Corsa Coal Corp.

CRSXF

CRSXFCorsa Coal Corp. US flag

Other OTC

0.15

USD

- -

15.82MMarket Cap

Income Statement (USD)

API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Sales/Revenue/Turnover	- -	48	54	74	102	141	129	97	218	266	232	128	131	166	197
+ Sales & Services Revenue	- -	48	54	74	102	141	129	97	218	266	232	128	131	166	197
- Cost of Revenue	- -	47	49	51	89	156	263	110	88	237	217	186	128	172	165
+ Cost of Goods & Services	- -	47	49	51	89	156	263	110	88	237	217	186	128	172	165
Gross Profit	- -	- -	5	22	14	-15	-133	-13	130	29	15	-58	3	-7	32
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	1	16	16	13	6	12	17	15	18	22	17	4	9	11	13
+ Selling, General & Admin	1	8	6	- -	6	11	16	13	16	21	16	10	10	10	10
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	8	9	13	- -	1	2	1	1	2	2	-6	-1	1	3
Operating Income (Loss)	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19
- Non-Operating (Income) Loss	-1	3	17	7	-47	14	3	6	4	4	-1	2	-8	10	-5
+ Interest Expense, Net	1	- -	1	- -	- -	1	4	5	6	6	4	2	3	3	5
+ Interest Expense	1	- -	1	1	- -	2	4	5	6	6	5	2	3	3	5
- Interest Income	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-1	3	16	6	-47	13	-1	1	-2	-2	-6	- -	-10	7	-10
Pretax Income	- -	-19	-28	3	54	-41	-153	-34	109	3	-1	-64	1	-28	24
- Income Tax Expense (Benefit)	- -	- -	- -	3	4	2	- -	- -	- -	-3	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-2	-19	-28	- -	51	-43	-153	-34	109	6	-1	-64	1	-28	24
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	-1	-27	3	53	6	4	-14	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	-25	-1	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	-1	-27	3	78	7	4	-14	- -	- -	- -
Income (Loss) Incl. MI	-2	-19	-28	- -	51	-42	-126	-38	56	- -	-5	-50	2	-28	24
- Minority Interest	- -	- -	- -	- -	- -	- -	13	-2	-14	-3	-2	7	- -	- -	- -
Net Income, GAAP	-2	-19	-28	- -	51	-43	-140	-36	70	2	-3	-57	2	-28	24
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-2	-19	-28	- -	51	-43	-140	-36	70	2	-3	-57	2	-28	24
EBIT	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19
EBITDA	-1	-8	-1	16	19	-2	-115	-9	124	32	24	-42	10	-6	32
EBITDA Margin (%)	- -	-17.47	-2.5	22.24	18.32	-1.19	-88.82	-9.13	56.96	12	10.35	-32.48	7.79	-3.54	16.44
EBITA	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19
Gross Margin (%)	- -	0.99	9.25	30.24	13.27	-10.95	-103.01	-13.59	59.74	10.91	6.6	-44.83	2.36	-3.98	16.32
Operating Margin (%)	- -	-33.09	-20	13.04	7.22	-19.31	-116.23	-28.6	51.68	2.59	-0.84	-47.91	-4.69	-10.68	9.71
Profit Margin (%)	- -	-39.62	-51.88	-0.47	49.62	-30.46	-107.92	-36.98	32.07	0.92	-1.17	-44.15	1.18	-16.72	11.95
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	7	9	7	11	25	35	19	11	25	26	20	16	12	13
Basic Weighted Avg Shares	1	12	14	19	25	43	61	81	95	95	95	95	100	103	103
Basic EPS, GAAP	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.28	-0.44	0.74	0.03	-0.03	-0.6	0.02	-0.27	0.23
Basic EPS from Cont Ops	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.49	-0.42	1.15	0.06	-0.01	-0.67	0.01	-0.27	0.23
Diluted Weighted Avg Shares	1	12	14	19	25	43	61	81	97	96	95	95	100	103	105
Diluted EPS, GAAP	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.28	-0.44	0.72	0.03	-0.03	-0.6	0.02	-0.27	0.22
Diluted EPS from Cont Ops	-1.61	-1.63	-1.95	-0.02	2.03	-0.99	-2.49	-0.42	1.12	0.06	-0.01	-0.67	0.01	-0.27	0.22

Balance Sheet (USD)

API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

Total Current Assets	1	17	16	12	29	71	37	49	73	56	49	43	47	30	36
+ Cash, Cash Equivalents & STI	1	10	6	5	20	14	9	26	21	10	4	24	13	7	11
+ Cash & Cash Equivalents	1	10	6	5	20	14	9	26	21	10	4	24	13	7	11
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	2	3	5	5	26	13	8	27	29	29	5	22	11	14
+ Accounts Receivable, Net	- -	2	3	5	5	20	7	8	27	27	29	5	15	11	14
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	6	7	- -	- -	2	1	- -	7	- -	- -
+ Inventories	- -	5	4	1	3	20	12	12	21	13	10	9	9	9	7
+ Raw Materials	- -	3	2	- -	1	13	10	6	8	9	6	6	6	7	6
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	1	2	1	2	7	2	6	- -	4	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	14	- -	5	3	3	2	1
+ Other ST Assets	- -	- -	3	1	1	11	3	3	4	4	4	3	3	3	3
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	74	114	110	43	174	306	166	152	234	228	221	168	169	162	155
+ Property, Plant & Equip, Net	- -	105	102	42	166	270	127	116	197	192	180	125	122	117	103
+ Property, Plant & Equip	- -	113	115	61	190	320	345	346	359	314	311	317	320	323	310
- Accumulated Depreciation	- -	7	13	20	24	50	218	230	162	123	132	191	198	206	207
+ LT Investments & Receivables	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	74	6	8	1	8	36	38	36	37	36	41	42	47	46	52
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	74	6	8	1	8	36	38	36	37	36	41	42	47	46	52
Total Assets	76	132	126	55	203	377	203	201	308	283	269	210	215	193	191
+ Payables & Accruals	4	9	4	5	9	23	11	16	42	28	23	10	23	23	16
+ Accounts Payable	- -	- -	- -	4	9	23	- -	- -	30	16	10	5	15	14	8
+ Accrued Taxes	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	4	9	4	- -	- -	- -	11	16	13	12	12	5	7	9	8
+ ST Debt	5	26	30	4	10	7	9	9	3	12	4	6	5	9	2
+ ST Borrowings	5	25	27	2	5	3	5	5	1	- -	- -	1	- -	2	- -
+ ST Finance Leases	- -	2	2	2	5	4	4	4	2	3	1	1	1	1	2
+ Other ST Liabilities	- -	- -	5	8	3	19	12	8	10	11	6	4	5	7	8
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	5	8	3	19	12	8	10	11	6	4	5	7	8
Total Current Liabilities	10	36	39	17	22	49	32	33	55	51	32	20	33	40	26
+ LT Debt	- -	8	7	7	8	28	31	34	32	23	25	32	28	23	20
+ LT Borrowings	- -	3	3	3	2	23	26	30	30	21	23	29	26	20	17
+ LT Finance Leases	- -	5	4	3	6	5	5	4	2	2	3	3	2	3	4
+ Other LT Liabilities	- -	9	6	10	43	94	76	75	75	58	61	70	66	68	60
+ Accrued Liabilities	- -	- -	- -	8	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	9	6	2	43	94	76	75	75	58	61	70	66	68	60
Total Noncurrent Liabilities	- -	17	13	16	51	121	107	109	108	81	86	102	94	92	80
Total Liabilities	10	53	52	34	73	170	139	142	163	132	118	122	126	131	106
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	6	102	125	- -	73	148	155	181	183	182	181	180	227	226	226
+ Common Stock	- -	- -	- -	- -	73	146	153	180	180	180	180	180	225	225	225
+ Additional Paid in Capital	6	102	125	- -	1	2	2	1	3	2	1	- -	2	1	1
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-4	-23	-50	12	56	14	-123	-156	-86	-81	-82	-138	-138	-164	-140
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	66	79	74	21	130	162	32	26	97	101	99	43	89	62	86
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	45	32	33	47	50	52	45	- -	- -	- -
Total Equity	66	79	74	21	130	207	64	59	144	151	151	88	89	62	86
Total Liabilities & Equity	76	132	126	55	203	377	203	201	308	283	269	210	215	193	191
Shares Outstanding	1	12	14	14	33	60	69	94	95	95	95	95	103	103	104
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	6	6	5	11	9	9	8	5	5	4	4	3	4	5
Net Debt	4	18	24	- -	-13	11	21	9	11	12	18	5	13	15	5
Net Debt to Equity	6.04	22.38	32.99	0.72	-10.26	5.45	33.31	16.01	7.35	7.74	12.23	5.81	15.01	24.94	6.07
Tangible Common Equity Ratio	87.36	59.8	58.68	38.93	64.01	54.87	31.43	29.35	46.92	53.3	56.12	41.74	41.43	31.98	44.71
Current Ratio	0.12	0.48	0.42	0.7	1.33	1.46	1.16	1.47	1.32	1.08	1.51	2.08	1.44	0.77	1.38
Cash Conversion Cycle	- -	24.7	50.21	21.62	-2.12	25.31	43.08	66.26	42.7	26.63	40.73	51.93	24.42	15.79	16.35

Cash Flow Statement (USD)

API ChatGPT

	2010 Y	2011 Y	2012 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
As of date	11/30/2010	11/30/2011	11/30/2012	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

+ Net Income	-2	-19	-28	- -	51	-43	-153	-34	109	6	-1	-64	1	-28	24
+ Depreciation & Amortization	- -	7	9	7	11	25	35	19	11	25	26	20	16	12	13
+ Non-Cash Items	1	7	17	6	-47	15	109	10	-83	-9	-4	42	-10	10	2
+ Stock-Based Compensation	- -	3	1	- -	- -	2	2	3	1	2	1	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	14	- -	-59	2	133	1	-86	- -	- -	42	- -	- -	15
+ Other Non-Cash Adj	1	5	2	6	10	11	-26	6	2	-10	-5	-1	-10	10	-14
+ Chg in Non-Cash Work Cap	- -	- -	-7	1	6	-12	17	3	-8	-7	-7	13	-4	14	-9
+ (Inc) Dec in Accts Receiv	- -	-2	-1	-3	4	-6	19	6	-18	-4	- -	25	-16	11	-3
+ (Inc) Dec in Inventories	- -	-4	-1	- -	2	5	9	- -	-9	6	2	1	- -	- -	2
+ (Inc) Dec in Prepaid Assets	- -	- -	-2	- -	1	-2	2	- -	- -	3	2	3	2	3	2
+ Inc (Dec) in Accts Payable	- -	6	-3	3	-1	-9	-13	6	22	-12	-7	-15	11	-2	-10
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	-1	-8	-4	-1	-4	-1	-1	2	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	2	2	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	-4	-8	14	21	-14	9	-3	31	18	15	11	4	8	29
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	-32	-14	-7	-6	-17	-13	-6	-25	-21	-7	-2	-9	-5	-7
+ Acq of Fixed Prod Assets	- -	-32	-14	-7	-6	-17	-13	-6	-25	-21	-7	-2	-9	-5	-7
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	1	2	21	- -	- -	65	7	28	- -	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	1	2	21	- -	- -	65	7	28	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	-3	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	-3	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	-26	- -	- -	10	-71	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	-26	- -	- -	- -	-71	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-74	65	-1	2	- -	15	-2	2	-2	-3	-3	-3	-1	-4	-7
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	-1	-2	- -	- -	- -	- -	- -
Cash from Investing Activities	-74	4	-17	-5	4	-74	-15	-4	-27	-24	-10	-5	-10	-9	-14
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	5	11	-1	-2	-3	15	-6	-3	-4	-3	-10	15	-6	-5	-12
+ Cash From Debt	5	32	26	6	- -	25	2	2	- -	- -	94	98	- -	- -	- -
+ Repayments of Debt	- -	-21	-27	-8	-3	-10	-8	-6	-4	-3	-104	-83	-6	-5	-12
+ Other Financing Activities	68	-3	-1	-4	-7	1	- -	-1	-5	-1	-1	-1	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	74	10	20	-6	-10	82	2	23	-9	-4	-10	14	-6	-5	-11
Effect of Foreign Exchange Rates	- -	-1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	10	-5	3	15	-6	-4	16	-5	-11	-6	20	-12	-6	4
EBITDA	-1	-8	-1	16	19	-2	-115	-9	124	32	24	-42	10	-6	32
EBITDA Margin (%)	- -	-17.47	-2.5	22.24	18.32	-1.19	-88.82	-9.13	56.96	12	10.35	-32.48	7.79	-3.54	16.44
Free Cash Flow	-1	-36	-22	7	15	-32	-4	-9	6	-3	7	9	-5	3	23
Net Cash Paid for Acquisitions	- -	26	- -	- -	-10	71	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	7	15	- -	- -	- -	12	- -	- -	- -	-2	- -	28
Free Cash Flow to Equity	4	-25	-23	5	11	-17	-9	-13	2	-7	-2	24	-10	-2	11
Free Cash Flow per Basic Share	-0.55	-3.14	-1.55	0.37	0.58	-0.73	-0.06	-0.11	0.06	-0.04	0.08	0.09	-0.05	0.02	0.22
Price/Free Cash Flow	- -	4.65	7.3	3.01	3.17	37.66	0.51	51.3	2.82	1.32	1.11	2.08	3.95	1.17	0.87
Cash Flow to Net Income	0.29	0.23	0.29	-40.81	0.41	0.33	-0.06	0.08	0.45	7.23	-5.4	-0.19	2.55	-0.28	1.24
Capital Expenditures	- -	-32	-14	-7	-6	-17	-13	-6	-25	-21	-7	-2	-9	-5	-7