Live Ventures Incorporated

LIVE

LIVELive Ventures Incorporated US flag

NASDAQ Capital Market

10.85

USD

-0.47

- -

33.33MMarket 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	4	3	2	7	33	79	152	200	193	192	273	287	355	473	445
+ Sales & Services Revenue	4	3	2	7	33	79	152	200	193	192	273	287	355	473	445
- Cost of Revenue	4	1	1	5	22	59	89	125	122	116	174	189	240	328	299
+ Cost of Goods & Services	4	1	1	5	22	59	89	125	122	116	174	189	240	328	299
Gross Profit	- -	2	1	2	11	20	63	74	71	75	99	98	116	145	146
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	6	3	4	7	18	18	44	63	68	55	64	67	100	140	129
+ Selling, General & Admin	6	3	4	7	18	18	44	63	68	55	64	67	100	140	131
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2
Operating Income (Loss)	-5	-1	-3	-4	-6	2	18	11	3	20	36	31	15	4	17
- Non-Operating (Income) Loss	- -	1	3	- -	8	- -	8	- -	9	5	-4	-1	14	36	-12
+ Interest Expense, Net	- -	1	3	- -	4	4	8	9	6	5	5	4	13	17	16
+ Interest Expense	- -	1	3	- -	4	4	8	9	6	5	5	4	13	17	16
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	3	-4	- -	-8	3	- -	-9	-5	1	19	-27
Pretax Income	-5	-2	-6	-5	-14	2	11	10	-6	16	40	32	1	-31	28
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	-16	4	4	-2	5	9	7	2	-5	6
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-5	-2	-6	-5	-15	18	7	6	-4	11	31	25	- -	-27	23
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-6	-2	-6	-5	-15	18	7	6	-4	11	31	25	- -	-27	23
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-6	-2	-6	-5	-15	18	7	6	-4	11	31	25	- -	-27	23
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-6	-2	-6	-5	-15	18	6	6	-4	11	31	25	- -	-27	23
EBIT	-5	-1	-3	-4	-6	2	18	11	3	20	36	31	15	4	17
EBITDA	-5	-1	-2	-4	-5	5	23	17	9	28	42	39	35	28	39
EBITDA Margin (%)	-116.03	-22.38	-105.19	-55.18	-16.11	6.89	15.21	8.44	4.62	14.47	15.52	13.61	9.72	6.01	8.66
EBITA	-5	-1	-3	-4	-6	2	18	11	3	20	36	31	15	4	17
Gross Margin (%)	11.69	76.7	61.04	28.06	33.73	25.3	41.15	37.17	36.67	39.28	36.44	34.1	32.54	30.63	32.74
Operating Margin (%)	-129.84	-30.85	-116.42	-61.93	-19.25	2.94	11.9	5.41	1.68	10.65	13.11	10.75	4.35	0.93	3.76
Profit Margin (%)	-134.75	-51.3	-244.36	-64.16	-43.95	22.58	4.28	2.97	-2.08	5.7	11.43	8.62	-0.03	-5.64	5.11
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	1	- -	- -	- -	1	3	5	6	6	7	7	8	19	24	22
Basic Weighted Avg Shares	- -	1	2	2	3	3	2	2	2	2	2	3	3	3	3
Basic EPS, GAAP	-16.57	-1.52	-3.67	-2.13	-5.58	6.33	2.94	3.01	-2.11	6.4	19.92	7.94	-0.03	-8.48	7.35
Basic EPS from Cont Ops	-16.21	-1.53	-3.67	-2.13	-5.6	6.38	2.94	3.01	-2.11	6.25	19.8	7.94	-0.03	-8.48	7.35
Diluted Weighted Avg Shares	- -	1	2	2	3	3	4	4	2	4	3	3	3	3	5
Diluted EPS, GAAP	-16.57	-1.52	-3.67	-2.13	-5.58	5.4	1.61	1.58	-2.11	3.09	9.8	7.84	-0.03	-8.48	4.93
Diluted EPS from Cont Ops	-16.21	-1.53	-3.67	-2.13	-5.6	5.43	1.61	1.58	-2.11	3.02	9.75	7.84	-0.03	-8.48	4.93

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	1	2	1	14	26	25	56	66	56	96	99	135	183	182	173
+ Cash, Cash Equivalents & STI	- -	1	1	8	3	1	4	3	3	9	5	5	4	5	9
+ Cash & Cash Equivalents	- -	1	1	8	3	1	4	3	3	9	5	5	4	5	9
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	1	- -	- -	1	8	8	11	14	12	20	22	30	42	47	40
+ Accounts Receivable, Net	1	- -	- -	1	8	8	11	13	12	20	22	26	41	47	40
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	1	- -	- -
+ Inventories	- -	- -	- -	4	13	11	35	46	39	65	71	98	131	126	121
+ Raw Materials	- -	- -	- -	- -	7	7	8	10	8	13	19	36	33	32	34
+ Work In Process	- -	- -	- -	- -	1	1	1	1	2	12	12	8	9	8	8
+ Finished Goods	- -	- -	- -	5	6	5	27	37	30	43	42	57	94	93	84
+ Inventory Adjustments	- -	- -	- -	- -	- -	-1	-1	-1	-1	-3	-2	-2	-4	-6	-5
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	1	2	6	6	3	2	2	2	2	5	4	4
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	2	2	3	4	15	28	73	75	67	101	113	144	239	226	213
+ Property, Plant & Equip, Net	- -	- -	- -	- -	12	14	23	28	23	61	66	98	135	139	131
+ Property, Plant & Equip	1	- -	1	- -	13	17	30	40	36	75	87	125	172	186	189
- Accumulated Depreciation	1	- -	- -	- -	1	3	7	12	14	14	21	27	37	48	59
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	2	2	3	4	2	14	50	47	44	40	47	46	104	87	83
+ Total Intangible Assets	1	2	3	4	2	2	41	44	39	39	46	45	102	86	81
+ Goodwill	- -	- -	- -	1	1	- -	37	37	37	38	41	41	76	61	61
+ Other Intangible Assets	1	2	3	3	2	2	4	7	2	1	5	4	27	25	20
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	13	9	4	5	1	1	1	1	1	1
Total Assets	3	4	4	18	41	53	129	141	122	197	212	279	422	408	386
+ Payables & Accruals	1	1	1	3	10	12	17	22	27	25	28	27	54	59	58
+ Accounts Payable	1	1	1	2	6	5	10	16	15	13	11	11	27	31	27
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	1	1	1	2	3	2	2	2	3
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	4	6	7	5	11	9	14	14	26	26	27
+ ST Debt	1	- -	- -	1	1	2	49	14	8	20	25	29	39	66	49
+ ST Borrowings	1	- -	- -	1	1	2	49	14	8	13	18	21	27	53	37
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	7	7	8	12	13	12
+ Other ST Liabilities	- -	- -	- -	1	- -	- -	- -	1	- -	12	11	- -	5	5	4
+ Deferred Revenue	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -	5	5	4
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	12	11	- -	- -	- -	- -
Total Current Liabilities	2	1	1	4	11	14	66	38	35	57	65	56	98	130	111
+ LT Debt	- -	- -	- -	1	21	15	29	64	53	95	69	115	206	192	167
+ LT Borrowings	- -	- -	- -	1	21	15	29	64	53	67	40	65	125	100	78
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	28	29	50	81	92	89
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	- -	1	1	1	3	10	18	13	13
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	9	14	6	9
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	2	4	7	4
Total Noncurrent Liabilities	- -	- -	- -	1	21	15	29	65	53	96	72	125	224	205	180
Total Liabilities	2	1	1	5	32	29	95	102	88	154	137	181	322	335	291
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	21	24	30	45	53	60	63	64	64	64	65	65	69	70	76
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	21	24	30	45	53	60	63	64	64	64	65	65	69	70	76
- Treasury Stock	- -	- -	- -	- -	- -	- -	1	2	2	4	5	7	8	9	10
+ Retained Earnings	-20	-22	-27	-32	-47	-35	-29	-23	-27	-16	15	40	39	12	29
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	1	3	3	13	6	24	34	39	34	44	76	98	100	73	95
+ Minority/Non Controlling Interest	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	1	3	3	13	8	24	34	39	34	44	75	97	100	73	95
Total Liabilities & Equity	3	4	4	18	41	53	129	141	122	197	212	279	422	408	386
Shares Outstanding	- -	1	2	2	3	3	2	2	2	2	2	3	3	3	3
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	35	37	58	93	105	101
Net Debt	1	-1	-1	-7	20	17	73	76	58	72	53	81	147	148	107
Net Debt to Equity	101.26	-46.15	-24.02	-50.17	239.24	69.03	218.78	195.67	169.54	164.15	70.52	83.41	147.19	203.6	112.18
Tangible Common Equity Ratio	-30.7	36.33	27.12	62.75	15.49	43.47	-8.65	-4.98	-6.02	3.06	17.46	22.35	-0.72	-4.16	4.61
Current Ratio	0.49	1.26	1.22	3.19	2.34	1.83	0.84	1.76	1.59	1.67	1.52	2.39	1.87	1.4	1.56
Cash Conversion Cycle	23.31	-347.73	-259.29	121.31	149.32	76.88	90.56	106.17	103.52	157.53	145.69	173.95	183.32	144.47	150

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	-6	-2	-6	-5	-15	18	7	6	-4	11	31	25	- -	-27	23
+ Depreciation & Amortization	1	- -	- -	- -	1	3	5	6	6	7	7	8	19	24	22
+ Non-Cash Items	1	1	3	1	11	-13	3	-1	3	4	-1	-5	7	24	-28
+ Stock-Based Compensation	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	-16	4	4	-2	4	4	6	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	4	1	- -	- -	3	1	- -	5	- -	18	- -
+ Other Non-Cash Adj	- -	1	3	- -	6	1	-1	-6	1	-1	-5	-16	6	6	-28
+ Chg in Non-Cash Work Cap	- -	1	- -	-2	2	- -	-7	1	14	7	-8	-22	- -	-1	12
+ (Inc) Dec in Accts Receiv	- -	- -	1	- -	- -	- -	-3	-1	2	-1	-2	-6	4	1	9
+ (Inc) Dec in Inventories	- -	- -	- -	-3	2	2	-4	-5	7	12	-8	-20	-10	5	5
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	-2	-2	4	1	- -	- -	2	2	2	- -
+ Inc (Dec) in Accts Payable	- -	- -	-1	2	- -	- -	2	3	4	-5	3	-3	7	-1	-5
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6	-3	-7	3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-4	- -	-2	-5	-1	8	8	12	19	29	29	6	26	21	29
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	1	- -	- -	3	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	1	- -	- -	3	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	-1	- -	- -	- -	-3	-7	-9	-3	-4	-11	-12	-10	-8	-8
+ Acq of Fixed Prod Assets	- -	- -	- -	- -	- -	-3	-6	-9	-2	-4	-11	-12	-10	-8	-8
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	-1	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	2	- -	14	1	- -	-1	-1	-1	-2	- -	-3	-1	-1	-1
+ Increase in Capital Stock	- -	2	- -	14	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	-1	-1	-1	-2	- -	-3	-1	-1	-1
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-3	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	-1	-6	- -	-47	- -	- -	-5	-6	-28	-54	-13	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	-1	-6	- -	-47	- -	- -	-5	-6	-28	-54	-13	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	-1	- -	-1	-6	-3	-54	-9	- -	-9	-17	-40	-64	-21	-8
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	1	-2	- -	- -	-1	-6	34	-5	-18	-12	-15	15	39	2	-5
+ Cash From Debt	1	- -	- -	1	3	15	37	28	1	7	2	25	49	13	9
+ Repayments of Debt	- -	-2	- -	-1	-4	-22	-3	-32	-19	-19	-17	-11	-10	-11	-14
+ Other Financing Activities	- -	1	1	- -	2	-1	16	1	- -	- -	-1	22	- -	- -	-11
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	1	2	1	14	1	-7	49	-4	-19	-14	-16	34	38	1	-17
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-3	1	-1	7	-5	-2	3	-2	- -	6	-4	- -	- -	- -	4
EBITDA	-5	-1	-2	-4	-5	5	23	17	9	28	42	39	35	28	39
EBITDA Margin (%)	-116.03	-22.38	-105.19	-55.18	-16.11	6.89	15.21	8.44	4.62	14.47	15.52	13.61	9.72	6.01	8.66
Free Cash Flow	-4	-1	-2	-5	-1	5	1	2	16	25	18	-6	16	12	21
Net Cash Paid for Acquisitions	- -	- -	- -	1	6	- -	47	- -	- -	5	6	28	54	13	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	6	7	- -	28	22	-2	15	- -	33
Free Cash Flow to Equity	-3	-2	-2	-5	-2	-1	35	-2	1	13	4	9	55	14	16
Free Cash Flow per Basic Share	-13.02	-0.49	-1.24	-2.42	-0.47	1.66	0.62	1.24	8.65	14.59	11.34	-1.84	5.1	3.86	6.78
Price/Free Cash Flow	-0.25	19.11	-6.47	-7.69	-33.08	3.42	3.49	1.59	0.75	0.97	2.9	4.27	2.48	1.65	2.33
Cash Flow to Net Income	0.79	-0.02	0.31	1.11	0.07	0.44	1.21	2	-4.75	2.63	0.94	0.26	-254.85	-0.77	1.26
Capital Expenditures	- -	-1	- -	- -	- -	-3	-7	-9	-3	-4	-11	-12	-10	-8	-8