Lisata Therapeutics, Inc.

LSTA

LSTALisata Therapeutics, Inc. US flag

NASDAQ Capital Market

3.48

USD

- -

31.69MMarket Cap

Income Statement (USD)

API Chat

	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
Sales/Revenue/Turnover	10	14	15	18	22	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Sales & Services Revenue	10	14	15	18	22	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
- Cost of Revenue	9	12	13	16	20	31	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	9	12	13	16	20	31	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	1	2	2	2	2	4	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	4	- -	- -	- -	- -	- -	- -	- -	-1	- -
- Operating Expenses	35	33	39	60	54	30	28	17	20	19	29	58	26	23	18
+ Selling, General & Admin	28	22	22	31	30	13	12	9	9	10	11	14	13	12	10
+ Research & Development	8	10	17	29	24	17	16	8	11	9	18	43	13	11	8
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-34	-30	-37	-58	-52	-30	-28	-17	-20	-19	-29	-58	-26	-22	-18
- Non-Operating (Income) Loss	1	6	2	-2	47	2	- -	-1	-1	- -	- -	-1	-3	-2	-1
+ Interest Expense, Net	3	2	- -	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	3	2	- -	1	2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-2	4	2	-3	45	- -	- -	-1	-1	- -	- -	-1	-3	-2	-1
Pretax Income	-35	-36	-39	-56	-98	-31	-28	-16	-19	-19	-29	-57	-23	-21	-18
- Income Tax Expense (Benefit)	- -	- -	1	- -	-17	- -	-12	- -	- -	-11	-2	-2	-2	-1	-1
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-35	-36	-39	-55	-81	-31	-16	-16	-19	-8	-27	-54	-21	-20	-17
- Net Extraordinary Losses (Gains)	3	5	-1	-1	- -	1	-40	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	-22	-30	- -	- -	- -	-2	38	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	25	35	-1	-1	- -	3	-78	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-38	-41	-38	-54	-81	-32	24	-16	-19	-8	-27	-54	-21	-20	-17
- Minority Interest	9	13	1	1	- -	1	1	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-47	-54	-39	-55	-81	-33	23	-16	-19	-8	-27	-54	-21	-20	-17
- Preferred Dividends	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-48	-54	-39	-55	-81	-33	23	-16	-19	-8	-27	-54	-21	-20	-17
EBIT	-34	-30	-37	-58	-52	-30	-28	-17	-20	-19	-29	-58	-26	-22	-18
EBITDA	-33	-29	-35	-56	-49	-29	-27	-17	-20	-19	-29	-58	-26	-22	-18
EBITDA Margin (%)	-324.02	-201.22	-239.99	-309.69	-217.41	- -	- -	- -	- -	- -	- -	- -	- -	-2,223.5	-10,625.29
EBITA	-34	-30	-37	-58	-52	-30	-28	-17	-20	-19	-29	-58	-26	-22	-18
Gross Margin (%)	13.96	16.61	11.73	12.6	10.36	- -	- -	- -	- -	- -	- -	- -	- -	100	100
Operating Margin (%)	-338.35	-212.04	-250.94	-321.88	-229.35	- -	- -	- -	- -	- -	- -	- -	- -	-2,240.9	-10,711.18
Profit Margin (%)	-469	-375.23	-265.75	-305.89	-359.69	- -	- -	- -	- -	- -	- -	- -	- -	-1,998.5	-9,756.47
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	3.55	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	1	2	2	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	1	4	5	8	8	9
Basic EPS, GAAP	-808.84	-588.41	-285.29	-251.28	-250.12	-74.81	38.43	-25.03	-28.13	-7.92	-7.45	-10.47	-2.58	-2.4	-1.91
Basic EPS from Cont Ops	-585.23	-391.22	-288.98	-254	-250.51	-71.6	-27.04	-25.03	-28.11	-7.91	-7.45	-10.47	-2.58	-2.4	-1.91
Diluted Weighted Avg Shares	- -	- -	- -	- -	- -	- -	1	1	1	1	4	5	8	8	9
Diluted EPS, GAAP	-808.84	-588.41	-285.29	-251.28	-250.12	-74.81	38.43	-25.03	-28.13	-7.92	-7.45	-10.47	-2.58	-2.4	-1.91
Diluted EPS from Cont Ops	-585.23	-391.22	-288.98	-254	-250.51	-71.6	-27.04	-25.03	-28.11	-7.91	-7.45	-10.47	-2.58	-2.4	-1.91

Balance Sheet (USD)

API Chat

	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
Total Current Assets	39	17	51	36	29	25	61	44	26	35	96	72	54	35	18
+ Cash, Cash Equivalents & STI	4	14	46	26	20	7	55	43	25	35	95	69	51	31	16
+ Cash & Cash Equivalents	4	14	46	19	20	7	29	10	14	17	25	32	23	16	16
+ ST Investments	- -	- -	- -	7	- -	- -	26	33	11	18	70	37	28	15	- -
+ Accounts & Notes Receiv	1	1	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Accounts Receivable, Net	1	1	2	3	3	- -	- -	- -	- -	- -	- -	- -	- -	1	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	9	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	-12	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	33	1	2	7	6	17	6	1	1	1	1	3	3	2	2
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	117	38	39	90	28	29	2	- -	1	1	1	1	1	- -	- -
+ Property, Plant & Equip, Net	12	11	13	16	17	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip	13	13	16	21	25	2	1	- -	- -	- -	- -	1	1	1	- -
- Accumulated Depreciation	1	2	3	5	8	1	1	- -	- -	- -	- -	- -	- -	1	- -
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	105	27	26	74	11	28	2	- -	1	1	1	1	1	- -	- -
+ Total Intangible Assets	26	26	25	73	10	9	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	11	11	11	25	7	7	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	15	14	14	48	3	2	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	79	1	1	1	1	19	2	- -	1	1	1	1	- -	- -	- -
Total Assets	155	54	90	126	57	54	63	45	27	36	97	73	55	35	18
+ Payables & Accruals	3	5	7	10	10	5	9	6	6	3	4	6	6	5	3
+ Accounts Payable	2	3	3	6	4	2	1	1	1	1	2	3	2	1	1
+ Accrued Taxes	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	2	4	4	6	3	8	5	4	2	2	4	4	4	2
+ ST Debt	4	4	1	2	5	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	4	4	1	2	5	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	29	1	2	4	5	11	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	1	1	2	4	5	5	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	28	- -	- -	- -	- -	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Current Liabilities	36	10	10	16	21	21	9	6	6	4	5	6	7	6	3
+ LT Debt	- -	- -	4	15	11	3	- -	- -	1	- -	- -	- -	- -	- -	- -
+ LT Borrowings	- -	- -	4	15	11	3	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	39	11	14	37	1	26	4	2	- -	- -	- -	- -	- -	- -	- -
+ Accrued Liabilities	4	4	4	18	1	6	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	35	8	10	19	1	20	4	2	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	39	12	18	52	13	28	4	2	1	- -	- -	- -	- -	- -	- -
Total Liabilities	75	22	28	68	34	49	13	7	7	4	5	7	7	6	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	201	231	300	350	397	410	433	436	439	459	546	575	577	578	580
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	201	231	300	350	397	410	433	436	439	459	546	575	577	578	580
- Treasury Stock	- -	1	1	1	1	1	1	1	1	1	1	1	1	1	1
+ Retained Earnings	-143	-197	-236	-291	-372	-405	-382	-398	-417	-426	-453	-507	-528	-548	-565
+ Other Equity	4	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	62	33	63	59	24	5	51	38	21	32	92	67	48	30	15
+ Minority/Non Controlling Interest	18	- -	-1	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	80	33	62	58	23	4	50	37	21	32	92	66	48	29	15
Total Liabilities & Equity	155	54	90	126	57	54	63	45	27	36	97	73	55	35	18
Shares Outstanding	- -	- -	- -	- -	- -	1	1	1	1	1	4	8	8	8	9
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -
Net Debt	- -	-10	-42	-3	-4	1	-29	-10	-14	-17	-25	-32	-23	-16	-16
Net Debt to Equity	-0.19	-30.24	-67.69	-4.36	-15.22	24.08	-57.79	-27.5	-68.27	-51.21	-26.79	-48.48	-47.17	-55.29	-109.28
Tangible Common Equity Ratio	41.77	25.07	57.13	-27.47	28.31	-11.89	79.19	84.02	75.69	89.56	94.84	90.77	87.51	83.67	82.29
Current Ratio	1.06	1.68	5.18	2.23	1.39	1.16	6.59	7.85	4.35	10.08	21.27	11.26	8.18	6.16	5.76
Cash Conversion Cycle	840.26	-18.01	-12.45	-48.83	-42.36	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API Chat

	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
+ Net Income	-35	-36	-39	-55	-81	-31	-16	-16	-19	-8	-27	-54	-21	-20	-17
+ Depreciation & Amortization	1	2	2	2	3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	12	13	9	8	37	2	-10	1	2	2	5	34	1	1	2
+ Stock-Based Compensation	10	- -	7	- -	10	2	2	2	1	1	2	3	2	2	1
+ Deferred Income Taxes	- -	- -	1	- -	-17	- -	-12	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	1	1	- -	- -	62	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	1	12	2	8	-18	- -	1	-1	- -	- -	3	31	-1	- -	- -
+ Chg in Non-Cash Work Cap	-1	3	2	-2	2	- -	5	-5	-1	-2	1	-1	- -	-1	-1
+ (Inc) Dec in Accts Receiv	- -	-1	-1	-1	1	- -	- -	- -	- -	- -	- -	- -	- -	-1	- -
+ (Inc) Dec in Inventories	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	-1	-3	1	- -	1	- -	- -	- -	- -	-1	-1	1	1
+ Inc (Dec) in Accts Payable	- -	2	3	- -	- -	- -	4	-6	-2	-3	1	- -	- -	-1	-3
+ Inc (Dec) in Other	1	3	- -	2	1	- -	- -	- -	1	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	1	5	- -	- -	- -	5	-1	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-21	-14	-27	-47	-39	-24	-21	-20	-19	-9	-22	-21	-20	-19	-16
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	3	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	-1	-3	-4	-3	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	-1	-1	-3	-4	-3	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	21	16	59	17	36	12	6	1	1	19	86	- -	- -	- -	1
+ Increase in Capital Stock	21	16	59	17	36	12	6	1	1	19	86	- -	- -	- -	1
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	-7	7	- -	-26	-7	21	-7	-55	33	10	13	15
+ Dec in LT Investment	- -	- -	- -	1	13	- -	34	63	54	28	125	122	109	69	24
+ Inc in LT Investment	- -	- -	- -	-8	-6	- -	-60	-70	-33	-35	-180	-90	-98	-56	-9
+ Net Cash From Acq & Div	- -	12	- -	- -	- -	- -	68	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	12	- -	- -	- -	- -	75	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	-7	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-2	-6	- -	- -	- -	-2	- -	- -	- -	- -	- -	-3	- -	- -	- -
+ Net Cash From Disc Ops	-2	-6	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-2	6	-3	-11	4	-3	41	-5	21	-7	-55	29	10	13	15
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-1	- -	1	12	- -	-10	-6	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash From Debt	31	1	2	17	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	-32	-1	-1	-4	-1	-10	-7	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	-7	3	1	- -	19	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	20	9	62	31	37	21	-1	1	1	19	85	- -	- -	- -	1
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-3	1	32	-27	1	-6	19	-24	4	2	8	8	-10	-6	- -
EBITDA	-33	-29	-35	-56	-49	-29	-27	-17	-20	-19	-29	-58	-26	-22	-18
EBITDA Margin (%)	-324.02	-201.22	-239.99	-309.69	-217.41	- -	- -	- -	- -	- -	- -	- -	- -	-2,223.5	-10,625.29
Free Cash Flow	-22	-14	-30	-51	-42	-25	-21	-20	-19	-9	-22	-21	-20	-19	-16
Net Cash Paid for Acquisitions	- -	-12	- -	- -	- -	- -	-68	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Equity	-23	-15	-29	-38	-42	-34	-27	-18	-19	-9	-22	-21	-20	-19	-16
Free Cash Flow per Basic Share	-364.05	-155.87	-218.04	-231.5	-131.25	-56.73	-35.14	-31.15	-27.43	-8.59	-6.05	-4.14	-2.48	-2.32	-1.84
Price/Free Cash Flow	-2.22	-6.23	-5.73	-2.86	-1.45	-0.82	-1.52	-1.74	-1.37	-2.51	-2.09	-0.63	-1.1	-1.28	-1.01
Cash Flow to Net Income	0.44	0.26	0.7	0.85	0.49	0.72	-0.91	1.24	0.98	1.08	0.81	0.39	0.96	0.97	0.96
Capital Expenditures	-1	-1	-3	-4	-3	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -