Energy Services of America Corporation

ESOA

ESOAEnergy Services of America Corporation US flag

NASDAQ Capital Market

12.83

USD

+0.35

- -

239.40MMarket 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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Sales/Revenue/Turnover	143	109	109	93	117	155	140	135	175	119	122	198	304	352	411
+ Sales & Services Revenue	143	109	109	93	117	155	140	135	175	119	122	198	304	352	411
- Cost of Revenue	137	104	99	85	106	141	133	124	162	106	110	175	267	302	372
+ Cost of Goods & Services	137	104	99	85	106	141	133	124	162	106	110	175	267	302	372
Gross Profit	7	5	10	9	11	14	8	12	13	14	13	22	37	50	39
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	13	10	8	6	7	7	7	8	9	10	14	16	24	30	35
+ Selling, General & Admin	13	10	8	6	7	7	7	8	9	10	14	16	24	30	35
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-6	-5	2	2	4	7	- -	4	4	4	-1	6	13	20	4
- Non-Operating (Income) Loss	2	35	1	1	1	1	1	1	1	- -	- -	- -	3	-14	3
+ Interest Expense, Net	2	2	2	1	1	1	1	1	1	- -	- -	1	2	2	3
+ Interest Expense	2	2	2	1	1	1	1	1	1	- -	1	1	2	2	3
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	33	-1	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	-16	- -
Pretax Income	-8	-40	1	1	4	6	- -	3	3	4	-1	6	10	34	1
- Income Tax Expense (Benefit)	-3	2	-1	-2	2	3	- -	1	1	1	- -	2	3	8	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-5	-41	2	4	2	3	- -	3	2	2	-1	4	7	25	- -
- Net Extraordinary Losses (Gains)	- -	7	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	-7	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	14	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-5	-49	4	4	2	3	- -	3	2	2	-1	4	7	25	- -
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-5	-49	4	4	2	3	- -	3	2	2	-1	4	7	25	- -
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-5	-49	4	3	2	3	-1	2	2	2	-1	4	7	25	- -
EBIT	-6	-5	2	2	4	7	- -	4	4	4	-1	6	13	20	4
EBITDA	-1	1	6	6	8	9	4	8	8	8	4	13	21	29	17
EBITDA Margin (%)	-0.37	0.58	5.7	5.94	6.48	6.05	2.57	6	4.57	6.77	3.08	6.33	6.85	8.19	4.2
EBITA	-6	-5	2	2	4	7	- -	4	4	4	-1	6	13	20	4
Gross Margin (%)	4.77	4.26	9.2	9.13	9.3	9.13	5.54	8.6	7.26	11.33	10.55	11.32	12.11	14.2	9.43
Operating Margin (%)	-4.48	-4.78	1.81	2.31	3.66	4.44	0.27	2.89	2.19	3.08	-0.92	3.29	4.29	5.64	1.03
Profit Margin (%)	-3.68	-44.51	3.28	3.91	1.83	2.08	-0.28	1.85	1.14	2.04	-0.72	1.9	2.43	7.13	0.09
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	0.05	0.07	0.02	0.02	0.07	0.02	- -	0.05	0.06	0.09
Depreciation Expense	6	6	4	3	3	3	3	4	4	4	5	6	8	9	13
Basic Weighted Avg Shares	12	14	14	14	14	14	14	14	14	14	14	16	17	17	17
Basic EPS, GAAP	-0.44	-3.36	0.25	0.23	0.13	0.21	-0.05	0.15	0.12	0.15	-0.09	0.23	0.44	1.52	0.02
Basic EPS from Cont Ops	-0.44	-2.87	0.14	0.26	0.15	0.23	-0.03	0.18	0.14	0.18	-0.07	0.23	0.44	1.52	0.02
Diluted Weighted Avg Shares	12	14	15	18	18	18	14	18	17	17	17	16	17	17	17
Diluted EPS, GAAP	-0.44	-3.36	0.24	0.18	0.1	0.17	-0.05	0.12	0.1	0.12	-0.07	0.23	0.44	1.51	0.02
Diluted EPS from Cont Ops	-0.44	-2.87	0.14	0.21	0.12	0.18	-0.03	0.14	0.11	0.14	-0.05	0.23	0.44	1.51	0.02

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Current Assets	50	41	41	34	38	42	38	38	39	42	43	70	95	110	145
+ Cash, Cash Equivalents & STI	3	1	6	3	1	4	2	1	5	11	8	7	16	13	12
+ Cash & Cash Equivalents	3	1	6	3	1	4	2	1	5	11	8	7	16	13	12
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	42	28	29	25	32	36	32	33	32	27	31	59	75	93	128
+ Accounts Receivable, Net	19	17	19	16	25	30	27	27	25	21	22	43	59	68	92
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	23	11	9	10	7	6	5	6	7	7	9	16	16	26	36
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	5	11	6	6	5	2	4	4	3	3	4	4	4	4	5
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	61	19	10	8	9	14	19	17	34	16	27	42	47	48	70
+ Property, Plant & Equip, Net	24	19	10	8	8	13	19	17	34	16	23	34	40	41	56
+ Property, Plant & Equip	42	42	29	30	33	39	48	48	68	53	61	75	88	94	118
- Accumulated Depreciation	18	23	19	22	25	27	29	31	34	37	38	41	48	54	62
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	37	- -	- -	- -	- -	2	- -	- -	- -	- -	4	8	7	7	15
+ Total Intangible Assets	37	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	8	7	7	15
+ Goodwill	37	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	4	4	4	10
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	4	3	3	5
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Assets	111	60	51	42	47	56	57	55	56	58	70	113	143	158	215
+ Payables & Accruals	14	11	10	9	8	12	10	11	6	9	13	32	35	40	47
+ Accounts Payable	9	8	6	5	4	5	6	6	3	5	7	20	22	24	31
+ Accrued Taxes	- -	- -	- -	- -	- -	1	- -	1	- -	- -	- -	- -	- -	2	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	5	3	3	3	4	6	4	4	4	4	6	11	13	14	16
+ ST Debt	19	29	15	3	7	9	14	9	8	5	18	28	27	18	23
+ ST Borrowings	19	29	15	3	7	9	14	9	8	5	18	27	26	17	22
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Other ST Liabilities	3	3	5	1	3	3	2	3	3	5	3	6	18	17	28
+ Deferred Revenue	- -	1	4	1	3	3	2	3	3	5	3	6	18	17	28
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	3	2	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	35	43	31	13	18	25	26	24	18	19	34	65	80	74	98
+ LT Debt	11	3	1	8	7	7	10	6	11	11	9	15	21	19	51
+ LT Borrowings	11	3	1	8	7	7	10	6	11	11	9	13	19	17	50
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	1
+ Other LT Liabilities	9	7	4	2	2	2	- -	1	2	2	2	4	7	6	7
+ Accrued Liabilities	7	4	3	2	2	2	- -	1	2	2	2	4	7	6	7
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	2	3	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	21	10	5	10	9	9	10	8	13	13	11	19	28	25	58
Total Liabilities	56	53	36	24	27	34	36	31	31	32	46	84	108	100	156
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	56	56	61	61	61	61	61	61	61	61	61	61	60	60	62
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	56	56	61	61	61	61	61	61	61	61	61	61	60	60	62
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-1	-50	-46	-43	-41	-39	-40	-38	-36	-35	-36	-32	-26	-2	-3
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	55	6	15	18	20	23	21	23	25	26	25	28	35	59	59
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	55	6	15	18	20	23	21	23	25	26	25	28	35	59	59
Total Liabilities & Equity	111	60	51	42	47	56	57	55	56	58	70	113	143	158	215
Shares Outstanding	14	14	15	14	14	14	14	14	14	14	14	17	17	17	17
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	3	3	2
Net Debt	27	30	10	9	12	13	22	15	15	5	19	33	28	21	60
Net Debt to Equity	49.08	467.04	69.06	46.5	60.15	56.27	104.28	63.11	60.31	17.64	77.97	117.89	82.09	35.66	101.23
Tangible Common Equity Ratio	24.29	10.78	29.48	43.64	43.34	39.94	36.88	42.58	44.1	44.4	30.96	19.38	20.08	34.11	22.19
Current Ratio	1.42	0.94	1.34	2.57	2.15	1.71	1.46	1.6	2.14	2.22	1.25	1.08	1.19	1.49	1.48
Cash Conversion Cycle	25.29	31.36	34.04	42.79	47.06	52.46	58.97	55.28	44.28	56.05	42.65	31.14	32.1	38	44.31

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	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

+ Net Income	-5	-49	4	3	2	3	- -	3	2	2	-1	4	7	25	- -
+ Depreciation & Amortization	6	6	4	3	3	3	3	4	4	4	5	6	8	9	13
+ Non-Cash Items	-3	36	-5	-2	1	1	- -	-1	- -	- -	- -	2	3	- -	1
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	-3	-1	-3	-2	1	1	- -	- -	1	- -	- -	2	2	- -	- -
+ Asset Impairment Charge	- -	37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	-2	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	1	- -
+ Chg in Non-Cash Work Cap	6	8	4	-2	-6	- -	-1	3	-2	8	-3	-4	3	-16	-10
+ (Inc) Dec in Accts Receiv	10	10	3	3	-6	-4	4	- -	1	5	-4	-28	-16	-19	-23
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	1	- -	- -	- -	-1	- -	-2	1	1	-1	- -	3	4	-1	-1
+ Inc (Dec) in Accts Payable	-13	- -	-2	-2	-1	4	-2	1	-5	3	3	18	4	5	3
+ Inc (Dec) in Other	9	-2	2	-3	2	1	-1	1	- -	1	-2	3	12	-1	11
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	4	2	6	3	- -	7	1	9	4	15	1	8	21	19	4
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	9	- -	- -	- -	- -	1	1	1	1	1	1	1	1
+ Disp of Fixed Prod Assets	- -	- -	9	- -	- -	- -	- -	1	1	1	1	1	1	1	1
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	-1	-1	-2	-2	-3	-3	-2	-3	-4	-6	-5	-11	-9	-6
+ Acq of Fixed Prod Assets	-1	-1	-1	-2	-2	-3	-3	-2	-3	-4	-6	-5	-11	-9	-6
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	-4	- -	- -	-24
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	-4	- -	- -	-24
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1	-1	8	-1	-2	-3	-3	-1	-3	-3	-9	-8	-10	-8	-29
+ Dividends Paid	- -	- -	- -	- -	- -	-1	-1	- -	- -	-1	- -	- -	-1	-1	-2
+ Net Cash From Debt	-2	-1	-7	4	-3	-3	-3	-5	-5	-1	-3	-4	-1	-13	27
+ Cash From Debt	11	- -	- -	10	1	- -	- -	- -	- -	13	- -	- -	4	- -	36
+ Repayments of Debt	-14	-1	-7	-6	-4	-3	-3	-5	-5	-14	-3	-4	-5	-13	-9
+ Other Financing Activities	- -	- -	-3	-9	4	2	3	-3	8	-4	8	3	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-2	-1	-10	-5	1	-1	-1	-8	2	-6	5	-1	-2	-14	25
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	4	-4	-1	2	-2	-1	4	7	-3	-1	9	-4	-1
EBITDA	-1	1	6	6	8	9	4	8	8	8	4	13	21	29	17
EBITDA Margin (%)	-0.37	0.58	5.7	5.94	6.48	6.05	2.57	6	4.57	6.77	3.08	6.33	6.85	8.19	4.2
Free Cash Flow	3	- -	5	1	-2	3	-2	7	1	11	-5	3	10	10	-2
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	- -	- -	24
Free Cash Flow to Firm	- -	- -	- -	- -	-2	4	- -	8	2	12	- -	4	12	12	-1
Free Cash Flow to Equity	- -	- -	7	5	-5	1	-5	3	-4	11	-8	- -	10	-2	26
Free Cash Flow per Basic Share	0.23	0.02	0.36	0.09	-0.17	0.24	-0.11	0.5	0.07	0.83	-0.39	0.18	0.62	0.6	-0.13
Price/Free Cash Flow	4.87	5.34	2.36	5.02	8.68	2.43	3.77	1.86	1.71	0.76	4.12	3.43	2.12	5.75	16.46
Cash Flow to Net Income	-0.75	-0.03	1.7	0.78	- -	2.09	-3.04	3.61	2.17	6.16	-0.9	2.21	2.85	0.74	10.9
Capital Expenditures	-1	-1	-1	-2	-2	-3	-3	-2	-3	-4	-6	-5	-11	-9	-6