Mad Catz Interactive, Inc.

MCZAF

MCZAFMad Catz Interactive, Inc. US flag

Other OTC

0.00

USD

- -

2,204.00Market Cap

Income Statement (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016

Sales/Revenue/Turnover	83	92	102	112	101	100	88	113	119	184	118	123	90	86	134
+ Sales & Services Revenue	83	92	102	112	101	100	88	113	119	184	118	123	90	86	134
- Cost of Revenue	65	71	79	84	87	75	59	81	83	131	86	88	67	62	112
+ Cost of Goods & Services	65	71	79	84	87	75	59	81	83	131	86	88	67	62	112
Gross Profit	18	21	23	28	13	25	29	32	36	53	32	35	23	24	22
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	13	17	20	19	23	19	24	32	28	34	34	32	29	25	29
+ Selling, General & Admin	12	16	18	17	20	17	21	28	24	28	28	27	24	22	25
+ Research & Development	- -	- -	- -	1	2	1	2	1	3	5	6	4	4	3	4
+ Other Operating Expense	1	1	2	1	1	- -	1	2	2	1	1	1	1	- -	- -
Operating Income (Loss)	5	4	3	9	-9	6	5	- -	8	20	-3	2	-6	-2	-6
- Non-Operating (Income) Loss	2	2	1	2	2	1	-1	30	2	2	- -	11	1	1	4
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	2	2	3	1	1	1	1	2
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	2	2	3	1	1	1	1	2
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	2	2	1	2	2	1	-1	28	- -	-1	-1	10	1	- -	3
Pretax Income	3	2	2	7	-11	6	6	-30	6	17	-3	-9	-8	-2	-11
- Income Tax Expense (Benefit)	2	1	1	3	-4	2	3	3	1	6	-1	2	- -	-7	1
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	1	1	1	5	-7	4	3	-33	4	11	-2	-11	-7	5	-12
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	1	1	1	5	-7	4	3	-33	4	11	-2	-11	-7	5	-12
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	1	1	1	5	-7	4	3	-33	4	11	-2	-11	-7	5	-12
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	1	1	1	5	-7	4	3	-33	4	11	-2	-11	-7	5	-12
EBIT	5	4	3	9	-9	6	5	- -	8	20	-3	2	-6	-2	-6
EBITDA	7	5	5	11	-7	8	8	5	12	22	- -	5	-4	- -	-4
EBITDA Margin (%)	8.61	5.96	4.8	9.59	-7.19	8.41	8.99	4.08	10.23	12.14	0.37	4.13	-4.26	0.47	-2.94
EBITA	5	4	3	9	-9	6	5	- -	8	20	-3	2	-6	-2	-6
Gross Margin (%)	22.09	22.87	22.58	24.67	13.32	25.09	32.82	28.43	30.58	28.98	26.8	28.14	25.55	27.65	16.72
Operating Margin (%)	6.23	4.15	2.77	7.94	-9.08	6.46	5.63	0.36	7.07	10.63	-2.39	1.66	-7.13	-1.91	-4.75
Profit Margin (%)	1.78	1.32	1.02	4.09	-6.6	3.72	3.62	-28.97	3.75	5.92	-1.38	-9.13	-8.3	5.51	-8.67
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	2	2	2	2	2	2	3	4	4	3	3	3	3	2	2
Basic Weighted Avg Shares	50	53	53	54	54	54	55	55	55	55	63	63	64	64	73
Basic EPS, GAAP	0.03	0.02	0.02	0.09	-0.12	0.07	0.06	-0.59	0.08	0.2	-0.03	-0.18	-0.12	0.07	-0.16
Basic EPS from Cont Ops	0.02	0.02	0.02	0.09	-0.12	0.07	0.06	-0.59	0.08	0.2	-0.03	-0.18	-0.12	0.07	-0.16
Diluted Weighted Avg Shares	50	54	54	54	54	55	55	55	55	67	63	63	64	65	73
Diluted EPS, GAAP	0.03	0.02	0.02	0.08	-0.12	0.07	0.06	-0.59	0.08	0.16	-0.03	-0.18	-0.12	0.07	-0.16
Diluted EPS from Cont Ops	0.02	0.02	0.02	0.08	-0.12	0.07	0.06	-0.59	0.08	0.16	-0.03	-0.18	-0.12	0.07	-0.16

Balance Sheet (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016

Total Current Assets	31	41	40	52	38	32	44	39	35	54	57	45	32	34	40
+ Cash, Cash Equivalents & STI	2	1	2	1	2	2	5	3	2	4	2	3	1	5	2
+ Cash & Cash Equivalents	2	1	2	1	2	2	5	3	2	4	2	3	1	5	2
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	11	17	17	19	14	14	15	17	15	20	18	16	10	9	11
+ Accounts Receivable, Net	10	17	17	18	12	14	15	16	15	20	15	14	8	8	10
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	2	2	- -	1	1	- -	- -	3	2	2	2	1
+ Inventories	16	18	17	27	18	13	21	18	17	28	33	24	17	15	23
+ Raw Materials	5	- -	3	2	1	2	1	1	1	1	2	2	1	1	1
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	11	- -	14	25	17	11	20	17	15	27	30	22	16	15	22
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	18	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	3	5	4	5	4	3	3	2	1	2	3	3	3	4	4
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	19	25	26	27	31	23	47	17	16	21	20	7	8	14	15
+ Property, Plant & Equip, Net	2	2	2	2	2	2	2	2	3	4	4	3	3	3	3
+ Property, Plant & Equip	4	5	5	6	7	7	8	9	11	12	13	13	14	15	14
- Accumulated Depreciation	2	3	4	4	5	5	6	7	8	8	9	10	11	11	11
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	17	23	24	25	28	21	45	14	13	17	16	4	5	11	12
+ Total Intangible Assets	16	23	24	25	25	19	44	14	11	16	15	4	3	3	2
+ Goodwill	- -	- -	- -	- -	22	17	36	8	8	10	10	- -	- -	- -	- -
+ Other Intangible Assets	16	23	24	25	3	2	8	5	3	6	5	4	3	3	2
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	1	- -	- -	1	3	2	1	1	1	1	1	1	2	8	10
Total Assets	50	66	66	79	69	55	91	56	52	76	77	53	39	47	55
+ Payables & Accruals	16	16	15	24	23	16	23	20	22	27	25	22	19	21	34
+ Accounts Payable	16	16	14	19	20	14	16	14	12	14	18	16	14	16	25
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	1	2	2	1	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	1	5	4	3	7	6	8	11	6	7	5	4	8
+ ST Debt	4	17	15	12	9	1	11	14	4	20	17	9	7	9	16
+ ST Borrowings	4	17	15	12	9	1	11	14	4	20	17	9	7	9	16
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	- -	- -	- -
Total Current Liabilities	20	33	30	36	32	18	35	34	25	48	44	33	26	30	50
+ LT Debt	- -	- -	- -	- -	- -	- -	15	14	14	- -	- -	- -	1	- -	- -
+ LT Borrowings	- -	- -	- -	- -	- -	- -	15	14	14	- -	- -	- -	1	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	3	- -	2	1
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	4	2	- -	2	1
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	15	15	15	3	4	3	1	2	1
Total Liabilities	21	33	30	36	32	18	50	49	40	51	48	36	27	32	51
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	46	46	46	47	47	47	48	48	49	101	119	120	122	126	127
+ Common Stock	46	- -	- -	- -	- -	- -	- -	- -	- -	51	59	60	61	63	64
+ Additional Paid in Capital	- -	46	46	47	47	47	48	48	49	51	59	60	61	63	64
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-16	-16	-15	-10	-17	-12	-9	-42	-37	-27	-28	-40	-47	-42	-54
+ Other Equity	- -	3	5	7	7	3	3	- -	- -	- -	-2	-4	-2	-5	-6
Equity Before Minority Interest	30	32	36	43	37	37	41	6	11	24	29	17	12	16	4
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	30	32	36	43	37	37	41	6	11	24	29	17	12	16	4
Total Liabilities & Equity	50	66	66	79	69	55	91	56	52	76	77	53	39	47	55
Shares Outstanding	53	53	53	54	54	54	55	55	55	57	63	63	64	73	73
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	2	16	13	11	7	-1	21	26	16	16	14	6	6	4	14
Net Debt to Equity	8.21	48.86	37.31	25.67	18.92	-2.7	51.17	400.95	141.91	67.12	48.08	36.23	53.4	24.25	344.73
Tangible Common Equity Ratio	39.18	22.52	28.41	33.2	27.1	49.87	-5.73	-17.06	0.1	13.5	23.22	27.02	25.1	29.4	3.32
Current Ratio	1.52	1.23	1.33	1.43	1.19	1.8	1.25	1.14	1.4	1.13	1.3	1.37	1.23	1.13	0.8
Cash Conversion Cycle	53.25	61.94	71.39	87.2	58.54	37.41	82.19	65.67	66.33	64.06	119.72	83.68	68.03	38.75	22.65

Cash Flow Statement (USD)

API ChatGPT

	2002 Y	2003 Y	2004 Y	2005 Y	2006 Y	2007 Y	2008 Y	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y
As of date	03/31/2002	03/31/2003	03/31/2004	03/31/2005	03/31/2006	03/31/2007	03/31/2008	03/31/2009	03/31/2010	03/31/2011	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016

+ Net Income	1	1	1	5	-7	4	3	-33	4	11	-2	-11	-7	5	-12
+ Depreciation & Amortization	2	2	2	2	2	2	3	4	4	3	3	3	3	2	2
+ Non-Cash Items	1	-1	- -	- -	-1	2	8	31	- -	2	- -	11	-2	-8	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	1	- -
+ Deferred Income Taxes	- -	-1	- -	-1	-2	2	- -	3	-1	- -	- -	- -	-2	-8	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	28	- -	- -	- -	10	- -	- -	- -
+ Other Non-Cash Adj	1	- -	- -	1	1	- -	8	- -	- -	1	-1	- -	-1	-1	-1
+ Chg in Non-Cash Work Cap	1	-9	1	-2	12	1	-8	-5	4	-12	-7	7	11	3	3
+ (Inc) Dec in Accts Receiv	-3	-6	- -	-2	7	-1	2	-2	1	-5	3	1	6	1	-2
+ (Inc) Dec in Inventories	-2	-2	2	-10	8	6	- -	2	1	-8	-5	8	7	1	-8
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	1	- -	-1
+ Inc (Dec) in Accts Payable	7	- -	-2	8	- -	-6	-8	-5	2	2	-1	-2	-3	- -	13
+ Inc (Dec) in Other	- -	- -	2	2	-3	2	-2	- -	- -	- -	-3	- -	-1	- -	1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	6	-7	4	4	7	8	6	-2	13	3	-5	10	4	1	-6
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	-1	-1	-1	-2	- -	-1	-1	-3	-2	-2	-1	-2	-2	-2
+ Acq of Fixed Prod Assets	-1	-1	-1	-1	-2	- -	-1	-1	-3	-2	-2	-1	-1	-2	-2
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	11	- -	- -	3	- -
+ Increase in Capital Stock	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	11	- -	- -	3	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	-5	- -	- -	- -	- -	-13	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-1	-6	-1	-1	-2	- -	-14	-1	-3	-4	-2	-1	-2	-2	-2
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	- -	2	-10	1	-3	-8	-3	1	7
+ Cash From Debt	- -	- -	- -	- -	- -	- -	- -	98	100	169	132	91	70	65	129
+ Repayments of Debt	- -	- -	- -	- -	- -	- -	- -	-96	-110	-168	-135	-98	-73	-65	-122
+ Other Financing Activities	-4	13	-2	-3	-4	-7	10	- -	-1	1	-2	-1	-1	- -	-2
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-4	13	-2	-3	-4	-7	10	2	-11	2	7	-9	-4	4	6
Effect of Foreign Exchange Rates	- -	- -	- -	-1	-1	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	1	- -	1	1	3	-2	-1	1	-1	- -	-1	4	-3
EBITDA	7	5	5	11	-7	8	8	5	12	22	- -	5	-4	- -	-4
EBITDA Margin (%)	8.61	5.96	4.8	9.59	-7.19	8.41	8.99	4.08	10.23	12.14	0.37	4.13	-4.26	0.47	-2.94
Free Cash Flow	4	-8	3	2	5	8	5	-4	10	1	-8	9	3	-1	-8
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -
Free Cash Flow to Firm	4	-8	3	2	- -	8	5	- -	12	3	- -	- -	- -	- -	- -
Free Cash Flow to Equity	4	-8	3	2	5	8	5	-2	- -	2	-11	1	-1	- -	-1
Free Cash Flow per Basic Share	0.09	-0.16	0.05	0.05	0.09	0.15	0.1	-0.06	0.18	0.02	-0.12	0.14	0.04	-0.01	-0.11
Price/Free Cash Flow	7.94	-5.24	8.9	16.85	3.67	5.18	4.89	-23.02	1.71	27.35	-13.34	2.14	5.47	6.75	-3.45
Cash Flow to Net Income	3.75	-6.11	3.35	0.84	-0.99	2.28	1.96	0.07	2.85	0.3	3.3	-0.91	-0.55	0.31	0.55
Capital Expenditures	-1	-1	-1	-1	-2	- -	-1	-1	-3	-2	-2	-1	-2	-2	-2