Amtech Systems, Inc.

ASYS

ASYSAmtech Systems, Inc. US flag

NASDAQ Global Select

19.53

USD

-0.80

- -

283.17MMarket 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	247	82	35	57	105	120	83	100	85	65	85	106	113	101	79
+ Sales & Services Revenue	247	82	35	57	105	120	83	100	85	65	85	106	113	101	79
- Cost of Revenue	156	72	30	45	78	86	52	63	52	41	51	67	78	65	52
+ Cost of Goods & Services	156	72	30	45	78	86	52	63	52	41	51	67	78	65	52
Gross Profit	91	9	4	12	27	34	31	37	33	24	35	40	36	36	27
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	50	37	23	25	40	42	27	29	27	25	31	35	49	38	32
+ Selling, General & Admin	44	23	17	18	33	34	25	26	24	21	25	28	42	34	29
+ Research & Development	6	14	7	6	7	8	3	3	3	3	6	6	7	4	3
+ Other Operating Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	41	-28	-19	-13	-13	-8	4	8	6	- -	4	5	-14	-2	-5
- Non-Operating (Income) Loss	3	5	1	- -	-8	-2	- -	-2	- -	3	- -	-14	1	6	23
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	1	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	3	5	1	- -	-8	-2	- -	-1	1	3	- -	-14	1	5	24
Pretax Income	38	-33	-20	-13	-5	-5	4	10	6	-3	3	19	-15	-8	-28
- Income Tax Expense (Benefit)	16	-5	2	1	2	3	1	3	3	1	2	1	-3	1	2
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	22	-28	-22	-14	-7	-9	2	7	3	-4	2	17	-13	-8	-30
- Net Extraordinary Losses (Gains)	-2	-9	-3	-2	2	-3	-8	1	8	12	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	6	-1	-8	-12	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	-2	-9	-3	-2	2	-3	-14	3	17	24	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	24	-18	-18	-12	-9	-5	10	5	-5	-16	2	17	-13	-8	-30
- Minority Interest	1	5	2	1	-1	2	1	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	23	-23	-20	-13	-8	-7	9	5	-5	-16	2	17	-13	-8	-30
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	23	-23	-20	-13	-8	-7	9	5	-5	-16	2	17	-13	-8	-30
EBIT	41	-28	-19	-13	-13	-8	4	8	6	- -	4	5	-14	-2	-5
EBITDA	44	-25	-16	-11	-10	-5	6	10	8	1	5	7	-9	1	-2
EBITDA Margin (%)	17.81	-30.29	-47.26	-18.9	-9.13	-4.1	7.38	10.17	9.07	1.51	6.11	6.16	-7.72	1.24	-2.36
EBITA	41	-28	-19	-13	-13	-8	4	8	6	- -	4	5	-14	-2	-5
Gross Margin (%)	36.75	11.27	12.39	20.58	25.75	28.31	37.44	36.9	39.23	37.34	40.53	37.17	31.37	35.8	34
Operating Margin (%)	16.67	-33.79	-54.92	-23.17	-12.34	-6.57	4.38	8.31	7.09	-0.41	4.47	4.54	-12.14	-1.75	-5.82
Profit Margin (%)	9.28	-28.25	-57.67	-23.09	-7.41	-5.83	10.99	5.3	-6.07	-24.02	1.77	16.34	-11.1	-8.38	-38.21
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation Expense	3	3	3	2	3	3	2	2	2	1	1	2	5	3	3
Basic Weighted Avg Shares	9	9	10	10	12	13	13	15	14	14	14	14	14	14	14
Basic EPS, GAAP	2.41	-2.43	-2.11	-1.34	-0.65	-0.53	0.68	0.36	-0.36	-1.11	0.11	1.24	-0.89	-0.6	-2.12
Basic EPS from Cont Ops	2.33	-2.91	-2.28	-1.47	-0.56	-0.65	0.16	0.45	0.22	-0.28	0.11	1.24	-0.89	-0.6	-2.12
Diluted Weighted Avg Shares	10	9	10	10	12	13	14	15	14	14	14	14	14	14	14
Diluted EPS, GAAP	2.34	-2.43	-2.11	-1.34	-0.65	-0.53	0.68	0.35	-0.36	-1.11	0.11	1.22	-0.89	-0.6	-2.12
Diluted EPS from Cont Ops	2.27	-2.91	-2.28	-1.47	-0.56	-0.65	0.16	0.44	0.22	-0.28	0.11	1.22	-0.89	-0.6	-2.12

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	175	101	84	65	86	83	157	130	108	77	81	103	81	65	60
+ Cash, Cash Equivalents & STI	67	47	37	27	26	28	51	46	53	45	33	47	13	11	18
+ Cash & Cash Equivalents	67	47	37	27	26	28	51	46	53	45	33	47	13	11	18
+ ST Investments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	45	18	16	16	30	27	37	18	13	13	24	25	27	22	20
+ Accounts Receivable, Net	14	7	5	9	14	18	23	18	13	11	23	25	26	22	20
+ Notes Receivable, Net	- -	- -	- -	- -	7	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	31	11	11	7	8	9	14	- -	- -	1	1	- -	1	- -	- -
+ Inventories	37	26	22	17	23	23	30	18	18	17	22	25	35	27	19
+ Raw Materials	25	20	12	9	12	12	15	16	15	15	13	15	23	18	10
+ Work In Process	8	2	7	5	5	7	11	4	4	3	5	6	8	7	7
+ Finished Goods	4	4	3	3	7	4	4	3	3	4	5	4	4	2	2
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	-5	-5	-4	-4	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4	- -	- -	- -	- -
+ Other ST Assets	25	11	9	6	6	6	39	48	25	2	2	6	6	4	4
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	31	28	27	24	40	36	35	19	18	26	36	31	56	55	33
+ Property, Plant & Equip, Net	13	12	11	10	18	16	16	11	10	17	23	18	21	28	29
+ Property, Plant & Equip	22	23	24	24	33	33	34	18	18	24	31	24	29	37	39
- Accumulated Depreciation	9	11	13	14	16	17	18	8	8	7	8	7	8	9	11
+ LT Investments & Receivables	- -	- -	- -	- -	3	3	3	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	3	3	3	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	18	15	16	15	19	17	16	9	8	8	13	13	35	26	4
+ Total Intangible Assets	18	12	12	11	15	15	15	8	8	7	12	12	34	25	2
+ Goodwill	13	8	8	8	11	11	11	7	7	7	11	11	28	21	1
+ Other Intangible Assets	5	4	4	3	5	4	3	1	1	1	1	1	6	4	1
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	3	4	4	4	1	1	1	- -	1	1	1	1	1	2
Total Assets	206	129	111	90	125	118	192	149	126	102	117	134	137	119	93
+ Payables & Accruals	35	23	23	17	21	19	25	11	8	4	10	9	13	7	10
+ Accounts Payable	9	6	5	6	16	15	22	7	4	3	8	7	11	5	8
+ Accrued Taxes	17	7	6	5	1	1	- -	2	1	- -	- -	- -	- -	1	2
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	9	10	12	6	4	3	3	1	2	1	1	2	3	1	1
+ ST Debt	- -	- -	- -	- -	1	1	- -	- -	- -	1	1	2	5	2	2
+ ST Borrowings	- -	- -	- -	- -	1	1	- -	- -	- -	- -	- -	- -	2	- -	- -
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	2	5	2	2
+ Other ST Liabilities	46	20	18	16	18	17	60	37	23	3	5	11	11	11	8
+ Deferred Revenue	28	14	14	12	12	12	53	2	1	1	2	7	8	9	6
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	19	5	4	4	6	6	8	35	21	2	3	4	3	2	2
Total Current Liabilities	81	43	41	33	39	38	86	48	31	7	15	23	30	20	20
+ LT Debt	- -	- -	- -	- -	8	9	8	6	5	10	13	10	17	15	17
+ LT Borrowings	- -	- -	- -	- -	8	9	8	6	5	5	4	- -	8	- -	- -
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	13	10	17	15	17
+ Other LT Liabilities	3	2	3	3	5	6	7	3	3	3	3	3	2	1	2
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	3	2	3	3	5	6	7	3	3	3	3	3	2	1	2
Total Noncurrent Liabilities	3	2	3	3	13	15	15	9	8	13	16	13	19	17	19
Total Liabilities	84	45	44	36	53	53	101	56	39	21	31	35	49	37	39
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	83	77	80	82	110	112	126	124	125	125	127	125	127	129	130
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	83	77	80	82	110	112	126	124	125	124	126	124	127	128	130
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	35	12	-8	-21	-29	-36	-27	-21	-27	-42	-41	-24	-37	-46	-76
+ Other Equity	-2	-7	-5	-6	-9	-9	-9	-10	-11	-1	- -	-2	-2	-1	-1
Equity Before Minority Interest	116	83	67	55	73	67	90	93	87	82	86	98	88	82	53
+ Minority/Non Controlling Interest	6	1	- -	-2	- -	-2	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	122	84	67	54	73	65	90	93	87	82	86	98	88	82	53
Total Liabilities & Equity	206	129	111	90	125	118	192	149	126	102	117	134	137	119	93
Shares Outstanding	9	9	10	10	13	13	15	14	14	14	14	14	14	14	14
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	- -	- -	- -	5	13	12	22	18	20
Net Debt	-67	-47	-37	-27	-16	-17	-43	-40	-47	-40	-28	-47	-2	-11	-18
Net Debt to Equity	-55.08	-55.59	-55.68	-51.07	-22.69	-26.67	-47.11	-42.97	-54.24	-48.94	-32.74	-47.32	-2.77	-13.46	-33.54
Tangible Common Equity Ratio	55.46	61.42	55.39	53.97	51.98	48.56	42.77	60.24	67.2	78.31	70.18	71.08	52.89	60.71	56.55
Current Ratio	2.16	2.38	2.04	1.97	2.18	2.18	1.83	2.74	3.53	10.24	5.35	4.55	2.73	3.2	2.94
Cash Conversion Cycle	77.6	163.48	273.39	149.13	87.85	81.48	161.49	110.57	151.2	190.54	178.12	171.17	186.57	208.93	201.2

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	22	-28	-22	-14	-7	-9	8	5	-5	-16	2	17	-13	-8	-30
+ Depreciation & Amortization	3	3	3	2	3	3	2	2	2	1	1	2	5	3	3
+ Non-Cash Items	2	24	8	3	-7	3	2	6	4	15	1	-11	7	10	30
+ Stock-Based Compensation	1	2	2	1	1	1	1	1	1	- -	- -	1	1	2	1
+ Deferred Income Taxes	-1	4	1	- -	- -	2	- -	- -	- -	- -	- -	1	-3	- -	-1
+ Asset Impairment Charge	1	16	4	- -	- -	- -	- -	8	3	1	1	- -	8	10	29
+ Other Non-Cash Adj	- -	3	- -	1	-9	-1	- -	-3	- -	14	- -	-12	- -	-2	- -
+ Chg in Non-Cash Work Cap	-12	-12	1	-2	1	-7	22	-27	- -	-2	-10	-3	-7	6	5
+ (Inc) Dec in Accts Receiv	-21	24	11	-12	2	-5	-18	14	13	2	-12	-5	4	9	6
+ (Inc) Dec in Inventories	-14	-2	- -	4	-1	- -	-7	4	- -	-1	-5	-4	-6	5	2
+ (Inc) Dec in Prepaid Assets	-2	2	- -	- -	2	-1	-9	11	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	9	-24	-1	-3	-3	- -	8	-10	-12	-2	7	- -	-3	-10	1
+ Inc (Dec) in Other	16	-11	-8	10	1	-2	47	-45	-1	-1	- -	6	-1	1	-3
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	15	-12	-10	-11	-10	-10	34	-14	- -	-2	-6	5	-8	10	8
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	- -	3	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	20	- -	3	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-5	-1	- -	- -	-1	-1	-1	-1	-1	-3	-3	-1	-3	-5	-1
+ Acq of Fixed Prod Assets	-5	-1	- -	- -	-1	-1	-1	-1	-1	-3	-3	-1	-3	-5	-1
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	1	-4	- -	1	1	- -	13	-2	- -	-2	- -	-4	- -	- -	- -
+ Increase in Capital Stock	1	- -	- -	1	1	- -	13	2	- -	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	-4	- -	- -	- -	- -	- -	-4	- -	-2	- -	-4	- -	- -	- -
+ Net Change in LT Investment	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	-1	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	-1	- -	- -	- -	9	7	- -	- -	-1	-10	-5	- -	-35	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	9	7	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	-1	- -	- -	- -	- -	- -	- -	- -	-1	-10	-5	- -	-35	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	1	- -	- -	- -	- -	5	- -	6	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-6	-2	- -	- -	8	11	-1	4	-2	-13	-8	19	-38	-2	-1
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-5	11	-11	- -
+ Cash From Debt	- -	- -	- -	- -	1	1	1	- -	- -	- -	- -	- -	12	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -	-1	-1	- -	- -	- -	- -	-5	-1	-11	- -
+ Other Financing Activities	1	- -	- -	- -	- -	- -	- -	- -	- -	1	2	1	1	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	2	-4	- -	1	1	- -	13	-2	- -	-2	1	-8	12	-11	- -
Effect of Foreign Exchange Rates	-1	-3	1	- -	-1	- -	2	-1	-2	2	1	-2	- -	1	- -
Net Changes in Cash	11	-18	-10	-10	-1	2	46	-12	-2	-16	-13	16	-34	-3	7
EBITDA	44	-25	-16	-11	-10	-5	6	10	8	1	5	7	-9	1	-2
EBITDA Margin (%)	17.81	-30.29	-47.26	-18.9	-9.13	-4.1	7.38	10.17	9.07	1.51	6.11	6.16	-7.72	1.24	-2.36
Free Cash Flow	10	-14	-10	-12	-11	-11	33	-15	-1	-4	-9	4	-11	5	7
Net Cash Paid for Acquisitions	1	- -	- -	- -	-9	-7	- -	- -	1	10	5	- -	35	- -	- -
Free Cash Flow to Firm	10	- -	- -	- -	- -	- -	33	-15	-1	- -	-9	4	- -	- -	- -
Free Cash Flow to Equity	10	-14	-10	-12	-10	-10	33	-16	-1	-5	-9	19	- -	-3	7
Free Cash Flow per Basic Share	1.08	-1.45	-1.06	-1.19	-0.89	-0.81	2.45	-1.03	-0.04	-0.31	-0.63	0.29	-0.75	0.35	0.48
Price/Free Cash Flow	3.79	-2.82	-7.12	-9.81	-5.47	-7.5	4.58	-6.55	85.3	68.42	-55.56	19.02	-22.31	5.6	15
Cash Flow to Net Income	0.67	0.54	0.5	0.85	1.3	1.38	3.73	-2.6	-0.03	0.11	-3.95	0.3	0.61	-1.16	-0.26
Capital Expenditures	-5	-1	- -	- -	-1	-1	-1	-1	-1	-3	-3	-1	-3	-5	-1