Climb Global Solutions, Inc.

CLMB

CLMBClimb Global Solutions, Inc. US flag

NASDAQ Global Market

25.45

USD

-0.37

- -

473.30MMarket 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	250	297	300	341	382	165	161	181	209	252	283	304	352	466	653
+ Sales & Services Revenue	250	297	300	341	382	165	161	181	209	252	283	304	352	466	653
- Cost of Revenue	227	273	276	316	356	137	133	155	179	219	237	250	288	375	547
+ Cost of Goods & Services	227	273	276	316	356	137	133	155	179	219	237	250	288	375	547
Gross Profit	23	24	24	25	27	27	27	27	30	33	46	54	64	91	105
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	15	15	16	17	18	19	19	20	22	26	34	36	47	61	75
+ Selling, General & Admin	15	15	16	17	18	19	19	20	21	26	32	34	44	57	68
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	3	4	8
Operating Income (Loss)	9	9	9	8	9	9	8	7	8	7	12	18	17	30	30
- Non-Operating (Income) Loss	- -	-1	-1	- -	- -	- -	-1	1	-1	1	- -	1	- -	5	2
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	1	1	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	1	1	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	-1	-1	- -	- -	- -	-1	1	-1	1	- -	1	- -	5	2
Pretax Income	9	9	9	9	9	9	9	5	9	6	12	17	17	25	28
- Income Tax Expense (Benefit)	3	4	3	3	3	3	3	2	2	2	3	4	4	6	7
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	6	5	6	6	6	6	5	4	7	4	9	12	12	19	21
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	6	5	6	6	6	6	5	4	7	4	9	12	12	19	21
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	6	5	6	6	6	6	5	4	7	4	9	12	12	19	21
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	6	5	6	6	6	6	5	4	7	4	9	12	12	19	21
EBIT	9	9	9	8	9	9	8	7	8	7	12	18	17	30	30
EBITDA	9	9	9	9	9	9	8	7	9	8	14	20	20	35	38
EBITDA Margin (%)	3.57	2.97	3.04	2.5	2.29	5.41	5.16	3.9	4.47	3.15	4.97	6.7	5.76	7.52	5.87
EBITA	9	9	9	8	9	9	8	7	8	7	12	18	17	30	30
Gross Margin (%)	9.29	8.04	8.11	7.28	6.95	16.6	16.86	14.84	14.35	13.13	16.18	17.77	18.25	19.56	16.13
Operating Margin (%)	3.44	2.87	2.95	2.43	2.23	5.23	4.87	3.64	4.06	2.71	4.26	5.88	4.86	6.51	4.6
Profit Margin (%)	2.21	1.85	2.13	1.69	1.53	3.58	3.15	1.95	3.25	1.78	3.25	4.11	3.5	4	3.27
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	0.17	0.17	0.17	0.17	0.17	0.18	0.18	0.18	0.17	0.17	0.18	0.17	0.17	0.17	0.17
Depreciation Expense	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	3	5	8
Basic Weighted Avg Shares	18	18	18	19	19	18	17	17	18	17	17	17	18	18	18
Basic EPS, GAAP	0.31	0.31	0.36	0.31	0.31	0.33	0.29	0.2	0.38	0.26	0.54	0.72	0.7	1.04	1.18
Basic EPS from Cont Ops	0.31	0.31	0.36	0.31	0.31	0.33	0.29	0.2	0.38	0.26	0.54	0.72	0.7	1.04	1.18
Diluted Weighted Avg Shares	18	19	18	19	19	18	17	17	18	17	17	17	18	18	18
Diluted EPS, GAAP	0.3	0.3	0.35	0.31	0.31	0.33	0.29	0.2	0.38	0.26	0.54	0.72	0.7	1.04	1.18
Diluted EPS from Cont Ops	0.3	0.3	0.35	0.31	0.31	0.33	0.29	0.2	0.38	0.26	0.54	0.72	0.7	1.04	1.18

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	65	79	84	87	86	101	95	103	122	133	159	185	269	381	374
+ Cash, Cash Equivalents & STI	15	14	20	23	24	14	6	15	15	29	29	20	36	30	37
+ Cash & Cash Equivalents	9	10	20	23	24	14	6	15	15	29	29	20	36	30	37
+ ST Investments	5	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	47	61	61	61	59	84	78	81	101	94	123	155	222	342	324
+ Accounts Receivable, Net	47	61	61	61	59	84	78	81	101	94	123	155	222	342	324
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	1	2	1	1	2	2	3	1	3	5	2	5	4	2	3
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	1	2	1	1	2	2	3	1	3	5	2	5	4	2	3
+ Other ST Assets	2	2	2	1	1	1	9	5	3	5	6	5	7	7	11
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	10	13	11	8	8	13	10	5	5	32	31	47	66	88	86
+ Property, Plant & Equip, Net	- -	- -	- -	- -	- -	2	2	2	3	4	4	5	10	15	15
+ Property, Plant & Equip	3	3	3	3	3	3	3	3	5	7	7	9	14	20	22
- Accumulated Depreciation	3	3	3	3	3	1	1	2	2	3	3	4	4	5	6
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	9	12	10	8	8	11	8	4	2	28	28	42	56	74	71
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	27	27	39	54	71	69
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	17	17	19	27	35	37
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	11	10	20	27	37	32
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	9	12	10	8	8	11	8	4	2	1	1	4	2	2	2
Total Assets	75	91	95	95	94	114	105	108	126	166	191	232	335	469	460
+ Payables & Accruals	46	59	60	55	55	76	65	67	78	117	134	161	250	370	337
+ Accounts Payable	42	56	57	52	53	72	60	63	73	107	126	151	219	332	310
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	3	4	3	3	3	4	5	4	5	10	8	9	31	39	27
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	46	59	60	55	55	76	65	67	79	117	135	162	251	372	337
+ LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	3	2	2	1
+ LT Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	1	1	2	1
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	1	1	- -	1	2	7	8	5	5
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	1	1	- -	1	2	4	6	5	5
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	3	- -	- -
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	1	1	2	4	4	10	10	7	6
Total Liabilities	46	59	60	55	55	76	66	67	81	121	138	171	260	379	344
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	27	28	29	31	33	31	31	32	33	32	32	33	35	38	42
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	27	28	29	31	33	31	31	32	33	32	32	33	35	38	42
- Treasury Stock	5	5	7	6	10	12	14	13	13	15	14	13	13	13	15
+ Retained Earnings	7	9	13	15	18	21	23	23	27	28	34	44	53	69	87
+ Other Equity	- -	- -	- -	-1	-1	-2	-1	-1	-1	-1	- -	-3	-1	-3	2
Equity Before Minority Interest	29	32	35	40	39	38	39	41	45	45	52	61	75	91	117
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	29	32	35	40	39	38	39	41	45	45	52	61	75	91	117
Total Liabilities & Equity	75	91	95	95	94	114	105	108	126	166	191	232	335	469	460
Shares Outstanding	19	19	19	20	19	18	18	18	18	17	18	18	18	18	18
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	3	3	2	2	1	2	2
Net Debt	-9	-10	-20	-23	-24	-14	-6	-15	-15	-29	-29	-18	-35	-29	-36
Net Debt to Equity	-31.8	-30.61	-56.48	-58.44	-61.62	-35.96	-14.28	-36.68	-33.11	-65.63	-55.85	-30.43	-46.81	-32.04	-31.2
Tangible Common Equity Ratio	38.65	35.13	36.64	41.66	41.09	33.08	36.98	37.58	35.84	12.51	15.45	11.34	7.35	4.81	12.15
Current Ratio	1.42	1.33	1.4	1.56	1.55	1.32	1.46	1.54	1.54	1.14	1.18	1.14	1.07	1.02	1.11
Cash Conversion Cycle	33.16	3.15	1.61	3.63	5.06	-1.67	11.01	19.18	25.83	-1.38	-36.65	-28.77	-34.65	-45.09	-25.95

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	6	5	6	6	6	6	5	4	7	4	9	12	12	19	21
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -	- -	1	1	2	2	3	5	8
+ Non-Cash Items	1	1	1	1	1	1	1	2	- -	1	2	1	4	7	6
+ Stock-Based Compensation	1	1	1	1	1	2	2	3	1	1	2	2	4	4	5
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	- -	4	1
+ Chg in Non-Cash Work Cap	-4	-4	2	-2	1	-8	-9	8	-5	31	-8	-12	23	3	-19
+ (Inc) Dec in Accts Receiv	-7	-17	2	2	1	-28	12	2	-17	27	-29	-36	-30	-124	26
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	1	-1	-2	3	-3	4	1	- -
+ (Inc) Dec in Prepaid Assets	-1	1	-1	1	- -	-1	-7	3	2	-2	- -	1	-2	- -	-4
+ Inc (Dec) in Accts Payable	4	13	1	-4	- -	21	-13	2	12	9	19	25	50	127	-40
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	1	1	-1	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	4	3	10	6	8	-1	-2	14	3	38	5	5	42	34	17
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	-3	-5	-5	-2
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	-3	-5	-5	-2
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	-2	-1	-2	-1	-5	-5	-3	-1	- -	-4	-1	-1	-2	-2	-2
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	-2	-1	-2	-1	-5	-5	-3	-1	- -	-4	-1	-1	-2	-2	-2
+ Net Change in LT Investment	-1	1	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	5	8	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	-6	-7	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17	- -	-9	-13	-21	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	-17	- -	-9	-13	-21	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1	1	4	- -	- -	-1	- -	- -	- -	-17	- -	-11	-18	-26	-2
+ Dividends Paid	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3	-3
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	-7	-5	-1
+ Cash From Debt	- -	- -	- -	- -	- -	- -	4	20	- -	14	- -	2	20	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -	- -	-4	-20	- -	-14	- -	- -	-27	-5	-1
+ Other Financing Activities	- -	1	- -	3	1	- -	- -	- -	- -	- -	-1	- -	2	-4	-3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-4	-4	-5	-1	-7	-8	-6	-4	-3	-7	-4	-2	-9	-13	-9
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	1	-1	1
Net Changes in Cash	-2	1	10	4	1	-10	-8	10	- -	14	- -	-8	16	-6	6
EBITDA	9	9	9	9	9	9	8	7	9	8	14	20	20	35	38
EBITDA Margin (%)	3.57	2.97	3.04	2.5	2.29	5.41	5.16	3.9	4.47	3.15	4.97	6.7	5.76	7.52	5.87
Free Cash Flow	3	3	10	5	8	-2	-2	14	3	38	4	2	37	28	15
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	17	- -	9	13	21	- -
Free Cash Flow to Firm	4	3	11	6	8	-1	-2	14	4	38	4	2	37	28	15
Free Cash Flow to Equity	3	3	10	5	8	-2	-2	14	3	38	4	4	30	23	14
Free Cash Flow per Basic Share	0.2	0.18	0.57	0.29	0.43	-0.09	-0.14	0.78	0.18	2.21	0.26	0.12	2.11	1.58	0.81
Price/Free Cash Flow	14.28	14.28	5.8	13.35	10.19	160.87	-43.25	3.08	21.35	2.16	30.19	19.33	5.12	14.43	25
Cash Flow to Net Income	0.67	0.61	1.62	1	1.4	-0.09	-0.4	3.93	0.48	8.49	0.51	0.36	3.42	1.81	0.78
Capital Expenditures	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -	-3	-5	-5	-2