	2025 (CAD)
Revenues	1,28 mn	410 tn	5,38 mn	1,28 mn	1,76 mn
Total Revenues	1,28 mn	410 tn	5,38 mn	1,28 mn	1,76 mn
Cost of Goods Sold, Total	1,02 mn	368 tn	4,08 mn	985 tn	1,48 mn
Gross Profit	253 tn	42,08 tn	1,3 mn	292 tn	279 tn
Selling General & Admin Expenses, Total	779 tn	711 tn	902 tn	1,33 mn	1,34 mn
Provision for Bad Debts	-	-	-	-	389 tn
Stock-Based Compensation (IS)	299 tn	325 tn	262 tn	130 tn	37,89 tn
Depreciation & Amortization - (IS)	38,7 tn	56,31 tn	70,07 tn	73,01 tn	73,01 tn
Impairment of Oil, Gas & Mineral Properties - (IS)	9,78 tn	-	-	-	-
Other Operating Expenses	-	-	-	-	-
Other Operating Expenses, Total	1,13 mn	1,09 mn	1,23 mn	1,53 mn	1,84 mn
Operating Income	−873 tn	−1,05 mn	62,41 tn	−1,24 mn	−1,57 mn
Interest Expense, Total	−2,31 tn	−30,68 tn	−103 tn	−57,04 tn	−115 tn
Interest And Investment Income	-	-	-	-	-
Net Interest Expenses	−2,31 tn	−30,68 tn	−103 tn	−57,04 tn	−115 tn
Income (Loss) On Equity Invest.	−2,95 tn	−4,52 tn	−21,9 tn	−13,32 tn	−4,88 tn
Currency Exchange Gains (Loss)	−3,31 tn	20,41 tn	47,55 tn	3,38 tn	8,5 tn
Other Non Operating Income (Expenses)	214 tn	50,82 tn	188 tn	56,26 tn	63,98 tn
EBT, Excl. Unusual Items	−668 tn	−1,01 mn	173 tn	−1,25 mn	−1,61 mn
Gain (Loss) On Sale Of Investments	-	-	-	-	−906 tn
Gain (Loss) On Sale Of Assets	-	-	−1,57 tn	-	-
Asset Writedown	-	−15,34 tn	-	−11,38 tn	-
Other Unusual Items	-	-	-	−15,16 tn	-
EBT, Incl. Unusual Items	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Earnings From Continuing Operations	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Net Income to Company	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Net Income - (IS)	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Net Income to Common Incl Extra Items	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Net Income to Common Excl. Extra Items	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Per aktie poster
Net EPS - Basic	−0	−0,01	0	−0,01	−0,01
Basic EPS - Continuing Operations	−0	−0,01	0	−0,01	−0,01
Basic Weighted Average Shares Outstanding	200 mn	204 mn	210 mn	211 mn	212 mn
Net EPS - Diluted	−0	−0,01	0	−0,01	−0,01
Diluted EPS - Continuing Operations	−0	−0,01	0	−0,01	−0,01
Diluted Weighted Average Shares Outstanding	200 mn	204 mn	210 mn	211 mn	212 mn
Normalized Basic EPS	−0	−0	0	−0	−0
Normalized Diluted EPS	−0	−0	0	−0	−0
Kompletterande punkter
EBITDA	−842 tn	−1,03 mn	95,1 tn	−1,2 mn	−1,55 mn
EBITA	−854 tn	−1,03 mn	89,08 tn	−1,21 mn	−1,56 mn
EBIT	−873 tn	−1,05 mn	62,41 tn	−1,24 mn	−1,57 mn
EBITDAR	−862 tn	−978 tn	146 tn	-	-
Normalized Net Income	−417 tn	−634 tn	108 tn	−779 tn	−1,01 mn
Interest on Long-Term Debt	2,31 tn	-	-	25,09 tn	12,45 tn
Kompletterande driftskostnadsposter
Advertising Expense	-	-	-	-	-
Selling and Marketing Expenses	-	-	-	-	-
General and Administrative Expenses	779 tn	711 tn	902 tn	1,33 mn	1,34 mn
Net Rental Expense, Total	−19,58 tn	50,82 tn	51,1 tn	-	-
Imputed Operating Lease Interest Expense	−16,69 tn	30,69 tn	41,15 tn	-	-
Imputed Operating Lease Depreciation	−2,88 tn	20,13 tn	9,95 tn	-	-
Stock-Based Comp., Other (Total)	299 tn	325 tn	262 tn	130 tn	37,89 tn
Total Stock-Based Compensation	299 tn	325 tn	262 tn	130 tn	37,89 tn

Skatteperiod: Juni	2021 (CAD)	2022 (CAD)	2023 (CAD)	2024 (CAD)	2025 (CAD)
TILLGÅNGAR
Cash And Equivalents	33,84 tn	76,98 tn	221 tn	490 tn	373 tn
Total Cash And Short Term Investments	33,84 tn	76,98 tn	221 tn	490 tn	373 tn
Accounts Receivable, Total	-	325 tn	565 tn	386 tn	0
Other Receivables	5,36 tn	3,46 tn	9 tn	22,48 tn	33,27 tn
Total Receivables	5,36 tn	328 tn	574 tn	409 tn	33,27 tn
Inventory	-	59,67 tn	453 tn	1,27 mn	-
Prepaid Expenses	35,3 tn	13,63 tn	11,68 tn	9,65 tn	20,06 tn
Other Current Assets, Total	288 tn	-	-	-	-
Total Current Assets	363 tn	478 tn	1,26 mn	2,18 mn	426 tn
Gross Property Plant And Equipment	72,63 tn	328 tn	311 tn	408 tn	408 tn
Accumulated Depreciation	−1,64 tn	−7,07 tn	−13,09 tn	−216 tn	−289 tn
Net Property Plant And Equipment	71 tn	321 tn	298 tn	193 tn	120 tn
Long-term Investments	169 tn	332 tn	679 tn	910 tn	-
Other Intangibles, Total	1	64,44 tn	37,78 tn	4,44 tn	0
Loans Receivable Long-Term	1	1	1	-	-
Other Long-Term Assets, Total	-	-	-	-	-
Total Assets	603 tn	1,2 mn	2,27 mn	3,28 mn	546 tn
Skulder
Accounts Payable, Total	135 tn	146 tn	590 tn	545 tn	429 tn
Accrued Expenses, Total	523 tn	647 tn	-	342 tn	1,26 mn
Short-term Borrowings	-	536 tn	1,02 mn	226 tn	454 tn
Current Portion of Long-Term Debt	-	-	-	107 tn	251 tn
Current Portion of Leases	3,26 tn	49,44 tn	57,98 tn	71,39 tn	79,25 tn
Unearned Revenue Current, Total	-	-	-	1,76 mn	-
Other Current Liabilities	-	-	-	132 tn	660 tn
Total Current Liabilities	662 tn	1,38 mn	1,67 mn	3,18 mn	3,13 mn
Long-Term Debt	-	-	-	560 tn	968 tn
Long-Term Leases	-	224 tn	166 tn	79,25 tn	-
Other Non Current Liabilities	125 tn	125 tn	436 tn	880 tn	352 tn
Total Liabilities	787 tn	1,73 mn	2,27 mn	4,7 mn	4,45 mn
Common Stock, Total	17,03 mn	17,47 mn	17,58 mn	17,63 mn	17,63 mn
Retained Earnings	−25,74 mn	−26,77 mn	−26,6 mn	−28,19 mn	−30,71 mn
Comprehensive Income and Other	8,53 mn	8,77 mn	9,03 mn	9,15 mn	9,18 mn
Total Common Equity	−184 tn	−532 tn	6,13 tn	−1,42 mn	−3,9 mn
Total Equity	−184 tn	−532 tn	6,13 tn	−1,42 mn	−3,9 mn
Total Liabilities And Equity	603 tn	1,2 mn	2,27 mn	3,28 mn	546 tn
Kompletterande objekt
ECS Total Shares Outstanding on Filing Date	203 mn	210 mn	210 mn	212 mn	212 mn
ECS Total Common Shares Outstanding	202 mn	208 mn	210 mn	212 mn	212 mn
Book Value / Share	−0	−0	0	−0,01	−0,02
Tangible Book Value	−184 tn	−597 tn	−31,65 tn	−1,43 mn	−3,9 mn
Tangible Book Value Per Share	−0	−0	−0	−0,01	−0,02
Total Debt	3,26 tn	809 tn	1,24 mn	1,04 mn	1,75 mn
Net Debt	−30,57 tn	732 tn	1,02 mn	555 tn	1,38 mn
Debt Equivalent Oper. Leases	−157 tn	407 tn	409 tn	-	-
Equity Method Investments, Total	169 tn	332 tn	679 tn	910 tn	-
Account Code - Inventory Valuation	3	3	-	3	3
Machinery, Total	-	2,99 tn	2,99 tn	2,99 tn	2,99 tn
Accumulated Allowance for Doubtful Accounts (Supple)	-	-	-	-	322 tn

Skatteperiod: Juni	2021 (CAD)	2022 (CAD)	2023 (CAD)	2024 (CAD)	2025 (CAD)
Net Income	−668 tn	−1,03 mn	171 tn	−1,27 mn	−2,52 mn
Depreciation & Amortization - CF	38,7 tn	56,31 tn	69,73 tn	73,01 tn	73,01 tn
Amortization of Goodwill and Intangible Assets - (CF)	19,9 tn	15,56 tn	26,67 tn	26,67 tn	4,44 tn
Impairment of Oil, Gas & Mineral Properties - (CF)	9,78 tn	-	-	-	-
Depreciation & Amortization, Total	68,38 tn	71,87 tn	96,4 tn	99,67 tn	77,45 tn
(Gain) Loss From Sale Of Asset	-	-	-	-	-
(Gain) Loss on Sale of Investments - (CF)	-	-	-	-	906 tn
Asset Writedown & Restructuring Costs	-	15,34 tn	-	11,38 tn	-
Provision for Credit Losses	-	-	-	-	-
(Income) Loss On Equity Investments - (CF)	2,95 tn	4,52 tn	21,9 tn	13,32 tn	4,88 tn
Stock-Based Compensation (CF)	299 tn	325 tn	262 tn	130 tn	37,89 tn
Provision and Write-off of Bad Debts	-	-	-	-	389 tn
Other Operating Activities, Total	−142 tn	22,87 tn	88,23 tn	106 tn	102 tn
Change In Accounts Receivable	68,18 tn	−325 tn	−240 tn	134 tn	−17,65 tn
Change In Inventories	-	-	-	−33,08 tn	-
Change In Accounts Payable	299 tn	351 tn	108 tn	665 tn	719 tn
Change in Unearned Revenues	-	-	-	1,41 mn	−1,76 mn
Change in Other Net Operating Assets	−907	241 tn	−397 tn	−650 tn	1,26 mn
Cash from Operations	−74 tn	−322 tn	111 tn	611 tn	−804 tn
Capital Expenditure	−79,32 tn	−2,99 tn	−46,97 tn	-	-
Sale of Property, Plant, and Equipment	-	-	-	-	-
Investment in Marketable and Equity Securities, Total	-	−167 tn	−370 tn	−198 tn	−4,84 tn
Other Investing Activities, Total	-	-	-	-	-
Cash from Investing	−79,32 tn	−170 tn	−416 tn	−198 tn	−4,84 tn
Short Term Debt Issued, Total	-	531 tn	1,65 mn	129 tn	228 tn
Long-Term Debt Issued, Total	-	-	-	1,03 mn	901 tn
Total Debt Issued	-	531 tn	1,65 mn	928 tn	1,13 mn
Short Term Debt Repaid, Total	-	-	−1,21 mn	−28,47 tn	-
Long-Term Debt Repaid, Total	−36,84 tn	−60,15 tn	−75,85 tn	−1,33 mn	−426 tn
Total Debt Repaid	−36,84 tn	−60,15 tn	−1,29 mn	−1,09 mn	−426 tn
Issuance of Common Stock	30 tn	59,25 tn	106 tn	-	-
Other Financing Activities, Total	-	−1,9 tn	−54,61 tn	−40,02 tn	−10,87 tn
Cash from Financing	−6,84 tn	529 tn	411 tn	−198 tn	692 tn
Foreign Exchange Rate Adjustments	−10,27 tn	6,31 tn	38,8 tn	-	-
Net Change in Cash	−170 tn	43,14 tn	144 tn	215 tn	−117 tn
Kompletterande punkter
Cash Interest Paid	-	1,9 tn	53,27 tn	40,02 tn	10,87 tn
Levered Free Cash Flow	−883 tn	−219 tn	−554 tn	-	262 tn
Unlevered Free Cash Flow	−882 tn	−200 tn	−490 tn	-	334 tn
Change In Net Working Capital	624 tn	−62,29 tn	840 tn	-	−1,2 mn
Net Debt Issued / Repaid	−36,84 tn	471 tn	359 tn	−158 tn	703 tn

Skatteperiod: Juni	2021 (CAD)	2022 (CAD)	2023 (CAD)	2024 (CAD)	2025 (CAD)
Lönsamhet
Return on Assets	−51,43	−72,97	2,25	-	−51,13
Return on Total Capital	586,61	−1,35 tn	5,11	-	77,45
Return On Equity %	582,15	287,62	−65,12	-	94,67
Return on Common Equity	582,15	287,62	−65,12	-	94,67
Marginalanalys
Gross Profit Margin %	19,8	10,25	24,12	22,89	15,87
SG&A Margin	61,05	173,23	16,78	103,79	76,51
EBITDA Margin %	−66,01	−250,79	1,77	−94	−88,3
EBITA Margin %	−66,91	−252,11	1,66	−94,73	−88,83
EBIT Margin %	−68,47	−255,91	1,16	−96,81	−89,08
Income From Continuing Operations Margin %	−52,36	−250,86	3,19	−99,73	−143,35
Net Income Margin %	−52,36	−250,86	3,19	−99,73	−143,35
Net Avail. For Common Margin %	−52,36	−250,86	3,19	−99,73	−143,35
Normalized Net Income Margin	−32,73	−154,45	2,01	−61,03	−57,38
Levered Free Cash Flow Margin	−69,25	−53,44	−10,31	-	14,93
Unlevered Free Cash Flow Margin	−69,14	−48,76	−9,11	-	19,03
Tillgångsomslutning
Asset Turnover	1,2	0,46	3,1	-	0,92
Fixed Assets Turnover	2,63	2,09	17,37	-	11,26
Receivables Turnover (Average Receivables)	-	-	12,08	-	9,1
Inventory Turnover (Average Inventory)	-	2,12	15,91	-	-
Kortfristig likviditet
Current Ratio	0,55	0,35	0,76	0,68	0,14
Quick Ratio	0,06	0,29	0,48	0,28	0,13
Operating Cash Flow to Current Liabilities	−0,11	−0,23	0,07	0,19	−0,26
Days Sales Outstanding (Average Receivables)	-	-	30,21	-	40,12
Days Outstanding Inventory (Average Inventory)	-	172,45	22,94	-	-
Average Days Payable Outstanding	76,99	367,7	56,45	-	-
Cash Conversion Cycle (Average Days)	-	-	−3,3	-	-
Långsiktig solvens
Total Debt/Equity	−1,78	−152,11	20,26 tn	−73,49	−44,89
Total Debt / Total Capital	−1,81	291,92	99,51	−277,25	−81,45
LT Debt/Equity	-	−42,16	2,71 tn	−45,02	−24,8
Long-Term Debt / Total Capital	-	80,91	13,33	−169,86	−45
Total Liabilities / Total Assets	130,43	144,51	99,73	143,28	815,19
EBIT / Interest Expense	−377,96	−34,22	0,6	−21,67	−13,57
EBITDA / Interest Expense	−348,37	−31,88	1,54	−19,93	−12,9
(EBITDA - Capex) / Interest Expense	−382,7	−31,98	1,08	−19,93	−12,9
Total Debt / EBITDA	−0	−0,83	7,82	−0,92	−1,18
Net Debt / EBITDA	0,04	−0,75	6,43	−0,49	−0,93
Total Debt / (EBITDA - Capex)	−0	−0,83	11,11	−0,92	−1,18
Net Debt / (EBITDA - Capex)	0,03	−0,75	9,13	−0,49	−0,93
Tillväxt jämfört med föregående år
Total Revenues, 1 Yr. Growth %	113,62	−67,84	1,21 tn	-	37,65
Gross Profit, 1 Yr. Growth %	72	−83,34	2,98 tn	-	−4,57
EBITDA, 1 Yr. Growth %	−2,14	22,18	−109,24	-	29,31
EBITA, 1 Yr. Growth %	−1,92	21,19	−108,61	-	29,08
EBIT, 1 Yr. Growth %	−6,07	20,21	−105,94	-	26,66
Earnings From Cont. Operations, 1 Yr. Growth %	−0,94	54,08	−116,64	-	97,85
Net Income, 1 Yr. Growth %	−0,94	54,08	−116,64	-	97,85
Normalized Net Income, 1 Yr. Growth %	−0,94	51,79	−117,05	-	29,4
Diluted EPS Before Extra, 1 Yr. Growth %	−7,1	50,96	−116,19	-	97,1
Accounts Receivable, 1 Yr. Growth %	-	-	74,03	-	−100
Inventory, 1 Yr. Growth %	-	−79,3	659,41	-	-
Net Property, Plant and Equip., 1 Yr. Growth %	−92,11	352	−7,09	-	−37,9
Total Assets, 1 Yr. Growth %	−60,31	98,23	90,28	-	−83,38
Tangible Book Value, 1 Yr. Growth %	178,71	225,06	−94,7	-	173,84
Common Equity, 1 Yr. Growth %	299,39	189,95	−101,15	-	174,7
Cash From Operations, 1 Yr. Growth %	−45,78	335,03	−134,41	-	−231,55
Capital Expenditures, 1 Yr. Growth %	−89,91	−96,23	1,47 tn	-	-
Levered Free Cash Flow, 1 Yr. Growth %	115,16	−75,18	152,89	-	-
Unlevered Free Cash Flow, 1 Yr. Growth %	141,56	−77,32	144,88	-	-
Sammansatt Årlig Tillväxthastighet Över Två År
Total Revenues, 2 Yr. CAGR %	8,55	−17,11	105,27	-	-
Gross Profit, 2 Yr. CAGR %	839,78	−46,47	126,55	-	-
EBITDA, 2 Yr. CAGR %	−2,95	9,35	−66,4	-	-
EBITA, 2 Yr. CAGR %	−2,81	9,03	−67,7	-	-
EBIT, 2 Yr. CAGR %	−4,78	6,26	−73,27	-	-
Earnings From Cont. Operations, 2 Yr. CAGR %	−8,12	23,54	−49,37	-	-
Net Income, 2 Yr. CAGR %	−8,12	23,54	−49,37	-	-
Normalized Net Income, 2 Yr. CAGR %	−23,25	22,62	−49,13	-	-
Diluted EPS Before Extra, 2 Yr. CAGR %	−14,87	18,42	−50,56	-	-
Accounts Receivable, 2 Yr. CAGR %	-	118,24	-	-	-
Inventory, 2 Yr. CAGR %	-	-	25,37	-	-
Net Property, Plant and Equip., 2 Yr. CAGR %	-	−40,27	104,92	-	-
Total Assets, 2 Yr. CAGR %	−26,23	−11,31	94,21	-	-
Tangible Book Value, 2 Yr. CAGR %	−56,31	201	−58,48	-	-
Common Equity, 2 Yr. CAGR %	−54,39	240,3	−81,72	-	-
Cash From Operations, 2 Yr. CAGR %	−72,31	53,58	22,35	-	-
Capital Expenditures, 2 Yr. CAGR %	186,98	−93,83	−23,05	-	-
Levered Free Cash Flow, 2 Yr. CAGR %	−24,11	−26,93	−20,78	-	-
Unlevered Free Cash Flow, 2 Yr. CAGR %	−14,38	−25,98	−25,47	-	-
Treårig Sammansatt Årlig Tillväxthastighet
Total Revenues, 3 Yr. CAGR %	−10,11	−27,64	108,02	-	-
Gross Profit, 3 Yr. CAGR %	33,1	145,03	106,67	-	-
EBITDA, 3 Yr. CAGR %	−3,46	4,8	−52,01	-	-
EBITA, 3 Yr. CAGR %	−3,36	4,61	−53,22	-	-
EBIT, 3 Yr. CAGR %	−4,58	2,91	−59,36	-	-
Earnings From Cont. Operations, 3 Yr. CAGR %	−38,04	9,16	−36,67	-	-
Net Income, 3 Yr. CAGR %	−38,04	9,16	−36,67	-	-
Normalized Net Income, 3 Yr. CAGR %	−17,56	−3,66	−36,48	-	-
Diluted EPS Before Extra, 3 Yr. CAGR %	−41,67	3,04	−38,99	-	-
Accounts Receivable, 3 Yr. CAGR %	-	−2,13	102,38	-	-
Net Property, Plant and Equip., 3 Yr. CAGR %	-	-	−30,79	-	-
Total Assets, 3 Yr. CAGR %	−32,74	2,56	14,39	-	-
Tangible Book Value, 3 Yr. CAGR %	−41,49	−14,71	−21,67	-	-
Common Equity, 3 Yr. CAGR %	−38,18	−15,5	−48,91	-	-
Cash From Operations, 3 Yr. CAGR %	9,43	−30,65	−6,72	-	-
Capital Expenditures, 3 Yr. CAGR %	101,94	−32,26	−60,91	-	-
Levered Free Cash Flow, 3 Yr. CAGR %	10,93	−47,71	10,53	-	-
Unlevered Free Cash Flow, 3 Yr. CAGR %	6,24	−45,01	10,3	-	-
Sammansatt Årlig Tillväxthastighet Över Fem År
Total Revenues, 5 Yr. CAGR %	69,06	20,63	25,07	-	-
Gross Profit, 5 Yr. CAGR %	50,83	−1,85	64,65	-	-
EBITDA, 5 Yr. CAGR %	3,44	24,61	−36,7	-	-
EBITA, 5 Yr. CAGR %	−19,67	24,05	−37,65	-	-
EBIT, 5 Yr. CAGR %	−19,29	23,07	−42,64	-	-
Earnings From Cont. Operations, 5 Yr. CAGR %	−20,73	26,66	−42,84	-	-
Net Income, 5 Yr. CAGR %	−20,73	26,66	−42,84	-	-
Normalized Net Income, 5 Yr. CAGR %	−23,79	25,81	−32,04	-	-
Diluted EPS Before Extra, 5 Yr. CAGR %	−24,66	21,66	−45,4	-	-
Accounts Receivable, 5 Yr. CAGR %	-	39,07	-	-	-
Net Property, Plant and Equip., 5 Yr. CAGR %	-	-	-	-	-
Total Assets, 5 Yr. CAGR %	−22,74	−11,44	2,8	-	-
Tangible Book Value, 5 Yr. CAGR %	−37,29	−18,33	−48,99	-	-
Common Equity, 5 Yr. CAGR %	−38,95	−22,39	−62,03	-	-
Cash From Operations, 5 Yr. CAGR %	−29,6	−5,75	14,43	-	-
Capital Expenditures, 5 Yr. CAGR %	49,5	−20,84	37,28	-	-
Levered Free Cash Flow, 5 Yr. CAGR %	14,58	−5,43	−3,04	-	-
Unlevered Free Cash Flow, 5 Yr. CAGR %	14,54	−7,14	−7,81	-	-