Somero Enterprises, Inc.

SOM.L

SOM.LSomero Enterprises, Inc. GB flag

London Stock Exchange

185.00

GBp

+5.00

- -

95.79MMarket 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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Sales/Revenue/Turnover	22	32	45	59	70	79	86	94	89	89	133	134	121	109	89
+ Sales & Services Revenue	22	32	45	59	70	79	86	94	89	89	133	134	121	109	89
- Cost of Revenue	12	17	22	27	31	34	37	40	39	40	56	57	53	50	43
+ Cost of Goods & Services	12	17	22	27	31	34	37	40	39	40	56	57	53	50	43
Gross Profit	10	16	24	32	39	45	49	54	51	49	77	76	67	59	46
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	12	14	17	19	22	24	23	24	24	25	32	33	34	35	32
+ Selling, General & Admin	11	14	16	18	21	23	22	23	22	23	30	30	31	32	30
+ Research & Development	1	1	1	1	1	1	1	1	2	2	2	3	3	3	2
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	-2	1	6	13	18	21	25	29	27	24	45	43	34	24	14
- Non-Operating (Income) Loss	1	- -	- -	- -	- -	- -	- -	- -	- -	-1	1	2	- -	- -	-1
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	1	2	1	1	-1
Pretax Income	-2	1	6	12	17	21	26	29	27	25	45	41	33	24	15
- Income Tax Expense (Benefit)	- -	- -	1	-2	6	7	7	8	6	6	10	10	5	5	5
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	-2	1	5	15	12	14	18	22	21	19	35	31	28	19	10
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	-2	1	5	15	12	14	18	22	21	19	35	31	28	19	10
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	-2	1	5	15	12	14	18	22	21	19	35	31	28	19	10
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-2	1	5	15	12	14	18	22	21	19	35	31	28	19	10
EBIT	-2	1	6	13	18	21	25	29	27	24	45	43	34	24	14
EBITDA	-2	1	6	13	18	21	25	29	27	24	45	43	34	24	14
EBITDA Margin (%)	-8.02	4.39	14.2	21.24	25.02	26.7	29.7	31.03	29.79	26.93	33.86	32.26	27.83	22.24	15.69
EBITA	-4	-1	4	10	15	19	23	28	25	23	44	42	32	22	12
Gross Margin (%)	46.71	48.68	52.23	53.96	55.77	56.81	56.94	57.05	56.78	55.11	57.66	57.01	55.8	53.87	51.99
Operating Margin (%)	-8.02	4.39	14.2	21.24	25.02	26.7	29.7	31.03	29.79	26.93	33.86	32.26	27.83	22.24	15.69
Profit Margin (%)	-10.67	3.17	11.93	24.53	16.45	17.97	21.51	22.92	23.64	21.2	26.12	23.29	23.18	17.04	11.5
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	0.02	0.03	0.06	0.07	0.25	0.22	0.31	0.25	0.4	0.52	0.36	0.29	0.17
Depreciation Expense	3	3	2	2	2	3	2	1	1	1	1	1	2	2	2
Basic Weighted Avg Shares	56	56	56	56	56	56	56	56	56	56	56	55	56	55	55
Basic EPS, GAAP	-0.04	0.02	0.1	0.26	0.21	0.25	0.33	0.38	0.37	0.33	0.62	0.56	0.5	0.34	0.19
Basic EPS from Cont Ops	-0.04	0.02	0.1	0.26	0.21	0.25	0.33	0.38	0.37	0.33	0.62	0.56	0.5	0.34	0.19
Diluted Weighted Avg Shares	56	62	61	58	58	58	57	57	57	57	57	56	56	56	55
Diluted EPS, GAAP	-0.04	0.02	0.09	0.25	0.2	0.25	0.33	0.38	0.37	0.33	0.61	0.55	0.5	0.33	0.18
Diluted EPS from Cont Ops	-0.04	0.02	0.09	0.25	0.2	0.25	0.33	0.38	0.37	0.33	0.61	0.55	0.5	0.33	0.18

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Current Assets	10	13	19	24	30	39	41	51	49	55	68	66	64	61	64
+ Cash, Cash Equivalents & STI	- -	1	6	8	14	21	19	28	24	35	42	34	33	29	33
+ Cash & Cash Equivalents	- -	1	6	8	14	21	19	28	24	35	42	34	33	29	33
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	3	4	5	7	6	6	11	10	12	6	8	10	9	9	7
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	-3	-4	-5	-7	-6	-6	-11	-10	-12	-6	-8	-10	-9	-9	-7
+ Inventories	6	6	7	8	8	9	9	11	12	11	14	19	19	19	21
+ Raw Materials	2	2	2	2	3	3	3	4	4	6	9	11	11	10	11
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	4	4	5	6	6	6	6	7	8	6	6	7	9	9	10
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	4	5	6	8	8	9	14	12	13	8	12	13	11	13	10
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	16	14	13	15	18	19	17	16	22	24	29	33	35	37	33
+ Property, Plant & Equip, Net	4	4	4	5	8	12	12	12	15	18	24	27	28	30	28
+ Property, Plant & Equip	5	6	7	8	12	16	17	17	21	25	31	36	37	40	41
- Accumulated Depreciation	2	2	2	3	4	5	4	5	6	7	8	9	9	10	12
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	13	11	9	11	10	7	5	4	7	6	6	6	7	7	5
+ Total Intangible Assets	13	10	8	7	5	4	3	3	5	5	5	5	4	4	4
+ Goodwill	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3
+ Other Intangible Assets	10	8	6	4	2	1	- -	- -	2	2	1	1	1	1	1
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	1	4	4	4	2	1	2	1	1	2	2	3	1
Total Assets	26	27	32	39	48	58	58	67	72	79	97	99	99	98	98
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Payable	2	3	3	4	4	3	3	2	2	4	7	10	3	4	7
+ Accrued Taxes	- -	- -	1	- -	1	- -	2	3	1	1	- -	- -	2	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	-2	-3	-4	-4	-5	-3	-5	-5	-3	-5	-7	-10	-6	-4	-7
+ ST Debt	1	1	1	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	1
+ ST Borrowings	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	- -	1	1	1
+ Other ST Liabilities	3	4	6	7	9	8	11	12	9	12	17	18	13	11	12
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	3	4	6	7	9	8	11	12	9	12	17	18	13	11	12
Total Current Liabilities	3	4	7	7	9	8	11	12	10	12	18	19	14	12	13
+ LT Debt	4	3	1	1	1	1	- -	- -	1	1	1	1	1	2	2
+ LT Borrowings	4	3	1	1	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1	1	2	2
+ Other LT Liabilities	- -	- -	- -	- -	- -	- -	1	- -	2	2	2	2	- -	- -	1
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	- -	- -	- -	1	- -	2	2	2	2	- -	- -	1
Total Noncurrent Liabilities	4	3	1	1	1	1	1	- -	3	3	4	3	1	2	3
Total Liabilities	7	7	8	8	10	10	12	12	12	15	22	22	15	14	16
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	28	28	28	22	22	22	17	17	17	18	17	15	13	11	9
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	28	28	28	22	22	22	17	17	17	18	17	15	13	11	9
- Treasury Stock	- -	- -	- -	- -	1	- -	- -	- -	- -	1	1	- -	- -	- -	1
+ Retained Earnings	-8	-7	-3	10	18	28	32	41	45	50	62	64	72	75	76
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	19	20	24	31	38	48	47	55	59	64	76	77	83	84	82
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	19	20	24	31	38	48	47	55	59	64	76	77	83	84	82
Total Liabilities & Equity	26	27	32	39	48	58	58	67	72	79	97	99	99	98	98
Shares Outstanding	56	56	56	56	56	56	56	56	56	56	56	56	55	55	54
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	2	2	2	1	2	3	3
Net Debt	5	2	-3	-7	-13	-20	-19	-28	-24	-35	-42	-34	-33	-29	-33
Net Debt to Equity	24.54	9.51	-14.14	-21.48	-33.26	-42	-40.62	-51.24	-40.24	-55.7	-55.7	-43.69	-40.02	-34.98	-40.24
Tangible Common Equity Ratio	46.15	58.56	65.41	73.86	76.39	82.35	79.22	81.34	81.22	79.3	76.59	76.85	83.73	85.28	83.46
Current Ratio	3.24	2.97	2.77	3.27	3.33	4.65	3.75	4.4	5.11	4.43	3.79	3.52	4.63	5.33	5.06
Cash Conversion Cycle	181.99	132.97	102.3	92.1	86.08	85.52	93.55	106.58	134.69	114.14	66.3	80.47	115.37	143.18	161.79

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	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

+ Net Income	-2	1	5	15	12	14	18	22	21	19	35	31	28	19	10
+ Depreciation & Amortization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	3	3	2	-1	3	4	5	3	2	3	3	2	2	2	6
+ Stock-Based Compensation	- -	- -	- -	- -	- -	1	- -	- -	1	1	1	1	1	1	1
+ Deferred Income Taxes	- -	- -	- -	-3	- -	- -	2	1	- -	- -	- -	-1	-1	- -	2
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	3	3	2	2	3	3	2	1	1	1	2	2	2	1	2
+ Chg in Non-Cash Work Cap	- -	- -	- -	-1	- -	-1	-3	- -	-5	9	-1	-5	-6	-3	2
+ (Inc) Dec in Accts Receiv	-1	-1	-1	-1	-2	- -	-5	- -	-2	6	-5	-1	4	-3	3
+ (Inc) Dec in Inventories	1	-1	- -	-2	- -	- -	- -	-2	-1	1	-3	-5	-1	1	-2
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	1	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	1	1	2	2	2	-1	2	- -	-1	3	7	1	-9	- -	1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	1	3	8	12	15	17	20	24	19	31	37	28	24	18	18
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	-1	-1	-1	-4	-4	-2	-1	-3	-4	-6	-5	-2	-2	-1
+ Acq of Fixed Prod Assets	- -	-1	-1	-1	-4	-4	-2	-1	-3	-4	-6	-5	-2	-2	-1
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	-1	-1	-1	- -	-5	-1	-1	-1	-2	-2	-3	-3	-3
+ Increase in Capital Stock	- -	- -	-1	-1	-1	- -	-5	-1	-1	- -	-1	-1	-1	-1	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1	-1	-1	-3	-3
+ 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	-1	-1	-1	-4	-4	-2	-1	-5	-4	-6	-5	-2	-2	-1
+ Dividends Paid	- -	- -	-1	-2	-3	-4	-14	-12	-17	-14	-22	-29	-20	-16	-9
+ Net Cash From Debt	- -	-2	- -	-1	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash From Debt	15	15	11	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	-16	-17	-12	-1	- -	- -	-1	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	- -	-5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	-1	-2	-2	-9	-4	-5	-20	-13	-18	-15	-24	-32	-23	-19	-13
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -	1	-1	- -	-1
Net Changes in Cash	- -	1	5	2	6	8	-2	10	-5	12	6	-9	- -	-4	4
EBITDA	-2	1	6	13	18	21	25	29	27	24	45	43	34	24	14
EBITDA Margin (%)	-8.02	4.39	14.2	21.24	25.02	26.7	29.7	31.03	29.79	26.93	33.86	32.26	27.83	22.24	15.69
Free Cash Flow	- -	3	7	11	10	13	18	23	16	27	31	22	23	15	17
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	2	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	3	7	- -	10	13	18	23	16	27	31	22	23	15	17
Free Cash Flow to Equity	- -	1	7	10	10	13	17	23	16	27	31	23	23	15	17
Free Cash Flow per Basic Share	0.01	0.05	0.13	0.2	0.18	0.22	0.32	0.41	0.28	0.48	0.55	0.4	0.41	0.28	0.31
Price/Free Cash Flow	1,271.24	798.47	1,273.35	791.25	539.42	742.51	1,042.04	901.61	937.5	684.77	971	766.61	1,026.78	1,129.35	881.95
Cash Flow to Net Income	-0.24	3.39	1.49	0.85	1.26	1.19	1.09	1.11	0.89	1.63	1.06	0.89	0.87	0.95	1.74
Capital Expenditures	- -	-1	-1	-1	-4	-4	-2	-1	-3	-4	-6	-5	-2	-2	-1