PCB Bancorp Financial Ratios — 9UH Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-0.77	15.11	34.51	14.85	13.21	12.44	12.19	13.79	11.03	7.02	16.37	13.39	11.25	8.7	12.07
Return on Assets (%)	0.16	1.39	3.13	1.43	1.26	1.23	1.23	1.55	1.4	0.88	1.97	1.53	1.18	0.88	1.18
Return on Capital (%)	- -	12.79	- -	14.43	13.21	12.44	10.61	11.5	9.7	5.59	13.46	11	7.97	6.41	8.91
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	2.88	24.98	42.38	46.64	42.33	41.46	45.38	45.6	42.46	29.53	59.6	47.44	43.62	36.39	45.36
Profit Margin (%)	2.96	24.42	57.23	27.05	24.46	23.79	23.75	31.89	29.8	20.76	41.96	33.6	30.96	25.89	32.37
Net Income to Common Margin (%)	-1.08	20.76	54.01	26.28	24.46	23.79	23.75	31.89	29.8	20.76	41.96	33.6	30.96	25.05	32.11
Effective Tax Rate (%)	- -	2.23	- -	42.01	42.21	42.62	47.66	30.06	29.82	29.71	29.59	29.18	29.03	28.87	28.64
Dvd Payout Ratio (%)	374.6	-17.67	12.15	7.74	7.24	9.86	9.81	7.24	16.43	38.04	16.59	25.57	32.27	40.88	30.98
Sustainable Growth Rate (%)	2.12	17.78	30.32	13.7	12.26	11.22	10.99	12.79	9.22	4.35	13.65	9.97	7.62	5.14	8.33

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1	1	1	- -	- -	- -	40	30	30	88	17	27	59	34	53
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15	- -
LT Debt	1	1	1	- -	- -	- -	40	30	30	88	17	27	59	19	53
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.63	7.98	9.02	9.67	9.4	10.35	9.86	12.39	12.99	12.16	11.92	11	10.03	9.62	9.78
Long-Term Debt/Equity (%)	1.46	1.3	1.11	- -	- -	- -	28.13	14.27	13.22	37.84	6.81	7.99	16.95	5.13	13.59
Long-Term Debt/Capital (%)	1.44	1.28	1.1	- -	- -	- -	21.96	12.48	11.68	27.45	6.37	7.4	14.49	4.7	11.96
Long-Term Debt/Total Assets (%)	0.16	0.14	0.11	- -	- -	- -	2.77	1.77	1.72	4.6	0.81	1.11	2.12	0.61	1.61
Total Debt/Equity (%)	1.46	1.3	1.11	- -	- -	- -	28.13	14.27	13.22	37.84	6.81	7.99	16.95	9.26	13.59
Total Debt/Capital (%)	1.44	1.28	1.1	- -	- -	- -	21.96	12.48	11.68	27.45	6.37	7.4	14.49	8.47	11.96
Total Debt/Total Assets (%)	0.16	0.14	0.11	- -	- -	- -	2.77	1.77	1.72	4.6	0.81	1.11	2.12	1.1	1.61
Net Debt to Equity	-188.67	-92.9	-92.32	-78.14	-78.49	-55.08	-23.67	-62.9	-55.65	-48.8	-75.42	-37.87	-58.29	-50.52	-44.39
Net Debt/Capital (%)	212.78	-1,309.03	-1,201.8	-357.54	-364.86	-122.6	-31.01	-169.53	-114.13	-89.04	-274.38	-59.02	-122.74	-92.5	-73.4
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	7.63	7.98	9.02	9.67	9.4	10.35	9.86	12.39	12.99	12.16	11.92	11	10.03	9.62	9.78
Long-Term Debt/Equity (%)	1.46	1.3	1.11	- -	- -	- -	28.13	14.27	13.22	37.84	6.81	7.99	16.95	5.13	13.59
Long-Term Debt/Capital (%)	1.44	1.28	1.1	- -	- -	- -	21.96	12.48	11.68	27.45	6.37	7.4	14.49	4.7	11.96
Long-Term Debt/Total Assets (%)	0.16	0.14	0.11	- -	- -	- -	2.77	1.77	1.72	4.6	0.81	1.11	2.12	0.61	1.61
Total Debt/Equity (%)	1.46	1.3	1.11	- -	- -	- -	28.13	14.27	13.22	37.84	6.81	7.99	16.95	9.26	13.59
Total Debt/Capital (%)	1.44	1.28	1.1	- -	- -	- -	21.96	12.48	11.68	27.45	6.37	7.4	14.49	8.47	11.96
Total Debt/Total Assets (%)	0.16	0.14	0.11	- -	- -	- -	2.77	1.77	1.72	4.6	0.81	1.11	2.12	1.1	1.61
CFO/Total Liabilities	5.58	1.78	4.09	2.22	6.02	3.66	1.63	2.06	1.98	1.01	-0.09	2.75	2.6	1.44	0.92
CFO/CapEx	133.72	31.11	17.29	27.77	23.72	20.29	16.56	26.91	42.42	9.58	-3.76	10.5	48.17	9.57	12.12
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.93	6.53	9.61	11.08	10.96	7.69	6.81	6.95	9.64	10.77	13	16.22	11.71	10	10.95
Days Sales Outstanding	74.08	55.9	37.98	32.94	33.31	47.43	53.63	52.5	37.85	33.89	28.07	22.5	31.17	36.49	33.33
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	151	326	262	262	288	310
- Cash & Cash Equivalents	111	62	72	68	77	70	74	162	146	194	203	147	242	199	207
+ Preferred Equity and Hybrid Capital	17	17	8	- -	- -	- -	- -	- -	- -	- -	- -	69	69	69	69
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	1	1	1	- -	- -	- -	40	30	30	88	17	27	59	34	53
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-75	17	69	4	46	65
Total Capital	59	66	77	86	98	127	182	240	257	322	274	362	408	397	443
Total Debt/Capital (%)	1.44	1.28	1.1	- -	- -	- -	21.96	12.48	11.68	27.45	6.37	7.4	14.49	8.47	11.96
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.17	1.03	0.39	13.84	0.73	0.81
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.66	0.04	0.46	0.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	0.07	1.18	2.45
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.33	0.07	1.32	2.67
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	151	335	270	265	288	311
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-75	25	77	7	45	66
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.13	4.65	0.3	3.15	4.51
TTM Sales	28	33	37	44	50	59	69	76	81	78	96	104	99	100	116
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	- -	10	- -	18	57	40	21	31	30	17	-2	57	63	39	27
TTM Free Cash Flow to Firm	- -	9	- -	17	54	38	20	30	29	15	-2	52	62	35	24

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.89	-163.43	5.21	4.26	8.24	12.76
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	-75	17	69	4	46	65
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	9.59	17.29	12.9	14.18	16.32
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.18	0.66	0.04	0.46	0.56
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.32	8.21	7.59	8.55	11.43	8.33
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.66	6.48	8.57	7.38	9.74	7.87
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.32	8.76	11.09	8.86	14.2	9.28
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	3.64	7.43	6.09	8.2	6.32
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	1.27	0.98	0.94	0.98	0.97
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	1	1.11	0.81	0.83	0.91
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	1.36	1.44	0.97	1.22	1.08
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.96	0.67	0.7	0.73
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	1.27	0.98	0.94	0.98	0.97
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.32	1	1.11	0.81	0.83	0.91
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.64	1.36	1.44	0.97	1.22	1.08
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.56	0.96	0.67	0.7	0.73
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.93	3.45	2.55	2.65	2.86	2.68
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.97	2.72	2.88	2.29	2.44	2.53
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.93	3.68	3.73	2.74	3.56	2.98
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.53	2.5	1.89	2.05	2.03
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.82	-203.68	4.64	4.14	7.32	11.64
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.41	-160.79	5.24	3.58	6.24	11
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.82	-217.21	6.78	4.3	9.1	12.97
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	-90.27	4.54	2.95	5.25	8.84
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.95	-129.01	5.88	3.68	7.02	12.06
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.89	-174.28	7.61	4.42	10.23	14.21
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.01	-72.43	5.1	3.04	5.91	9.68
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	- -	0.03	0.42
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	1.82	0.14	1.16	0.87
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.61	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.67	21.64	17.67	18.1	19.78	21.5
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.67	23.08	25.82	18.77	24.57	23.95
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	-151	-52	103	-31	3	48
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	-75	39	190	14	116	100
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	-226	-165	63	-71	-36	-10

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	11	11	11	11	13	14	14	16	16	16	15	15	14	15	14
Diluted Weighted Avg Shares	11	11	11	14	12	13	14	15	16	16	15	15	15	15	14
Basic Weighted Avg Shares	11	11	11	14	12	13	14	15	16	16	15	15	14	14	14
Revenue per Share	2.52	2.91	3.31	3.21	4.15	4.63	5.08	5.22	5.03	5	6.28	6.93	6.84	6.91	8.04
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	-0.03	0.6	1.79	0.84	1.02	1.1	1.21	1.67	1.5	1.04	2.63	2.33	2.12	1.73	2.58
Basic EPS from Cont Ops	0.07	0.71	1.89	0.87	1.02	1.1	1.21	1.67	1.5	1.04	2.63	2.33	2.12	1.79	2.6
Diluted EPS, GAAP	-0.03	0.6	1.78	0.83	1.01	1.1	1.2	1.63	1.47	1.03	2.59	2.29	2.1	1.72	2.57
Diluted EPS from Cont Ops	0.07	0.71	1.89	0.86	1.01	1.1	1.2	1.63	1.47	1.03	2.59	2.29	2.1	1.78	2.59
Dividend per Share	- -	- -	0.32	0.09	0.07	0.11	0.12	0.12	0.25	0.39	0.44	0.6	0.68	0.77	0.82
Cash Flow per Share	2.41	0.86	2.46	1.32	4.74	3.16	1.56	2.1	1.87	1.1	-0.11	3.81	4.37	2.7	1.85
Free Cash Flow per Basic Share	2.39	0.83	2.32	1.27	4.54	3.01	1.47	2.02	1.83	0.98	-0.13	3.45	4.28	2.42	1.69
Cash & Equivalents per Share	10.1	8.7	11.33	10.37	12.23	11.26	14.95	19.1	15.31	20.18	21.67	19.49	26.68	23.68	25.46
Book Value per Share	3.69	4.32	6.04	7.65	7.41	9.36	10.46	12.99	14.25	14.99	17.01	17.96	19.35	20.22	22.25
Tangible Book Value per Share	3.69	4.32	6.04	7.65	7.41	9.36	10.46	12.99	14.25	14.99	17.01	17.96	19.35	20.22	22.25