Cineverse Corp.

CNVS

CNVSCineverse Corp. US flag

NASDAQ Capital Market

2.50

USD

-0.01

- -

58.43MMarket Cap

Income Statement (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Sales/Revenue/Turnover	77	81	104	105	104	90	68	54	39	31	56	68	49	78	66
+ Sales & Services Revenue	77	81	104	105	104	90	68	54	39	31	56	68	49	78	66
- Cost of Revenue	7	9	29	30	31	25	20	16	17	16	21	36	19	39	31
+ Cost of Goods & Services	7	9	29	30	31	25	20	16	17	16	21	36	19	39	31
Gross Profit	70	73	75	75	73	65	48	37	22	15	35	32	30	39	35
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	53	59	67	74	77	58	47	43	26	29	34	38	32	31	49
+ Selling, General & Admin	16	21	26	31	33	24	28	28	16	22	27	31	23	23	36
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	37	38	41	43	44	35	19	15	10	7	8	8	9	9	13
Operating Income (Loss)	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2	8	-14
- Non-Operating (Income) Loss	31	39	22	30	38	22	19	10	10	50	- -	3	20	4	-3
+ Interest Expense, Net	30	28	20	20	21	19	14	10	7	4	- -	1	1	4	- -
+ Interest Expense	30	28	20	20	21	19	14	10	7	4	- -	1	1	4	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	1	10	2	10	17	3	5	- -	3	46	-1	2	19	- -	-3
Pretax Income	-14	-25	-14	-29	-42	-15	-18	-16	-14	-63	1	-10	-21	4	-12
- Income Tax Expense (Benefit)	- -	-5	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	-3
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-14	-20	-14	-29	-43	-15	-18	-16	-15	-63	2	-10	-21	4	-9
- Net Extraordinary Losses (Gains)	9	1	12	1	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	-9	-1	-12	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	18	2	24	5	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-23	-21	-26	-30	-41	-15	-18	-16	-15	-63	2	-10	-22	3	-9
- Minority Interest	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-23	-21	-26	-31	-42	-15	-18	-16	-15	-63	2	-10	-21	4	-9
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-23	-21	-26	-32	-42	-15	-19	-17	-15	-63	2	-10	-22	3	-9
EBIT	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2	8	-14
EBITDA	57	53	50	44	39	40	19	8	5	-7	6	-3	2	12	-8
EBITDA Margin (%)	74.18	64.9	47.81	42.15	37.29	44.56	27.65	15.19	12.84	-20.86	10.01	-3.85	4.27	14.99	-12.53
EBITA	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2	8	-14
Gross Margin (%)	90.8	89.5	72.28	71.46	69.99	72.21	71.16	69.89	56.36	48.75	62.73	46.54	61.06	50.4	53.36
Operating Margin (%)	22.21	16.52	7.59	1.02	-4.06	7.57	1.07	-10.49	-11.07	-42.88	1.86	-9.47	-3.41	10.14	-21.61
Profit Margin (%)	-30.1	-25.98	-24.79	-29.68	-39.96	-16.74	-27.27	-30.32	-37.5	-199.94	3.95	-14.31	-43.57	4.61	-13.44
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	40	39	42	43	43	33	18	14	9	7	5	4	4	4	6
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	2	2	6	9	9	12	16	19
Basic EPS, GAAP	-129.05	-90.17	-91.86	-82.47	-130.17	-38.48	-16.28	-8.75	-6.86	-9.89	0.21	-1.13	-1.78	0.21	-0.49
Basic EPS from Cont Ops	-77.02	-85.04	-48.91	-75.47	-131.44	-37.76	-16.01	-8.58	-6.69	-9.85	0.27	-1.09	-1.74	0.24	-0.46
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	2	2	6	9	9	12	18	19
Diluted EPS, GAAP	-129.05	-90.17	-91.86	-82.47	-130.17	-38.48	-16.28	-8.75	-6.86	-9.89	0.2	-1.13	-1.78	0.18	-0.49
Diluted EPS from Cont Ops	-77.02	-85.04	-48.91	-75.47	-131.44	-37.76	-16.01	-8.58	-6.69	-9.85	0.26	-1.09	-1.74	0.21	-0.46

Balance Sheet (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Current Assets	63	59	136	107	102	86	74	65	57	43	52	38	33	38	51
+ Cash, Cash Equivalents & STI	27	13	50	19	25	13	18	18	14	17	13	7	5	14	3
+ Cash & Cash Equivalents	18	13	50	19	25	13	18	18	14	17	13	7	5	14	3
+ ST Investments	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	33	40	68	71	64	64	50	41	38	23	34	25	17	16	39
+ Accounts Receivable, Net	25	29	57	60	53	54	38	36	35	21	31	21	15	16	39
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	8	11	11	11	11	10	12	6	4	2	3	4	2	- -	- -
+ Inventories	- -	- -	3	3	2	1	1	1	1	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	3	3	2	1	1	1	1	- -	- -	- -	- -	- -	- -
+ Other ST Assets	3	5	15	14	11	9	6	5	4	3	5	5	11	8	9
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	227	222	222	166	108	65	47	34	53	32	52	50	32	34	80
+ Property, Plant & Equip, Net	201	170	135	99	62	33	21	14	9	-307	3	2	2	3	4
+ Property, Plant & Equip	364	369	371	372	372	367	365	343	333	4	3	2	2	3	4
- Accumulated Depreciation	164	199	236	274	310	334	344	329	324	311	- -	- -	- -	- -	- -
+ LT Investments & Receivables	1	2	- -	- -	- -	- -	- -	- -	23	6	7	5	- -	- -	- -
+ LT Investments	1	2	- -	- -	- -	- -	- -	- -	23	6	7	5	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	24	51	87	68	46	32	26	20	21	333	43	43	29	32	76
+ Total Intangible Assets	11	21	63	58	35	29	23	18	16	19	41	41	25	25	65
+ Goodwill	6	9	25	27	9	9	9	9	9	9	21	21	7	7	21
+ Other Intangible Assets	6	13	38	32	26	20	15	10	7	10	20	20	18	18	44
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	13	29	23	9	11	3	2	2	5	314	2	3	4	7	10
Total Assets	290	281	357	273	209	151	121	99	110	75	105	88	64	73	130
+ Payables & Accruals	19	39	83	76	66	73	67	66	76	44	49	32	20	30	38
+ Accounts Payable	16	18	37	31	31	33	35	38	51	30	34	15	6	7	7
+ Accrued Taxes	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	3	20	46	45	35	39	32	27	25	14	14	17	14	22	30
+ ST Debt	36	35	54	58	29	26	5	43	49	10	- -	5	7	- -	10
+ ST Borrowings	36	34	53	57	29	26	5	43	49	10	- -	5	6	- -	9
+ ST Finance Leases	- -	- -	1	1	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	6	5	4	4	5	4	4	5	3	4	8	8	5	5	16
+ Deferred Revenue	4	2	3	3	3	2	2	2	2	1	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	2	3	1	1	3	1	2	3	1	3	8	8	4	4	16
Total Current Liabilities	60	78	141	138	101	102	76	114	128	57	57	45	31	34	63
+ LT Debt	228	208	194	144	174	114	63	19	1	2	- -	1	- -	- -	13
+ LT Borrowings	223	203	188	139	170	114	63	19	- -	2	- -	- -	- -	- -	13
+ LT Finance Leases	5	4	5	5	4	- -	- -	- -	1	- -	- -	1	- -	- -	- -
+ Other LT Liabilities	13	13	13	10	8	6	4	3	1	- -	6	3	1	- -	11
+ Accrued Liabilities	11	11	13	10	8	5	4	2	1	- -	6	3	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	2	2	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	11
Total Noncurrent Liabilities	241	221	206	154	182	120	67	22	2	2	7	4	1	- -	24
Total Liabilities	302	299	347	292	282	222	143	135	130	60	64	49	32	35	87
+ Preferred Equity and Hybrid Capital	3	3	4	4	4	4	4	4	4	4	4	4	4	4	4
+ Share Capital & APIC	206	222	276	278	270	287	366	369	401	499	523	531	546	549	564
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	206	222	276	278	270	287	366	369	401	499	523	531	546	548	564
- Treasury Stock	- -	- -	- -	- -	3	- -	12	12	12	12	12	12	12	12	13
+ Retained Earnings	-221	-242	-269	-300	-342	-360	-379	-396	-411	-474	-472	-482	-504	-501	-510
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	-11	-17	10	-19	-72	-69	-21	-35	-18	17	42	40	33	39	44
+ Minority/Non Controlling Interest	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1	-1
Total Equity	-11	-17	10	-19	-73	-71	-22	-37	-19	16	41	39	32	38	43
Total Liabilities & Equity	290	281	357	273	209	151	121	99	110	75	105	88	64	73	130
Shares Outstanding	- -	- -	- -	- -	- -	1	2	2	3	8	9	9	16	16	21
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	5	5	6	5	4	- -	- -	- -	1	- -	1	1	1	- -	- -
Net Debt	240	224	191	178	174	128	50	45	34	-5	-13	-2	1	-14	19
Net Debt to Equity	-2,096.23	-1,296.41	1,868.91	-928.33	-237.95	-180.38	-225.7	-121.91	-178.34	-31.2	-31.9	-5.7	3.53	-36.89	42.87
Tangible Common Equity Ratio	-9.41	-16.19	-19.2	-37.84	-63.65	-84.3	-50.31	-72.73	-40.57	-10.97	-5.87	-10.95	8.83	19.49	-39.29
Current Ratio	1.05	0.76	0.96	0.78	1.01	0.85	0.97	0.57	0.45	0.75	0.92	0.83	1.05	1.11	0.81
Cash Conversion Cycle	-442.54	-588.67	-141.84	-169.65	-146.8	-243.48	-382.67	-569.83	-613.57	-607.19	-391.32	-106.11	-65.51	10.37	63.87

Cash Flow Statement (USD)

API ChatGPT

	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	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

+ Net Income	-23	-21	-26	-32	-43	-15	-18	-16	-15	-63	2	-10	-21	4	-9
+ Depreciation & Amortization	40	39	42	43	43	33	18	14	9	7	5	4	4	4	6
+ Non-Cash Items	21	15	14	16	27	10	11	7	5	49	5	7	18	- -	-5
+ Stock-Based Compensation	3	2	3	2	2	2	2	2	1	3	5	4	1	2	3
+ Deferred Income Taxes	- -	-5	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -
+ Asset Impairment Charge	1	- -	8	6	18	- -	- -	- -	- -	- -	2	- -	14	- -	- -
+ Other Non-Cash Adj	16	18	3	8	7	8	9	6	5	47	-1	2	3	-2	-8
+ Chg in Non-Cash Work Cap	2	-4	9	-18	-2	3	12	6	8	-13	-7	-10	-12	9	-19
+ (Inc) Dec in Accts Receiv	-11	-2	-8	-2	5	-2	14	6	- -	14	-9	10	8	-1	-8
+ (Inc) Dec in Inventories	- -	- -	-1	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	-5	6	1	4	2	3	3	1	3	-2	1	-6	1	-6
+ Inc (Dec) in Accts Payable	12	3	11	-15	-9	6	-3	-1	8	-30	4	-18	-13	10	-6
+ Inc (Dec) in Other	2	-1	2	-3	-2	-3	-2	-2	-1	-2	-1	-3	-1	-1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	40	29	40	9	26	32	22	11	8	-20	5	-9	-11	17	-26
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-19	-10	-4	-2	-1	- -	-1	-2	-1	-3	-1	-2	-1	- -	- -
+ Acq of Fixed Prod Assets	-16	-6	-1	-2	-1	- -	-1	-1	-1	- -	- -	-1	-1	- -	- -
+ Acq of Intangible Assets	-2	-3	-2	-1	- -	- -	- -	-1	- -	-3	- -	-1	- -	- -	- -
+ Cash (Repurchase) of Equity	7	11	50	- -	-3	- -	28	- -	6	43	12	- -	9	- -	3
+ Increase in Capital Stock	7	11	50	- -	- -	- -	28	- -	6	43	12	- -	9	- -	3
+ Decrease in Capital Stock	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
+ Net Change in LT Investment	-3	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
+ Dec in LT Investment	2	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
+ Inc in LT Investment	-5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	4	-3	-48	3	- -	- -	- -	- -	- -	1	-12	- -	- -	1	-10
+ Cash from Divestitures	6	- -	- -	3	- -	- -	- -	- -	- -	1	- -	- -	- -	1	- -
+ Cash for Acq of Subs	-2	-3	-48	- -	- -	- -	- -	- -	- -	- -	-12	- -	- -	- -	-10
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	-2	-4
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-17	-4	-52	1	-1	- -	-1	-2	-1	-2	-12	-1	-1	-1	-14
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-22	-34	3	-50	1	-50	-43	-9	-39	-18	-10	4	1	-7	22
+ Cash From Debt	16	199	49	- -	64	6	10	15	- -	2	- -	31	44	67	75
+ Repayments of Debt	-38	-233	-46	-50	-63	-56	-53	-25	-39	-21	-10	-27	-43	-74	-53
+ Other Financing Activities	- -	-7	-4	9	-16	6	-1	- -	24	- -	- -	- -	-1	-1	5
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-16	-30	49	-41	-18	-44	-16	-9	-10	24	3	4	9	-8	30
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	7	-4	37	-31	6	-13	5	- -	-4	3	-5	-6	-2	9	-11
EBITDA	57	53	50	44	39	40	19	8	5	-7	6	-3	2	12	-8
EBITDA Margin (%)	74.18	64.9	47.81	42.15	37.29	44.56	27.65	15.19	12.84	-20.86	10.01	-3.85	4.27	14.99	-12.53
Free Cash Flow	21	20	36	7	24	31	21	9	7	-23	4	-11	-12	17	-26
Net Cash Paid for Acquisitions	-4	3	48	-3	- -	- -	- -	- -	- -	-1	12	- -	- -	-1	10
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	22	- -
Free Cash Flow to Equity	1	-11	41	-42	25	-19	-22	- -	-33	-39	-6	-6	-11	10	-4
Free Cash Flow per Basic Share	117.76	83.21	126.43	17.65	74.57	77.56	18.58	4.81	2.96	-3.54	0.5	-1.2	-0.95	1.1	-1.41
Price/Free Cash Flow	1.05	1.9	3.39	10.68	0.51	0.39	1.36	5.52	1.76	-12.27	25.52	-10.79	-1.79	3.24	-1.7
Cash Flow to Net Income	-1.73	-1.39	-1.53	-0.29	-0.61	-2.1	-1.21	-0.68	-0.53	0.32	2.21	0.9	0.49	4.82	3
Capital Expenditures	-19	-10	-4	-2	-1	- -	-1	-2	-1	-3	-1	-2	-1	- -	- -