Alto Ingredients, Inc.

ALTO

ALTOAlto Ingredients, Inc. US flag

NASDAQ Capital Market

5.08

USD

+0.10

- -

393.24MMarket Cap

Income Statement (USD)

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

Sales/Revenue/Turnover	901	816	908	1,107	1,191	1,625	1,632	1,515	1,425	897	1,208	1,336	1,223	965	918
+ Sales & Services Revenue	901	816	908	1,107	1,191	1,625	1,632	1,515	1,425	897	1,208	1,336	1,223	965	918
- Cost of Revenue	882	836	876	999	1,181	1,570	1,626	1,531	1,435	844	1,140	1,363	1,207	956	883
+ Cost of Goods & Services	882	836	876	999	1,181	1,570	1,626	1,531	1,435	844	1,140	1,363	1,207	956	883
Gross Profit	19	-20	33	108	10	54	6	-15	-10	53	68	-28	16	10	35
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	15	12	14	17	26	31	32	36	35	32	29	5	27	30	20
+ Selling, General & Admin	15	12	14	17	26	31	32	36	35	32	29	28	30	30	27
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-23	-3	- -	-8
Operating Income (Loss)	4	-32	19	91	-16	24	-26	-52	-45	21	39	-33	-11	-20	15
- Non-Operating (Income) Loss	8	12	20	50	13	23	13	17	56	38	-9	7	17	39	2
+ Interest Expense, Net	15	13	16	9	13	22	13	17	20	18	4	2	7	8	11
+ Interest Expense	15	13	16	9	13	22	13	17	20	18	4	2	7	8	11
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-7	-1	4	41	- -	1	- -	- -	36	20	-13	5	9	31	-8
Pretax Income	-4	-43	-1	41	-29	1	-38	-68	-101	-17	48	-40	-28	-59	13
- Income Tax Expense (Benefit)	- -	- -	- -	15	-10	-1	- -	-1	- -	- -	1	2	- -	- -	-1
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-4	-43	-1	26	-19	2	-38	-68	-101	-17	46	-42	-28	-59	13
- Net Extraordinary Losses (Gains)	-14	-49	-1	9	- -	- -	-6	-15	-25	-4	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	-14	-49	-1	9	- -	- -	-6	-15	-25	-4	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	10	5	- -	17	-19	1	-32	-53	-77	-13	46	-42	-28	-59	13
- Minority Interest	7	24	- -	-5	- -	- -	3	8	12	2	- -	- -	- -	- -	- -
Net Income, GAAP	3	-19	-1	21	-19	1	-35	-60	-89	-15	46	-42	-28	-59	13
- Preferred Dividends	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	2	-20	-2	20	-20	- -	-36	-62	-90	-16	45	-43	-29	-60	12
EBIT	4	-32	19	91	-16	24	-26	-52	-45	21	39	-33	-11	-20	15
EBITDA	17	-19	31	105	8	59	13	-11	3	51	62	-8	12	4	40
EBITDA Margin (%)	1.84	-2.38	3.42	9.44	0.64	3.63	0.8	-0.71	0.18	5.7	5.12	-0.59	0.96	0.46	4.4
EBITA	4	-32	19	91	-16	24	-26	-52	-45	21	39	-33	-11	-20	15
Gross Margin (%)	2.15	-2.39	3.62	9.8	0.87	3.35	0.36	-1	-0.7	5.89	5.61	-2.06	1.28	1.01	3.8
Operating Margin (%)	0.44	-3.88	2.08	8.25	-1.34	1.45	-1.57	-3.4	-3.19	2.33	3.2	-2.47	-0.93	-2.07	1.66
Profit Margin (%)	0.34	-2.34	-0.09	1.92	-1.58	0.09	-2.14	-3.98	-6.24	-1.69	3.82	-3.11	-2.29	-6.11	1.45
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	0.18	0.1	0.17	0.04	0.03	0.03	0.03	0.02	- -	0.04	0.02	0.02	0.02	0.02
Depreciation Expense	13	12	12	13	24	35	39	41	48	30	23	25	23	24	25
Basic Weighted Avg Shares	2	7	12	21	33	42	43	43	47	59	71	72	73	73	75
Basic EPS, GAAP	0.8	-2.81	-0.17	0.96	-0.6	- -	-0.85	-1.42	-1.9	-0.28	0.63	-0.6	-0.4	-0.82	0.16
Basic EPS from Cont Ops	-1.79	-6	-0.09	1.25	-0.57	0.04	-0.89	-1.57	-2.14	-0.29	0.65	-0.58	-0.38	-0.8	0.18
Diluted Weighted Avg Shares	2	7	12	23	33	42	43	43	47	59	72	72	73	73	76
Diluted EPS, GAAP	0.8	-2.81	-0.17	0.88	-0.6	- -	-0.85	-1.42	-1.9	-0.28	0.62	-0.6	-0.4	-0.82	0.16
Diluted EPS from Cont Ops	-1.78	-6	-0.09	1.15	-0.57	0.04	-0.89	-1.57	-2.14	-0.29	0.64	-0.58	-0.38	-0.8	0.18

Balance Sheet (USD)

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 Current Assets	66	57	79	138	198	235	203	169	232	214	230	199	169	153	156
+ Cash, Cash Equivalents & STI	9	8	5	62	53	64	49	27	19	48	51	36	30	35	23
+ Cash & Cash Equivalents	9	8	5	62	53	64	49	27	19	48	51	36	30	35	23
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	28	26	35	43	72	92	81	68	74	43	87	69	59	58	63
+ Accounts Receivable, Net	28	26	35	35	61	86	80	68	74	43	87	69	59	58	55
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	8	11	6	1	- -	- -	- -	- -	- -	- -	- -	8
+ Inventories	16	16	23	19	61	60	62	58	61	38	54	67	53	50	62
+ Raw Materials	1	1	9	3	10	7	8	7	8	7	11	11	10	9	10
+ Work In Process	4	4	3	3	11	7	9	7	7	4	7	6	5	4	5
+ Finished Goods	9	10	10	10	31	34	36	36	38	25	36	48	36	31	41
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	1	1	1	2	9	13	9	8	7	1	1	1	1	6	6
+ Other ST Assets	13	8	16	15	12	19	11	17	78	85	38	27	27	10	8
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	166	158	162	160	477	473	517	491	380	263	255	279	285	248	233
+ Property, Plant & Equip, Net	160	150	155	155	465	465	508	483	357	241	236	258	271	235	215
+ Property, Plant & Equip	179	181	197	210	542	578	658	673	554	393	412	457	492	476	480
- Accumulated Depreciation	19	31	42	54	77	112	150	190	197	153	176	199	220	241	265
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	6	7	6	5	12	8	9	9	24	22	19	21	14	13	17
+ Total Intangible Assets	4	4	3	3	3	3	3	3	3	3	3	15	8	5	8
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	- -	- -	- -
+ Other Intangible Assets	4	4	3	3	3	3	3	3	3	3	3	9	8	5	8
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	2	3	3	2	9	5	6	6	21	20	17	6	6	9	10
Total Assets	232	215	241	298	675	708	720	660	612	477	485	478	454	401	389
+ Payables & Accruals	16	8	17	19	44	57	61	72	52	24	45	55	41	45	31
+ Accounts Payable	6	5	11	13	31	37	40	48	29	13	23	28	21	20	15
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	10	3	6	6	14	20	22	23	22	11	21	27	20	24	17
+ ST Debt	1	4	6	4	21	11	21	147	66	28	4	4	4	5	22
+ ST Borrowings	1	4	1	- -	17	10	20	147	63	26	- -	- -	- -	- -	17
+ ST Finance Leases	- -	- -	5	4	4	1	1	- -	3	2	4	4	4	5	5
+ Other ST Liabilities	- -	- -	6	2	7	10	9	14	42	35	21	19	20	8	6
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	6	2	7	10	9	14	42	35	21	19	20	8	6
Total Current Liabilities	16	12	28	25	73	79	91	232	160	87	70	78	65	58	59
+ LT Debt	94	117	104	37	208	189	229	85	202	81	60	83	101	110	76
+ LT Borrowings	94	117	98	35	204	188	229	85	181	72	50	68	82	93	63
+ LT Finance Leases	- -	- -	6	2	4	1	- -	- -	21	9	9	15	19	17	13
+ Other LT Liabilities	3	12	13	18	22	23	17	24	23	13	10	9	8	9	8
+ Accrued Liabilities	- -	- -	1	15	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	3	12	12	2	21	23	17	24	23	13	10	9	8	9	8
Total Noncurrent Liabilities	97	130	118	54	230	211	246	109	225	94	70	92	109	119	84
Total Liabilities	113	142	146	80	303	290	337	341	385	181	140	170	175	176	144
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	557	583	622	726	903	923	927	932	942	1,037	1,037	1,041	1,041	1,044	1,052
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	557	583	622	726	903	923	927	932	942	1,037	1,037	1,041	1,041	1,044	1,052
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-510	-530	-532	-512	-532	-532	-568	-630	-720	-737	-692	-735	-764	-824	-812
+ Other Equity	- -	- -	- -	- -	1	-3	-2	-2	-2	-4	- -	2	2	5	5
Equity Before Minority Interest	47	53	89	214	372	388	356	300	220	296	345	308	280	225	245
+ Minority/Non Controlling Interest	72	20	6	4	- -	30	27	20	7	- -	- -	- -	- -	- -	- -
Total Equity	119	73	95	218	372	418	384	319	227	296	345	308	280	225	245
Total Liabilities & Equity	232	215	241	298	675	708	720	660	612	477	485	478	454	401	389
Shares Outstanding	6	10	16	24	43	43	44	46	56	72	73	75	76	77	77
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	11	6	8	1	1	- -	25	11	13	19	23	22	18
Net Debt	86	114	94	-28	168	134	199	205	225	50	- -	32	52	57	56
Net Debt to Equity	71.71	155.95	99.06	-12.64	45.26	32.1	51.95	64.13	99.01	16.77	-0.07	10.35	18.63	25.52	22.92
Tangible Common Equity Ratio	50.35	32.75	38.54	72.92	54.89	58.9	53.1	48.18	36.79	61.91	71.02	63.25	60.81	55.56	62.34
Current Ratio	4.08	4.63	2.81	5.42	2.71	2.98	2.24	0.73	1.45	2.46	3.3	2.55	2.59	2.65	2.64
Cash Conversion Cycle	15.37	16.87	17.24	14.74	20.46	22.77	23.67	21.55	23.41	35.86	28.75	30.64	29.56	33.82	38.47

Cash Flow Statement (USD)

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

+ Net Income	-4	-43	-1	26	-19	2	-38	-68	-101	-17	46	-42	-28	-59	13
+ Depreciation & Amortization	13	12	12	13	24	35	39	41	48	30	23	25	23	24	25
+ Non-Cash Items	-2	3	15	50	2	16	9	11	40	22	-29	-9	23	21	-9
+ Stock-Based Compensation	2	1	2	2	2	3	4	3	3	3	3	3	4	4	3
+ Deferred Income Taxes	- -	- -	- -	5	-2	-1	- -	- -	- -	- -	- -	- -	- -	- -	-8
+ Asset Impairment Charge	- -	- -	- -	- -	2	- -	- -	- -	29	25	3	- -	7	25	1
+ Other Non-Cash Adj	-4	2	13	43	- -	14	5	8	8	-5	-36	-12	12	-8	-5
+ Chg in Non-Cash Work Cap	-11	7	-12	-1	-35	-16	27	17	-18	37	-13	32	4	10	-16
+ (Inc) Dec in Accts Receiv	-2	2	-9	1	-16	-25	18	13	-7	31	-44	24	9	1	3
+ (Inc) Dec in Inventories	1	-1	-2	4	-13	1	5	4	-3	19	-16	-15	12	4	-13
+ (Inc) Dec in Prepaid Assets	-7	6	-9	-7	5	-1	9	-4	12	2	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	-2	- -	9	2	-10	9	-6	4	-3	-20	13	21	-13	10	-3
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	-18	5	34	3	-5	-5	-4
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-4	-21	14	88	-28	37	37	2	-31	72	27	6	22	-4	13
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-2	-2	-4	-13	-21	-19	-21	-15	-3	-7	-16	-38	-30	-11	-5
+ Acq of Fixed Prod Assets	-2	-2	-4	-13	-21	-19	-21	-15	-3	-7	-16	-38	-30	-11	-5
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	7	21	- -	26	- -	- -	- -	2	4	76	- -	-1	-4	- -	- -
+ Increase in Capital Stock	7	21	- -	26	- -	- -	- -	2	4	76	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-4	- -	- -
+ Net Change in LT Investment	-9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	-9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	-9	-10	-2	-6	19	- -	-30	- -	- -	20	44	-15	-4	-3	-10
+ Cash from Divestitures	- -	- -	- -	- -	19	- -	- -	- -	- -	20	44	- -	- -	- -	- -
+ Cash for Acq of Subs	-9	-10	-2	-6	- -	- -	-30	- -	- -	- -	- -	-15	-4	-3	-10
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	9	- -	- -	6	-5	5	- -	- -	- -	10	- -	15	- -	- -	7
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-11	-12	-6	-13	-6	-15	-50	-15	-3	23	27	-38	-33	-13	-7
+ Dividends Paid	- -	-1	-1	-3	-1	-1	-1	-1	-1	- -	-3	-1	-1	-1	-1
+ Net Cash From Debt	8	37	4	-78	25	-38	- -	-10	10	-148	-38	59	- -	- -	-5
+ Cash From Debt	10	48	57	- -	44	152	61	10	21	10	18	59	- -	- -	- -
+ Repayments of Debt	-2	-11	-53	-78	-19	-190	-61	-20	-12	-158	-55	- -	- -	- -	-5
+ Other Financing Activities	- -	-25	-13	37	- -	29	- -	- -	7	6	- -	-37	12	9	-10
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	16	32	-10	-18	24	-10	-1	-9	19	-66	-40	19	7	8	-16
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	-1	-2	57	-11	13	-15	-23	-15	29	14	-13	-4	-9	-11
EBITDA	17	-19	31	105	8	59	13	-11	3	51	62	-8	12	4	40
EBITDA Margin (%)	1.84	-2.38	3.42	9.44	0.64	3.63	0.8	-0.71	0.18	5.7	5.12	-0.59	0.96	0.46	4.4
Free Cash Flow	-6	-23	10	75	-48	18	16	-14	-35	65	10	-32	-8	-15	9
Net Cash Paid for Acquisitions	9	10	2	6	-19	- -	30	- -	- -	-20	-44	15	4	3	10
Free Cash Flow to Firm	- -	- -	- -	81	- -	- -	- -	- -	- -	- -	14	- -	- -	- -	- -
Free Cash Flow to Equity	1	13	13	-4	-25	-21	15	-25	-26	-84	-28	26	-9	-16	2
Free Cash Flow per Basic Share	-2.81	-3.2	0.83	3.61	-1.46	0.43	0.37	-0.31	-0.73	1.11	0.15	-0.44	-0.1	-0.2	0.12
Price/Free Cash Flow	-22.73	-1.84	3.43	2.31	-21.18	7.12	3.39	2.23	-1.1	4.07	8.04	4.73	3.78	15.19	12.21
Cash Flow to Net Income	-1.28	1.09	-18.17	4.15	1.49	26.24	-1.04	-0.03	0.35	-4.74	0.58	-0.15	-0.79	0.06	0.99
Capital Expenditures	-2	-2	-4	-13	-21	-19	-21	-15	-3	-7	-16	-38	-30	-11	-5