Vista Gold Corp.

VGZ

VGZVista Gold Corp. US flag

New York Stock Exchange American

2.39

USD

+0.02

- -

348.87MMarket 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	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cost of Revenue	- -	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	-1	-1	-1	-1	-1	-1	-1	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	28	36	21	8	-2	6	10	9	8	8	12	8	7	7	9
+ Selling, General & Admin	6	8	6	4	4	3	4	4	4	4	4	4	4	4	4
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	22	28	16	4	-6	3	7	5	4	5	8	5	3	3	6
Operating Income (Loss)	-29	-36	-22	-9	1	-7	-11	-10	-8	-8	-12	-8	-7	-7	-9
- Non-Operating (Income) Loss	-116	55	53	10	- -	-3	1	-1	1	-9	3	-3	- -	-18	-2
+ Interest Expense, Net	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
+ Interest Expense	- -	- -	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1
+ Other Non-Op (Income) Loss	-116	55	52	10	- -	-3	1	-1	1	-9	3	-3	- -	-18	-1
Pretax Income	87	-91	-75	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
- Income Tax Expense (Benefit)	36	-20	-15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	52	-71	-59	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	52	-71	-59	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	52	-71	-59	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	52	-71	-59	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
EBIT	-29	-36	-22	-9	1	-7	-11	-10	-8	-8	-12	-8	-7	-7	-9
EBITDA	-28	-36	-21	-8	2	-6	-10	-9	-8	-8	-12	-8	-7	-7	-9
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITA	-29	-36	-22	-9	1	-7	-11	-10	-8	-8	-12	-8	-7	-7	-9
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -
Basic Weighted Avg Shares	68	74	82	82	83	89	99	100	101	102	110	118	120	122	- -
Basic EPS, GAAP	0.75	-0.95	-0.73	-0.23	0.01	-0.04	-0.12	-0.09	-0.09	- -	-0.14	-0.04	-0.05	0.09	- -
Basic EPS from Cont Ops	0.75	-0.95	-0.73	-0.23	0.01	-0.04	-0.12	-0.09	-0.09	- -	-0.14	-0.04	-0.05	0.09	- -
Diluted Weighted Avg Shares	69	74	82	82	84	89	99	100	101	104	110	118	120	126	- -
Diluted EPS, GAAP	0.74	-0.95	-0.73	-0.23	0.01	-0.04	-0.12	-0.09	-0.09	- -	-0.14	-0.04	-0.05	0.09	- -
Diluted EPS from Cont Ops	0.74	-0.95	-0.73	-0.23	0.01	-0.04	-0.12	-0.09	-0.09	- -	-0.14	-0.04	-0.05	0.09	- -

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	20	91	10	11	15	30	21	14	9	9	14	9	7	18	14
+ Cash, Cash Equivalents & STI	19	88	6	10	15	29	20	14	8	8	13	8	6	17	14
+ Cash & Cash Equivalents	18	18	5	4	1	2	1	1	1	8	13	8	6	17	14
+ ST Investments	1	70	- -	6	14	27	19	12	7	1	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	1	3	4	1	1	1	1	1	- -	1	1	1	- -	1	1
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	160	42	43	15	13	12	10	8	8	8	2	2	2	1	2
+ Property, Plant & Equip, Net	36	17	11	15	13	12	10	8	8	8	2	2	2	1	2
+ Property, Plant & Equip	37	19	13	18	16	16	15	13	13	13	8	8	8	7	8
- Accumulated Depreciation	1	2	3	3	4	4	5	5	5	5	5	6	6	6	6
+ LT Investments & Receivables	125	5	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	125	5	26	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	19	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	19	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Assets	181	133	53	26	28	42	31	22	17	17	16	11	9	19	16
+ Payables & Accruals	3	6	1	1	1	1	2	1	1	1	1	- -	- -	- -	- -
+ Accounts Payable	1	4	1	- -	- -	- -	1	- -	- -	- -	1	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	2	2	1	- -	1	- -	1	- -	- -	1	1	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	- -	25	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	25	- -	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	-2	- -	- -	- -	- -	- -	- -	- -	1	1	1	1
Total Current Liabilities	3	31	1	1	1	1	2	1	1	1	2	1	1	1	1
+ LT Debt	- -	- -	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Borrowings	- -	- -	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Liabilities	36	1	2	- -	- -	- -	- -	- -	3	- -	- -	- -	3	- -	- -
+ Accrued Liabilities	36	- -	2	- -	- -	- -	- -	- -	3	- -	- -	- -	3	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	1	1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Liabilities	36	1	9	- -	- -	- -	- -	- -	3	- -	- -	- -	3	- -	- -
Total Liabilities	39	32	10	1	1	1	2	1	4	1	2	1	4	1	1
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	405	436	437	876	878	911	912	914	458	461	474	475	476	478	483
+ Common Stock	380	404	404	438	439	455	456	457	458	461	474	475	476	478	483
+ Additional Paid in Capital	25	32	32	438	439	455	456	457	- -	- -	- -	- -	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	-264	-334	-394	-413	-412	-415	-427	-436	-445	-445	-460	-465	-471	-460	-468
+ Other Equity	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Equity Before Minority Interest	141	101	43	25	27	41	29	21	13	16	14	10	5	18	15
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	141	101	43	25	27	41	29	21	13	16	14	10	5	18	15
Total Liabilities & Equity	181	133	53	26	28	42	31	22	17	17	16	11	9	19	16
Shares Outstanding	72	82	82	82	83	98	99	100	101	103	117	118	121	124	127
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt	-18	-18	1	-4	-1	-2	-1	-1	-1	-8	-13	-8	-6	-17	-14
Net Debt to Equity	-12.66	-18.04	2.4	-14.69	-3.33	-4.7	-4.92	-5.04	-11.13	-48.97	-89.25	-80.87	-122.58	-94.66	-90.17
Tangible Common Equity Ratio	78.2	76.16	81.01	96.83	97.12	97.4	93.39	96.06	75.8	92	87.46	91.29	55.42	94.38	92.83
Current Ratio	6.26	2.94	8.06	13.74	18.93	27.26	10.26	16.14	8.25	8.35	7.8	9.27	6.94	16.73	12.97
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

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	52	-71	-59	-19	1	-3	-12	-9	-9	- -	-15	-5	-7	11	-7
+ Depreciation & Amortization	- -	1	1	1	1	1	1	1	- -	- -	- -	- -	- -	- -	- -
+ Non-Cash Items	-79	39	37	11	1	-3	2	- -	2	-8	4	-2	1	-17	1
+ Stock-Based Compensation	2	4	1	1	1	1	1	1	1	1	1	1	1	1	1
+ Deferred Income Taxes	36	-20	-15	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	7	4	6	1	- -	- -	1	- -	- -	6	- -	- -	- -	- -
+ Other Non-Cash Adj	-116	47	48	4	- -	-3	1	-2	2	-9	-2	-3	- -	-18	- -
+ Chg in Non-Cash Work Cap	2	1	-3	- -	- -	- -	1	-1	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	2	3	-5	- -	- -	- -	1	-1	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	- -	-2	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	-25	-30	-25	-7	3	-5	-9	-9	-7	-7	-11	-7	-6	-6	-7
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	18	- -
+ Disp of Fixed Prod Assets	- -	- -	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	3	18	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
+ Acq of Fixed Prod Assets	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	29	24	- -	- -	- -	16	- -	- -	- -	2	13	- -	1	1	4
+ Increase in Capital Stock	29	24	- -	- -	- -	16	- -	- -	- -	2	13	- -	1	1	4
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	-3	- -	- -	12	-6	-10	9	8	7	12	3	3	- -	- -	- -
+ Dec in LT Investment	1	- -	- -	12	6	- -	9	8	7	12	3	3	- -	- -	- -
+ Inc in LT Investment	-4	- -	- -	- -	-12	-10	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	1	6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-4	4	5	12	-6	-10	9	8	7	12	3	3	3	16	-1
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	-46	- -	7	-6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash From Debt	- -	- -	10	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	-46	- -	-3	-6	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	24	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	7	27	7	-6	- -	16	- -	- -	- -	2	13	- -	1	1	4
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	-22	- -	-13	-2	-3	1	- -	- -	- -	6	5	-5	-2	11	-3
EBITDA	-28	-36	-21	-8	2	-6	-10	-9	-8	-8	-12	-8	-7	-7	-9
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow	-27	-32	-27	-7	3	-5	-9	-9	-7	-7	-11	-7	-6	-6	-7
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	-26	- -	- -	- -	3	- -	- -	- -	- -	-7	- -	- -	- -	-6	- -
Free Cash Flow to Equity	-73	-32	-13	-13	3	-5	-9	-9	-7	-7	-11	-7	-3	12	-7
Free Cash Flow per Basic Share	-0.39	-0.43	-0.33	-0.09	0.03	-0.06	-0.09	-0.09	-0.07	-0.07	-0.1	-0.06	-0.05	-0.05	- -
Price/Free Cash Flow	-9.07	-7.15	-1.39	-3.27	7.34	-17.07	-7.84	-6.16	-10.39	-16.38	-7.46	-7.89	-9.37	-13	- -
Cash Flow to Net Income	-0.48	0.43	0.41	0.37	2.98	1.6	0.73	0.98	0.75	-16.56	0.7	1.5	0.89	-0.51	0.88
Capital Expenditures	-2	-2	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1