Cineverse Corp.

IQ50.F

IQ50.FCineverse Corp. undefined flag

Frankfurt Stock Exchange

0.23

USD

- -

2.97MMarket Cap

Income Statement (USD)

API ChatGPT

	2010 Y	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
As of date	03/31/2010	03/31/2011	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

Sales/Revenue/Turnover	69	58	77	81	104	105	104	90	68	54	39	31	56	68	49
+ Sales & Services Revenue	69	58	77	81	104	105	104	90	68	54	39	31	56	68	49
- Cost of Revenue	17	4	7	9	29	30	31	25	20	16	17	16	21	36	19
+ Cost of Goods & Services	17	4	7	9	29	30	31	25	20	16	17	16	21	36	19
Gross Profit	52	54	70	73	75	75	73	65	48	37	22	15	35	32	30
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	52	44	53	59	67	74	77	58	47	43	26	29	34	38	32
+ Selling, General & Admin	16	12	16	21	26	31	33	24	28	28	16	22	27	31	23
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	36	32	37	38	41	43	44	35	19	15	10	7	8	8	9
Operating Income (Loss)	- -	10	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2
- Non-Operating (Income) Loss	- -	10	31	39	22	30	38	22	19	10	10	50	- -	3	20
+ Interest Expense, Net	33	27	30	28	20	20	21	19	14	10	7	4	- -	1	1
+ Interest Expense	34	27	30	28	20	20	21	19	14	10	7	4	- -	1	1
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-33	-17	1	10	2	10	17	3	5	- -	3	46	-1	2	19
Pretax Income	- -	- -	-14	-25	-14	-29	-42	-15	-18	-16	-14	-63	1	-10	-21
- Income Tax Expense (Benefit)	- -	- -	- -	-5	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-28	-22	-14	-20	-14	-29	-43	-15	-18	-16	-15	-63	2	-10	-21
- Net Extraordinary Losses (Gains)	1	8	9	1	12	1	-2	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	-1	-8	-9	-1	-12	-3	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	2	15	18	2	24	5	-2	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-30	-29	-23	-21	-26	-30	-41	-15	-18	-16	-15	-63	2	-10	-22
- Minority Interest	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-30	-29	-23	-21	-26	-31	-42	-15	-18	-16	-15	-63	2	-10	-21
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-30	-30	-23	-21	-26	-32	-42	-15	-19	-17	-15	-63	2	-10	-22
EBIT	- -	10	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2
EBITDA	37	48	57	53	50	44	39	40	19	8	5	-7	6	-3	2
EBITDA Margin (%)	53.59	81.53	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
EBITA	- -	10	17	13	8	1	-4	7	1	-6	-4	-13	1	-6	-2
Gross Margin (%)	76.05	92.59	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
Operating Margin (%)	0.47	16.57	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
Profit Margin (%)	-42.74	-50.03	-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
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	37	38	40	39	42	43	43	33	18	14	9	7	5	4	4
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	6	9	9	- -
Basic EPS, GAAP	-208.97	-192.44	-129.05	-90.17	-91.86	-82.47	-130.17	-38.48	-16.28	-8.75	-6.86	-9.89	0.21	-1.13	- -
Basic EPS from Cont Ops	-199.04	-140.42	-77.02	-85.04	-48.91	-75.47	-131.44	-37.76	-16.01	-8.58	-6.69	-9.85	0.27	-1.09	- -
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	- -	- -	1	2	2	6	9	9	- -
Diluted EPS, GAAP	-208.97	-192.44	-129.05	-90.17	-91.86	-82.47	-130.17	-38.48	-16.28	-8.75	-6.86	-9.89	0.2	-1.13	- -
Diluted EPS from Cont Ops	-199.04	-140.42	-77.02	-85.04	-48.91	-75.47	-131.44	-37.76	-16.01	-8.58	-6.69	-9.85	0.26	-1.09	- -

Balance Sheet (USD)

API ChatGPT

	2010 Y	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
As of date	03/31/2010	03/31/2011	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

Total Current Assets	46	66	63	59	136	107	102	86	74	65	57	43	52	38	33
+ Cash, Cash Equivalents & STI	15	17	27	13	50	19	25	13	18	18	14	17	13	7	5
+ Cash & Cash Equivalents	9	11	18	13	50	19	25	13	18	18	14	17	13	7	5
+ ST Investments	6	6	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	18	20	33	40	68	71	64	64	50	41	38	23	34	25	17
+ Accounts Receivable, Net	18	13	25	29	57	60	53	54	38	36	35	21	31	21	9
+ Notes Receivable, Net	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	7	8	11	11	11	11	10	12	6	4	2	3	4	8
+ 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	13	28	3	5	15	14	11	9	6	5	4	3	5	5	11
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	251	242	227	222	222	166	108	65	47	34	53	32	52	50	32
+ Property, Plant & Equip, Net	216	217	201	170	135	99	62	33	21	14	9	-307	3	2	2
+ Property, Plant & Equip	322	342	364	369	371	372	372	367	365	343	333	4	3	2	2
- Accumulated Depreciation	106	125	164	199	236	274	310	334	344	329	324	311	- -	- -	- -
+ LT Investments & Receivables	2	- -	1	2	- -	- -	- -	- -	- -	- -	23	6	7	5	- -
+ LT Investments	2	- -	1	2	- -	- -	- -	- -	- -	- -	23	6	7	5	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	34	25	24	51	87	68	46	32	26	20	21	333	43	43	29
+ Total Intangible Assets	17	6	11	21	63	58	35	29	23	18	16	19	41	41	25
+ Goodwill	6	6	6	9	25	27	9	9	9	9	9	9	21	21	7
+ Other Intangible Assets	12	1	6	13	38	32	26	20	15	10	7	10	20	20	18
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	16	19	13	29	23	9	11	3	2	2	5	314	2	3	4
Total Assets	297	307	290	281	357	273	209	151	121	99	110	75	105	88	64
+ Payables & Accruals	8	6	19	39	83	76	66	73	67	66	76	44	49	32	20
+ Accounts Payable	3	5	16	18	37	31	31	33	35	38	51	30	34	15	6
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	5	1	3	20	46	45	35	39	32	27	25	14	14	17	14
+ ST Debt	27	28	36	35	54	58	29	26	5	43	49	10	- -	5	7
+ ST Borrowings	27	28	36	34	53	57	29	26	5	43	49	10	- -	5	6
+ ST Finance Leases	- -	- -	- -	- -	1	1	- -	- -	- -	- -	1	- -	- -	- -	- -
+ Other ST Liabilities	12	17	6	5	4	4	5	4	4	5	3	4	8	8	5
+ Deferred Revenue	6	3	4	2	3	3	3	2	2	2	2	1	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	6	14	2	3	1	1	3	1	2	3	1	3	8	8	4
Total Current Liabilities	47	52	60	78	141	138	101	102	76	114	128	57	57	45	31
+ LT Debt	216	242	228	208	194	144	174	114	63	19	1	2	- -	1	- -
+ LT Borrowings	216	242	223	203	188	139	170	114	63	19	- -	2	- -	- -	- -
+ LT Finance Leases	- -	- -	5	4	5	5	4	- -	- -	- -	1	- -	- -	1	- -
+ Other LT Liabilities	23	12	13	13	13	10	8	6	4	3	1	- -	6	3	1
+ Accrued Liabilities	2	10	11	11	13	10	8	5	4	2	1	- -	6	3	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	21	2	2	2	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -
Total Noncurrent Liabilities	239	254	241	221	206	154	182	120	67	22	2	2	7	4	1
Total Liabilities	286	306	302	299	347	292	282	222	143	135	130	60	64	49	32
+ Preferred Equity and Hybrid Capital	4	3	3	3	4	4	4	4	4	4	4	4	4	4	4
+ Share Capital & APIC	176	196	206	222	276	278	270	287	366	369	401	499	523	531	546
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	176	196	206	222	276	278	270	287	366	369	401	499	523	531	546
- Treasury Stock	- -	- -	- -	- -	- -	- -	3	- -	12	12	12	12	12	12	12
+ Retained Earnings	-168	-198	-221	-242	-269	-300	-342	-360	-379	-396	-411	-474	-472	-482	-504
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	11	2	-11	-17	10	-19	-72	-69	-21	-35	-18	17	42	40	33
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1	-1	-1	-1	-1	-1
Total Equity	11	2	-11	-17	10	-19	-73	-71	-22	-37	-19	16	41	39	32
Total Liabilities & Equity	297	307	290	281	357	273	209	151	121	99	110	75	105	88	64
Shares Outstanding	- -	- -	- -	- -	- -	- -	- -	1	2	2	3	8	9	9	16
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	5	5	6	5	4	- -	- -	- -	1	- -	1	1	1
Net Debt	234	260	240	224	191	178	174	128	50	45	34	-5	-13	-2	1
Net Debt to Equity	2,072.91	14,548.13	-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
Tangible Common Equity Ratio	-3.47	-2.63	-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
Current Ratio	0.98	1.26	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
Cash Conversion Cycle	-1.41	-226.45	-442.54	-588.67	-141.84	-169.65	-146.8	-243.48	-382.67	-569.83	-613.57	-607.19	-391.32	-106.11	-89.43

Cash Flow Statement (USD)

API ChatGPT

	2010 Y	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
As of date	03/31/2010	03/31/2011	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

+ Net Income	-30	-29	-23	-21	-26	-32	-43	-15	-18	-16	-15	-63	2	-10	-21
+ Depreciation & Amortization	37	38	40	39	42	43	43	33	18	14	9	7	5	4	4
+ Non-Cash Items	7	16	21	15	14	16	27	10	11	7	5	49	5	7	18
+ Stock-Based Compensation	1	2	3	2	3	2	2	2	2	2	1	3	5	4	2
+ Deferred Income Taxes	- -	- -	- -	-5	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -
+ Asset Impairment Charge	- -	- -	1	- -	8	6	18	- -	- -	- -	- -	- -	2	- -	14
+ Other Non-Cash Adj	6	14	16	18	3	8	7	8	9	6	5	47	-1	2	3
+ Chg in Non-Cash Work Cap	-4	5	2	-4	9	-18	-2	3	12	6	8	-13	-7	-10	-12
+ (Inc) Dec in Accts Receiv	-1	-7	-11	-2	-8	-2	5	-2	14	6	- -	14	-9	10	8
+ (Inc) Dec in Inventories	- -	- -	- -	- -	-1	- -	- -	1	1	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	-2	- -	-5	6	1	4	2	3	3	1	3	-2	1	-6
+ Inc (Dec) in Accts Payable	-4	2	12	3	11	-15	-9	6	-3	-1	8	-30	4	-18	-13
+ Inc (Dec) in Other	1	13	2	-1	2	-3	-2	-3	-2	-2	-1	-2	-1	-3	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	10	30	40	29	40	9	26	32	22	11	8	-20	5	-9	-11
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-15	-44	-19	-10	-4	-2	-1	- -	-1	-2	-1	-3	-1	-2	-1
+ Acq of Fixed Prod Assets	-14	-43	-16	-6	-1	-2	-1	- -	-1	-1	-1	- -	- -	-1	-1
+ Acq of Intangible Assets	-1	-1	-2	-3	-2	-1	- -	- -	- -	-1	- -	-3	- -	-1	- -
+ Cash (Repurchase) of Equity	- -	1	7	11	50	- -	-3	- -	28	- -	6	43	12	- -	9
+ Increase in Capital Stock	- -	1	7	11	50	- -	- -	- -	28	- -	6	43	12	- -	9
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	-8	1	-3	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Dec in LT Investment	3	6	2	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1
+ Inc in LT Investment	-11	-5	-5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	4	-3	-48	3	- -	- -	- -	- -	- -	1	-12	- -	- -
+ Cash from Divestitures	- -	- -	6	- -	- -	3	- -	- -	- -	- -	- -	1	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	-2	-3	-48	- -	- -	- -	- -	- -	- -	- -	-12	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	4	1	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-19	-41	-17	-4	-52	1	-1	- -	-1	-2	-1	-2	-12	-1	-1
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	9	153	-22	-34	3	-50	1	-50	-43	-9	-39	-18	-10	4	1
+ Cash From Debt	85	379	16	199	49	- -	64	6	10	15	- -	2	- -	31	44
+ Repayments of Debt	-76	-226	-38	-233	-46	-50	-63	-56	-53	-25	-39	-21	-10	-27	-43
+ Other Financing Activities	-6	-141	- -	-7	-4	9	-16	6	-1	- -	24	- -	- -	- -	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	3	13	-16	-30	49	-41	-18	-44	-16	-9	-10	24	3	4	9
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-7	2	7	-4	37	-31	6	-13	5	- -	-4	3	-5	-6	-2
EBITDA	37	48	57	53	50	44	39	40	19	8	5	-7	6	-3	2
EBITDA Margin (%)	53.59	81.53	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
Free Cash Flow	-5	-14	21	20	36	7	24	31	21	9	7	-23	4	-11	-12
Net Cash Paid for Acquisitions	- -	- -	-4	3	48	-3	- -	- -	- -	- -	- -	-1	12	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Equity	4	139	1	-11	41	-42	25	-19	-22	- -	-33	-39	-6	-6	-11
Free Cash Flow per Basic Share	-35.77	-89.94	117.76	83.21	126.43	17.65	74.57	77.56	18.58	4.81	2.96	-3.54	0.5	-1.2	- -
Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	0.31	1.07	5.05	1.29	-10.87	22.61	-9.53	- -
Cash Flow to Net Income	-0.34	-1.03	-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
Capital Expenditures	-15	-44	-19	-10	-4	-2	-1	- -	-1	-2	-1	-3	-1	-2	-1