StateHouse Holdings Inc. Financial Ratios — STHZF Stock

Profitability (CAD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-124.8	-140.92	- -	- -
Return on Assets (%)	-70.93	-44.34	-268.52	-193.84	-50.16	-526.74	-413.38	-83.91	-101.36	-125.08	-82.8	-10.37	-19.46	-156.99	-35.81
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	92.19	95.49	- -	- -	- -	- -	- -	- -	- -	19.35	31.29	49.36	37.05	36.54	45.08
EBITDA Margin (%)	-1,095.85	-113.68	- -	- -	- -	- -	- -	- -	- -	-593.91	-30.28	8.22	-1.4	-1.71	-3.44
Operating Margin (%)	-1,099.41	-114.89	- -	- -	- -	- -	- -	- -	- -	-593.91	-35.52	3.18	-8.42	-12.8	-12.13
Incremental Operating Margin (%)	- -	- -	5,394.5	- -	- -	- -	- -	- -	- -	- -	- -	148.44	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-927.27	-95.98	-9.73	-46.68	-235.12	-37.02
Profit Margin (%)	-1,508.67	-229.88	- -	- -	- -	- -	- -	- -	- -	-931.41	-104.47	-19.93	-43.38	-224.33	-49.61
Net Income to Common Margin (%)	-1,508.67	-229.88	- -	- -	- -	- -	- -	- -	- -	-931.41	-104.47	-19.93	-43.38	-224.33	-49.61
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-124.8	-140.92	- -	- -

Credit (CAD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	19	18	18	144	143
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	1	1	11	2
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	1	18	17	17	133	141
Total Debt/EBITDA	- -	- -	- -	- -	- -	-0.23	-0.34	-0.2	-1.77	-0.77	-1.3	3.58	-21.47	-77.62	-41.32
Net Debt/EBITDA	0.76	1.71	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	0.1	0.15	-3.63	-58.72	-34.1
Total Debt/EBIT	- -	- -	- -	- -	- -	-0.23	-0.34	-0.2	-1.77	-0.77	-1.11	9.26	-3.58	-10.37	-11.71
Net Debt/EBIT	0.76	1.69	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	0.08	0.39	-0.6	-7.85	-9.66
EBITDA to Interest Expense	- -	- -	- -	- -	- -	-87.61	-11.65	-11.69	-8.39	-9.83	-1.99	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	-87.61	-11.65	-11.69	-8.39	-9.87	-2.46	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	-87.61	-11.65	-11.69	-8.39	-9.83	-2.33	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	- -	- -	- -	- -
Common Equity/Total Assets	-474.77	-920.02	-176.34	-1,505.47	-5,131.67	-5,973.21	-17,496.14	-856.3	-49.22	-24.75	12.11	4.49	20.78	-85.95	-148.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,159.27	80.1	72.57	89.56	36.68	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-2.38	-0.79	- -	-3,495.67	51.58	55.82	64.47	32.95	1,029.69	-362.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	139.05	135.62	- -	47.85	17.71	15.8	14.51	11.35	85.61	114.34
Total Debt/Equity (%)	- -	- -	- -	-1.05	- -	-52.24	-17.15	11.45	1,159.27	267.21	74.39	94.72	38.18	-127.05	-88.35
Total Debt/Capital (%)	- -	- -	- -	-0.13	- -	-2.38	-1.57	-0.99	-3,495.67	172.08	57.22	68.19	34.3	1,111.37	-367.99
Total Debt/Total Assets (%)	- -	- -	- -	1.95	- -	139.05	271.24	8.41	47.85	59.08	16.2	15.35	11.82	92.4	116.05
Net Debt to Equity	-74.24	-61.77	-163.48	2.4	0.98	-26.67	-16.88	-121.35	-1,166.57	217.78	-5.45	3.98	6.45	-96.1	-72.91
Net Debt/Capital (%)	10.76	5.14	32.42	0.29	0.08	-1.2	-1.55	9.42	49.45	205.74	-6.68	4.81	6.95	1,074.35	-285.8
EBITDA	- -	- -	-2	-2	- -	- -	- -	- -	-1	-3	-14	5	-1	-2	-3
EBITDA-CapEx	- -	- -	-2	-2	- -	- -	- -	- -	-1	-3	-18	4	-4	-3	-5
Operating Income (Loss)	- -	- -	-2	-2	- -	- -	- -	- -	-1	-3	-17	2	-5	-14	-12

Liquidity (CAD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Cash Ratio	2.5	2.6	1.75	0.02	0.01	0.3	- -	3.67	6.55	0.19	0.22	0.16	0.12	0.02	0.02
Current Ratio	3.16	4.14	2.02	0.35	0.18	0.44	0.06	3.76	6.82	0.35	0.32	0.31	0.38	0.24	0.22
Quick Ratio	3.16	4.14	1.96	0.34	0.18	0.43	0.06	3.76	6.64	0.3	0.24	0.2	0.2	0.09	0.09
CFO/Avg Current Liab	-2.36	-1.88	-3.34	-1.92	0.08	-1.18	-0.15	-1.5	-1.19	-1.53	-0.32	-0.01	-0.23	-0.36	-0.04
Common Equity/Total Assets	-474.77	-920.02	-176.34	-1,505.47	-5,131.67	-5,973.21	-17,496.14	-856.3	-49.22	-24.75	12.11	4.49	20.78	-85.95	-148.56
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	1,159.27	80.1	72.57	89.56	36.68	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-2.38	-0.79	- -	-3,495.67	51.58	55.82	64.47	32.95	1,029.69	-362.56
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	139.05	135.62	- -	47.85	17.71	15.8	14.51	11.35	85.61	114.34
Total Debt/Equity (%)	- -	- -	- -	-1.05	- -	-52.24	-17.15	11.45	1,159.27	267.21	74.39	94.72	38.18	-127.05	-88.35
Total Debt/Capital (%)	- -	- -	- -	-0.13	- -	-2.38	-1.57	-0.99	-3,495.67	172.08	57.22	68.19	34.3	1,111.37	-367.99
Total Debt/Total Assets (%)	- -	- -	- -	1.95	- -	139.05	271.24	8.41	47.85	59.08	16.2	15.35	11.82	92.4	116.05
CFO/Total Liabilities	-260.79	-280.54	-174.4	-180.19	11.22	-142.22	-10.82	-282.16	-11.24	-69.66	-10.25	-0.57	-14.39	-13.13	-1.88
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	-227.79	-2.7	-0.73	-4.62	-48.59	-4.61
Altman's Z-Score	-8.47	-12.87	-6.94	-46.91	-85.91	-105.24	-289.94	-12.47	-2.32	-9.03	-3.4	-2.29	-2.87	-3.97	-5.18

Working Capital (CAD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Accounts Receivable Turnover	0.4	1.88	- -	- -	- -	- -	- -	- -	- -	- -	64.34	39.04	17.97	15.74	9.23
Days Sales Outstanding	909.41	193.74	- -	- -	- -	- -	- -	- -	- -	- -	5.67	9.35	20.31	23.18	39.55
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.73	16.65	6.8	6.35	8.04	6.06
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	37.52	21.92	53.67	57.53	45.39	60.19
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	9.2	4.35	4.72	4.78	2.37
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	342.55	39.69	83.87	77.27	76.28	154.01
Cash Conversion Cycle	909.41	193.74	- -	- -	- -	- -	- -	- -	- -	-305.03	-12.1	-20.85	0.56	-7.71	-54.27
Inventory to Cash Days	909.41	193.74	- -	- -	- -	- -	- -	- -	- -	-37.52	-16.25	-44.32	-37.22	-22.2	-20.64
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	5	7	10	8
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	1	1
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	4	2
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	4	5	4
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	1

Enterprise Value (CAD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18	67	25	16	5
- Cash & Cash Equivalents	- -	- -	1	- -	- -	- -	- -	- -	4	- -	12	10	9	3	2
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	3	1
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	19	18	18	144	143
Enterprise Value	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	24	77	37	160	147
Total Capital	-1	-1	-3	-4	-4	-4	-4	-4	- -	1	33	26	53	13	-39
Total Debt/Capital (%)	- -	- -	- -	-0.13	- -	-2.38	-1.57	-0.99	-3,495.67	172.08	57.22	68.19	34.3	1,111.37	-367.99
Total Debt / EV	- -	- -	- -	-0.44	- -	1.96	1.02	-0.09	-0.99	1.23	0.77	0.23	0.49	0.9	0.97
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	0.51	1.28	0.62	1.48	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.63	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.41	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	11.99	383.31	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18	67	25	16	5
Diluted Enterprise Value	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	24	77	37	160	147
EV per Share	- -	- -	- -	- -	- -	0.01	0.01	- -	- -	0.03	0.73	1.81	0.54	0.75	0.58
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	47	60	60	108	101
TTM EBITDA	- -	- -	-2	-2	- -	- -	- -	- -	-1	-3	-14	5	-1	-2	-3
TTM Operating Income	- -	- -	-2	-2	- -	- -	- -	- -	-1	-3	-17	2	-5	-14	-12
TTM Cash Flow to Firm	- -	- -	-1	-1	- -	- -	- -	- -	- -	-2	-1	-1	-15	-35	-5
TTM Free Cash Flow to Firm	- -	- -	-1	-1	- -	- -	- -	- -	- -	-2	2	- -	-12	-35	-4

Multiples (CAD)

API Chat

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.05	332.25	-2.08	-0.47	-1.28
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	40.41	- -	- -	- -
Enterprise Value	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	24	77	37	160	147
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.4	0.19	0.3	0.06	0.01
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	0.51	1.28	0.62	1.48	1.46
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.63	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.15	-2.6	-3.56	-0.29	-0.23
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.03	-6.58	-6.62	-0.6	-0.55
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.27	-0.68	-0.78	-0.05	-0.04
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.27	12.92	0.78	-0.12	-0.03
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.08	6.01	2.91	-0.53	-0.06
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.72	15.22	5.42	-1.09	-0.15
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.94	1.56	0.64	-0.09	-0.01
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.41	-1.24	-0.52	-0.13	-0.03
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.32	-0.58	-1.93	-0.54	-0.07
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3.48	-1.47	-3.58	-1.12	-0.17
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-0.31	-0.15	-0.42	-0.1	-0.01
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.38	1.11	0.41	0.15	0.05
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.2	0.52	1.54	0.65	0.11
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.17	1.31	2.87	1.34	0.27
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.28	0.13	0.34	0.11	0.02
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.92	-120.48	-1.63	-0.46	-1.01
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-6.16	-56.05	-6.09	-2	-2.16
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-16.19	-141.97	-11.33	-4.12	-5.15
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1.42	-14.58	-1.33	-0.35	-0.36
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-9.78	154.57	-7.77	-2.04	-2.75
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-25.72	391.51	-14.46	-4.21	-6.58
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.26	40.21	-1.7	-0.36	-0.46
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	1.34	0.69	1.75	1.98	1.52
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	3.3	1.48	3.07	2.67	1.68
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	3.75	0.42	0.31	0.54	1.44	1.43
EV/EBITDA Average	0.76	1.71	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-4.43	8.38	-124.4	-115.69	-44.29
EV/EBITDA High	0.76	1.71	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-10.91	18.05	-219	-156.21	-48.93
EV/EBITDA Low	0.76	1.71	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-1.38	3.72	-38.56	-84.36	-41.52
EV/EBIT Average	0.76	1.69	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-3.78	21.68	-20.75	-15.46	-12.55
EV/EBIT High	0.76	1.69	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-9.3	46.66	-36.52	-20.87	-13.86
EV/EBIT Low	0.76	1.69	0.55	0.01	0.02	-0.12	-0.34	2.16	1.78	-0.63	-1.17	9.62	-6.43	-11.27	-11.76
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.54	1.57	0.36	0.08	0.02
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.5	1.85	2.54	0.68	0.11
Enterprise Value Average	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	64	41	105	214	153
Enterprise Value High	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	156	89	185	289	169
Enterprise Value Low	- -	- -	-1	- -	- -	- -	- -	- -	-2	2	20	18	33	156	144

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
Shares Outstanding	- -	- -	2	3	3	8	8	32	38	76	19	27	40	252	256
Diluted Weighted Avg Shares	- -	- -	1	3	3	6	8	11	33	59	33	43	68	214	253
Basic Weighted Avg Shares	- -	- -	1	3	3	6	8	11	33	59	33	43	68	214	253
Revenue per Share	0.06	0.14	- -	- -	- -	- -	- -	- -	- -	0.01	1.42	1.41	0.88	0.51	0.4
EBITDA per Share	-0.69	-0.16	-1.68	-0.77	-0.06	-0.06	-0.02	-0.02	-0.03	-0.05	-0.43	0.12	-0.01	-0.01	-0.01
Operating Income per Share	-0.7	-0.16	-1.68	-0.77	-0.06	-0.06	-0.02	-0.02	-0.03	-0.05	-0.51	0.04	-0.07	-0.06	-0.05
Basic EPS, GAAP	-0.95	-0.33	-1.63	-0.65	-0.03	-0.06	-0.02	-0.02	-0.06	-0.08	-1.49	-0.28	-0.38	-1.14	-0.2
Basic EPS from Cont Ops	-0.95	-0.33	-1.63	-0.65	-0.03	-0.06	-0.02	-0.02	-0.06	-0.08	-1.49	-0.28	-0.39	-1.14	-0.2
Diluted EPS, GAAP	-0.95	-0.33	-1.63	-0.65	-0.03	-0.06	-0.02	-0.02	-0.06	-0.08	-1.49	-0.28	-0.38	-1.14	-0.2
Diluted EPS from Cont Ops	-0.95	-0.33	-1.63	-0.65	-0.03	-0.06	-0.02	-0.02	-0.06	-0.08	-1.49	-0.28	-0.39	-1.14	-0.2
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.55	-0.3	-0.92	-0.56	0.01	-0.05	- -	-0.03	-0.01	-0.04	-0.28	-0.01	-0.22	-0.16	-0.02
Free Cash Flow per Basic Share	-0.55	-0.3	-0.92	-0.56	0.01	-0.05	- -	-0.03	-0.01	-0.04	-0.38	-0.03	-0.27	-0.17	-0.03
Cash & Equivalents per Share	0.53	0.28	0.93	0.01	- -	0.01	- -	0.04	0.11	0.01	0.37	0.25	0.13	0.01	0.01
Book Value per Share	-4.38	-5.1	-1.94	-1.63	-1.17	-0.6	-0.44	-0.39	-0.06	-0.02	0.42	0.12	0.47	-0.63	-0.72
Tangible Book Value per Share	0.71	0.45	0.57	-0.2	-0.1	-0.03	-0.04	0.03	- -	- -	-1.3	-1.26	-0.71	-0.61	-0.64

StateHouse Holdings Inc.

Profitability (CAD)

Credit (CAD)

Liquidity (CAD)

Working Capital (CAD)

Enterprise Value (CAD)

Multiples (CAD)

Per Share Data Items (CAD)