Corsa Coal Corp. Financial Ratios — CRSXF Stock

Profitability (USD)

	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

Return on Common Equity (%)	- -	- -	- -	- -	71.58	-29.65	-147.08	-132.09	117.6	2.54	-2.76	-80.83	2.39	-37.4	32.33
Return on Assets (%)	-4	-18.19	-21.56	-0.38	39.28	-14.76	-48.11	-17.76	27.43	0.83	-0.98	-23.66	0.73	-13.59	12.27
Return on Capital (%)	- -	- -	- -	-8.96	60.17	- -	- -	- -	44.39	- -	- -	- -	3.59	- -	28.79
Return on Invested Capital (%)	- -	- -	- -	-1.6	7.61	- -	- -	- -	79.62	- -	- -	- -	-4.99	- -	18.62
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
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
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
Incremental Operating Margin (%)	- -	- -	- -	101.38	-7.82	- -	- -	- -	116.28	-218.28	- -	- -	- -	- -	117.96
Pretax Margin (%)	- -	-39.62	-51.88	3.9	53.19	-29.53	-118.58	-35.2	49.93	1.17	-0.22	-49.53	1.07	-16.72	12.2
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
Net Income to Common 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
Effective Tax Rate (%)	- -	- -	- -	112.02	6.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.05
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	71.58	-29.65	-147.08	-132.09	117.6	2.54	-2.76	-80.83	2.39	-37.4	32.33

Credit (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 Debt	5	34	37	10	18	34	40	43	36	35	29	38	33	32	22
ST Debt	5	26	30	4	10	7	9	9	3	12	4	6	5	9	2
LT Debt	- -	8	7	7	8	28	31	34	32	23	25	32	28	23	20
Total Debt/EBITDA	-6.79	-4.14	-27.53	0.63	0.95	-20.57	-0.34	-4.88	0.29	1.11	1.2	-0.91	3.18	-5.48	0.67
Net Debt/EBITDA	-5.45	-2.12	-18.23	0.01	-0.71	-6.74	-0.18	-1.07	0.09	0.37	0.77	-0.12	1.31	-2.61	0.16
Total Debt/EBIT	-6.79	-2.19	-3.44	1.08	2.41	-1.27	-0.26	-1.56	0.32	5.15	-14.79	-0.62	-5.27	-1.82	1.13
Net Debt/EBIT	-5.45	-1.12	-2.28	0.02	-1.81	-0.42	-0.14	-0.34	0.09	1.7	-9.47	-0.08	-2.17	-0.87	0.27
EBITDA to Interest Expense	-0.83	-27.51	-0.9	31.24	44.2	-0.88	-25.73	-1.66	20.76	5.29	5.27	-20.49	3.78	-1.86	6.14
EBITDA-CapEx/Interest Expense	-0.92	-133.63	-10.44	17.65	29.83	-10.01	-28.55	-2.85	16.53	1.76	3.66	-21.39	0.57	-3.52	4.86
EBIT to Interest Expense	-0.83	-52.12	-7.22	18.32	17.43	-14.29	-33.67	-5.18	18.83	1.14	-0.43	-30.22	-2.28	-5.61	3.62
Interest Expense	1	- -	1	1	- -	2	4	5	6	6	5	2	3	3	5
Common Equity/Total Assets	-5.4	-17.41	-40.04	22.43	63.7	42.3	14.87	12.01	30.72	34.89	36.41	20.12	40.61	31.55	44.4
Long-Term Debt/Equity (%)	- -	10.07	9.78	31.36	6.33	13.28	48.29	57.99	22.41	15.48	16.76	36.13	31.36	37.54	23.57
Long-Term Debt/Capital (%)	- -	69.13	-53.12	29.62	5.59	11.5	30.38	33.95	18.21	12.69	14.15	25.3	23.32	24.88	18.91
Long-Term Debt/Total Assets (%)	- -	6.02	5.74	12.21	4.05	7.29	15.18	17.02	10.52	8.25	9.41	15.08	12.99	12	10.54
Total Debt/Equity (%)	7.52	43.68	49.81	48.26	13.7	16.64	62.02	73.33	24.83	23.45	19.1	43.2	36.43	52.24	25.33
Total Debt/Capital (%)	563.22	299.86	-270.42	45.58	12.1	14.41	39.02	42.93	20.17	19.22	16.13	30.25	27.09	34.62	20.32
Total Debt/Total Assets (%)	6.57	26.12	29.23	18.79	8.77	9.13	19.49	21.52	11.65	12.5	10.72	18.03	15.09	16.71	11.33
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
Net Debt/Capital (%)	-4,022.22	1,499.74	-124.19	0.88	-10.5	5.01	23.12	12.59	6.76	6.72	10.58	5.05	12.49	17.88	5.45
EBITDA	-1	-8	-1	16	19	-2	-115	-9	124	32	24	-42	10	-6	32
EBITDA-CapEx	-1	-40	-15	9	13	-19	-127	-15	99	11	17	-44	2	-11	26
Operating Income (Loss)	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19

Liquidity (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

Cash Ratio	0.1	0.29	0.15	0.3	0.93	0.28	0.3	0.78	0.37	0.2	0.13	1.2	0.39	0.18	0.44
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
Quick Ratio	0.12	0.34	0.23	0.57	1.16	0.82	0.71	1.01	0.86	0.75	1.04	1.47	1.06	0.45	0.98
CFO/Avg Current Liab	-0.09	-0.19	-0.21	0.5	1.06	-0.4	0.22	-0.08	0.7	0.33	0.35	0.41	0.15	0.22	0.89
Common Equity/Total Assets	-5.4	-17.41	-40.04	22.43	63.7	42.3	14.87	12.01	30.72	34.89	36.41	20.12	40.61	31.55	44.4
Long-Term Debt/Equity (%)	- -	10.07	9.78	31.36	6.33	13.28	48.29	57.99	22.41	15.48	16.76	36.13	31.36	37.54	23.57
Long-Term Debt/Capital (%)	- -	69.13	-53.12	29.62	5.59	11.5	30.38	33.95	18.21	12.69	14.15	25.3	23.32	24.88	18.91
Long-Term Debt/Total Assets (%)	- -	6.02	5.74	12.21	4.05	7.29	15.18	17.02	10.52	8.25	9.41	15.08	12.99	12	10.54
Total Debt/Equity (%)	7.52	43.68	49.81	48.26	13.7	16.64	62.02	73.33	24.83	23.45	19.1	43.2	36.43	52.24	25.33
Total Debt/Capital (%)	563.22	299.86	-270.42	45.58	12.1	14.41	39.02	42.93	20.17	19.22	16.13	30.25	27.09	34.62	20.32
Total Debt/Total Assets (%)	6.57	26.12	29.23	18.79	8.77	9.13	19.49	21.52	11.65	12.5	10.72	18.03	15.09	16.71	11.33
CFO/Total Liabilities	-4.65	-8.17	-15.31	41.79	28.31	-8.33	6.46	-1.91	19.03	13.44	12.43	8.73	3.13	5.95	27.71
CFO/CapEx	-5.53	-0.13	-0.56	1.98	3.4	-0.82	0.71	-0.42	1.23	0.84	1.99	5.78	0.46	1.49	4.33
Altman's Z-Score	-0.24	1.01	-0.11	3.25	1.75	0.68	-2.58	-0.17	2.16	0.87	0.61	-1.02	-0.06	-0.62	0.57

Working Capital (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

Accounts Receivable Turnover	- -	54.04	22.62	19.39	21.44	11.16	9.63	13.49	12.67	10	8.42	7.64	13.18	12.99	15.91
Days Sales Outstanding	- -	6.75	16.14	18.82	17.02	32.7	37.9	27.05	28.8	36.52	43.37	47.79	27.69	28.1	22.94
Inventory Turnover	- -	20.34	10.71	18.7	45.68	13.61	16.59	9.31	5.24	13.82	18.51	18.96	14.23	19.13	19.89
Days Inventory Outstanding	- -	17.95	34.07	19.52	7.99	26.81	22	39.22	69.66	26.41	19.72	19.25	25.65	19.08	18.35
Accounts Payable Turnover	- -	- -	- -	21.83	13.45	10.67	21.69	- -	6.55	10.06	16.32	24.17	12.62	11.63	14.64
Accounts Payable Turnover Days	- -	- -	- -	16.72	27.13	34.2	16.82	- -	55.76	36.3	22.36	15.1	28.92	31.39	24.94
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
Inventory to Cash Days	- -	-11.19	-17.94	-0.7	9.03	5.89	15.9	-12.17	-40.86	10.11	23.65	28.54	2.04	9.02	4.58
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	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	14	- -	5	3	3	2	1

Enterprise Value (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

Market Capitalization	- -	129	45	64	85	119	11	189	155	51	25	26	50	15	31
- Cash & Cash Equivalents	1	10	6	5	20	14	9	26	21	10	4	24	13	7	11
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	45	32	33	47	50	52	45	- -	- -	- -
+ Total Debt	5	34	37	10	18	34	40	43	36	35	29	38	33	32	22
Enterprise Value	4	153	76	69	83	184	73	240	218	126	101	85	70	40	41
Total Capital	1	11	-14	23	147	239	101	101	178	184	179	125	120	93	107
Total Debt/Capital (%)	563.22	299.86	-270.42	45.58	12.1	14.41	39.02	42.93	20.17	19.22	16.13	30.25	27.09	34.62	20.32
Total Debt / EV	1.25	0.22	0.49	0.15	0.22	0.19	0.54	0.18	0.16	0.28	0.29	0.45	0.47	0.8	0.52
EV/Sales	- -	3.21	1.42	0.94	0.81	1.31	0.56	2.48	1	0.47	0.44	0.66	0.53	0.24	0.21
EV/EBITDA	- -	- -	- -	4.21	4.41	- -	- -	- -	1.76	3.95	4.22	- -	6.8	- -	1.28
EV/EBIT	- -	- -	- -	7.18	11.2	- -	- -	- -	1.94	18.35	- -	- -	- -	- -	2.16
EV/Cash Flow to Firm	- -	- -	- -	4.92	3.92	- -	5.41	91.24	5.88	4.33	5.26	6.65	10.45	3.68	1.2
EV/Free Cash Flow to Firm	- -	5.46	9.91	3.26	3.04	35.94	2.79	26.56	3.5	2.5	3.81	5.8	4.53	2.49	1
Diluted Market Cap	- -	129	45	64	85	119	11	189	159	52	25	26	50	15	31
Diluted Enterprise Value	4	153	76	69	83	184	73	240	221	127	101	85	70	40	42
EV per Share	4.19	13.2	5.32	3.65	3.31	4.25	1.19	2.95	2.3	1.33	1.07	0.89	0.7	0.39	0.4
TTM Sales	- -	48	54	74	102	141	129	97	218	266	232	128	131	166	197
TTM EBITDA	-1	-8	-1	16	19	-2	-115	-9	124	32	24	-42	10	-6	32
TTM Operating Income	-1	-16	-11	10	7	-27	-150	-28	112	7	-2	-62	-6	-18	19
TTM Cash Flow to Firm	- -	-4	-6	14	21	-12	13	3	37	29	19	13	7	11	34
TTM Free Cash Flow to Firm	- -	28	8	21	27	5	26	9	62	50	27	15	15	16	41

Multiples (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

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
EV/EBIT	- -	- -	- -	7.18	11.2	- -	- -	- -	1.94	18.35	- -	- -	- -	- -	2.16
Enterprise Value	4	153	76	69	83	184	73	240	218	126	101	85	70	40	41
Low Price	- -	8.18	1.74	1.74	1.64	2.4	0.18	0.18	1	0.37	0.18	0.08	0.21	0.14	0.13
EV/Sales	- -	3.21	1.42	0.94	0.81	1.31	0.56	2.48	1	0.47	0.44	0.66	0.53	0.24	0.21
EV/EBITDA	- -	- -	- -	4.21	4.41	- -	- -	- -	1.76	3.95	4.22	- -	6.8	- -	1.28
Price/Earnings	- -	- -	- -	- -	1.68	- -	- -	- -	2.23	20.72	- -	- -	32.12	- -	1.32
Price/Earnings Average	- -	-10.83	-2.9	-277.57	1.34	-3.57	-0.7	-2.77	1.95	39.13	-16.14	-0.29	25.82	-1.23	1.42
Price/Earnings High	- -	-14.67	-5.83	-589.29	2.01	-5.47	-1.36	-6.64	3.92	84.72	-23.2	-0.54	56.03	-2.72	2.94
Price/Earnings Low	- -	-5.03	-0.89	-95.12	0.81	-2.43	-0.08	-0.41	1.36	14.34	-6.41	-0.14	13.81	-0.52	0.59
Price/Book Value	- -	-5.62	-0.89	5.15	0.66	0.74	0.37	7.84	1.64	0.52	0.25	0.62	0.57	0.25	0.37
Price/Book Value Average	- -	-8.9	-1.59	7.74	0.53	0.96	3.24	4.11	1.44	0.97	0.45	0.38	0.46	0.56	0.39
Price/Book Value High	- -	-12.05	-3.21	16.43	0.79	1.47	6.3	9.86	2.89	2.11	0.64	0.72	0.99	1.24	0.82
Price/Book Value Low	- -	-4.13	-0.49	2.65	0.32	0.65	0.37	0.61	1	0.36	0.18	0.18	0.24	0.24	0.16
Price/Tangible Book Value	- -	1.64	0.61	2.97	0.65	0.57	0.17	3.21	1.08	0.34	0.16	0.3	0.56	0.25	0.36
Price/Tangible Book Value Average	- -	2.59	1.09	4.46	0.52	0.74	1.53	1.68	0.94	0.64	0.29	0.18	0.45	0.55	0.39
Price/Tangible Book Value High	- -	3.51	2.19	9.47	0.78	1.13	2.98	4.04	1.89	1.38	0.42	0.35	0.97	1.23	0.81
Price/Tangible Book Value Low	- -	1.2	0.34	1.53	0.32	0.5	0.17	0.25	0.66	0.23	0.12	0.09	0.24	0.23	0.16
Price/Sales	- -	2.71	0.84	0.87	0.83	0.85	0.09	1.95	0.71	0.19	0.11	0.2	0.38	0.09	0.16
Price/Sales Average	- -	4.29	1.5	1.3	0.67	1.09	0.76	1.02	0.63	0.36	0.19	0.13	0.3	0.21	0.17
Price/Sales High	- -	5.81	3.02	2.76	1	1.67	1.47	2.45	1.26	0.78	0.27	0.24	0.66	0.46	0.35
Price/Sales Low	- -	1.99	0.46	0.45	0.4	0.74	0.09	0.15	0.43	0.13	0.08	0.06	0.16	0.09	0.07
Price/Cash Flow	- -	-29.77	-5.65	4.53	4.11	-8.37	1.23	-69.58	5	2.87	1.67	2.44	12.59	1.95	1.06
Price/Cash Flow Average	- -	-47.16	-10.1	6.8	3.29	-10.76	10.89	-36.52	4.38	5.41	2.99	1.51	10.12	4.38	1.14
Price/Cash Flow High	- -	-63.88	-20.3	14.44	4.93	-16.5	21.17	-87.55	8.8	11.72	4.3	2.85	21.96	9.69	2.37
Price/Cash Flow Low	- -	-21.9	-3.11	2.33	1.98	-7.33	1.23	-5.38	3.04	1.98	1.19	0.72	5.41	1.86	0.48
Price/Free Cash Flow Average	- -	7.36	13.05	4.52	2.54	48.41	4.53	26.92	2.47	2.5	1.99	1.29	3.18	2.62	0.94
Price/Free Cash Flow High	- -	9.97	26.23	9.59	3.81	74.22	8.81	64.54	4.96	5.41	2.86	2.43	6.9	5.79	1.95
Price/Free Cash Flow Low	- -	3.42	4.02	1.55	1.53	32.99	0.51	3.97	1.72	0.92	0.79	0.62	1.7	1.11	0.39
EV/Sales Average	- -	4.8	2.08	1.37	0.64	1.55	1.23	1.55	0.91	0.64	0.52	0.58	0.46	0.36	0.22
EV/Sales High	- -	6.32	3.6	2.83	0.97	2.13	1.95	2.98	1.54	1.07	0.6	0.69	0.81	0.61	0.4
EV/Sales Low	- -	2.5	1.04	0.52	0.38	1.21	0.56	0.68	0.72	0.42	0.41	0.52	0.31	0.24	0.12
EV/EBITDA Average	-5.45	-27.46	-83.18	6.17	3.51	-130.35	-1.39	-16.96	1.6	5.37	5.02	-1.79	5.85	-10.09	1.35
EV/EBITDA High	-5.45	-36.17	-143.97	12.74	5.32	-178.98	-2.19	-32.63	2.71	8.89	5.82	-2.13	10.42	-17.12	2.46
EV/EBITDA Low	-5.45	-14.31	-41.56	2.32	2.07	-101.29	-0.63	-7.39	1.27	3.46	3.92	-1.59	4.03	-6.74	0.75
EV/EBIT Average	-5.45	-14.49	-10.39	10.51	8.9	-8.04	-1.06	-5.41	1.77	24.94	-61.78	-1.21	-9.69	-3.35	2.28
EV/EBIT High	-5.45	-19.09	-17.99	21.72	13.5	-11.04	-1.68	-10.41	2.99	41.25	-71.62	-1.45	-17.28	-5.68	4.16
EV/EBIT Low	-5.45	-7.55	-5.19	3.96	5.24	-6.25	-0.48	-2.36	1.4	16.07	-48.22	-1.08	-6.68	-2.24	1.27
Last Price	- -	11.12	3.16	3.38	3.4	2.74	0.18	2.33	1.64	0.54	0.26	0.28	0.5	0.15	0.3
High Price	- -	23.86	11.36	10.78	4.08	5.4	3.1	2.93	2.89	2.2	0.67	0.32	0.87	0.73	0.67
Enterprise Value Average	4	228	111	101	66	218	159	150	199	171	121	75	60	59	44
Enterprise Value High	4	300	193	208	100	300	252	289	336	284	140	89	107	101	80
Enterprise Value Low	4	119	56	38	39	170	73	65	157	110	94	66	41	40	24

Shares Outstanding	1	12	14	14	33	60	69	94	95	95	95	95	103	103	104
Diluted Weighted Avg Shares	1	12	14	19	25	43	61	81	97	96	95	95	100	103	105
Basic Weighted Avg Shares	1	12	14	19	25	43	61	81	95	95	95	95	100	103	103
Revenue per Share	- -	4.11	3.76	3.9	4.09	3.24	2.11	1.19	2.3	2.81	2.45	1.36	1.32	1.61	1.9
EBITDA per Share	-0.77	-0.72	-0.09	0.87	0.75	-0.04	-1.87	-0.11	1.31	0.34	0.25	-0.44	0.1	-0.06	0.31
Operating Income per Share	-0.77	-1.36	-0.75	0.51	0.3	-0.63	-2.45	-0.34	1.19	0.07	-0.02	-0.65	-0.06	-0.17	0.19
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 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
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.47	-0.37	-0.56	0.75	0.83	-0.33	0.15	-0.03	0.33	0.19	0.15	0.11	0.04	0.08	0.28
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
Cash & Equivalents per Share	1.03	0.89	0.42	0.28	0.8	0.32	0.15	0.32	0.22	0.11	0.05	0.26	0.13	0.07	0.11
Book Value per Share	-4.29	-1.98	-3.54	0.66	5.18	3.68	0.49	0.3	1	1.04	1.03	0.45	0.88	0.59	0.82
Tangible Book Value per Share	69.38	6.8	5.19	1.14	5.2	4.77	1.04	0.73	1.53	1.59	1.6	0.93	0.89	0.6	0.83

Corsa Coal Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)