Hollow marker is the consensus estimate; filled is the reported figure, colored by beat or miss.
Outlined bar is the consensus estimate; solid is reported.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| Q2 26 | $0.82 | $0.87 | +6.1% | — | $63.8M | — |
| Q1 26 | $0.78 | $0.73 | -6.4% | — | $61.4M | — |
| Q4 25 | $0.79 | $0.91 | +15.2% | — | $61.6M | — |
| Q2 25 | $0.88 | $0.85 | -3.4% | — | $59.8M | — |
| Q1 25 | $0.72 | $0.88 | +22.2% | — | $57.9M | — |
| Q4 24 | $0.65 | $0.92 | +41.5% | — | $53.8M | — |
| Q3 24 | $0.68 | $0.66 | -2.9% | — | $45M | — |
| Q2 24 | $0.6 | $0.59 | -1.7% | — | $43.9M | — |
| Q1 24 | $0.5 | $0.51 | +2.0% | — | $41M | — |
| Q4 23 | $0.62 | $0.65 | +4.8% | — | $40.8M | — |
| Q3 23 | $0.59 | $0.7 | +18.6% | — | $43.1M | — |
| Q2 23 | $0.54 | $0.52 | -3.7% | — | $42M | — |
| Q1 23 | $0.6 | $0.68 | +13.3% | — | $40.5M | — |
| Q4 22 | $0.75 | $0.62 | -17.3% | — | $40.8M | — |
| Q3 22 | $0.73 | $0.77 | +5.5% | — | $43.8M | — |
| Q2 22 | $0.61 | $0.8 | +31.1% | — | $43.8M | — |
Reported per-share earnings by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Reported revenue by fiscal year; the line turns dotted where reported figures end and the analyst consensus begins, with the shaded band marking the low–high range.
Periods without a consensus estimate or a reported figure show a dash.
| Period | EPS estimate | EPS actual | EPS surprise % | Revenue estimate | Revenue actual | Revenue surprise % |
|---|---|---|---|---|---|---|
| FY25 | — | $3.45 | — | — | $241.2M | — |
| FY24 | — | $2.12 | — | — | $183.7M | — |
| FY23 | — | $2.56 | — | — | $166.5M | — |
| FY22 | — | $2.98 | — | — | $170M |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $63.2M | $64.1M | $74.3M | $92M | $134.2M | $167.3M | $170M | $166.5M | $183.7M | $241.2M |
| YoY change | +30% | +1.43% | +15.8% | +23.9% | +45.8% | +24.7% | +1.58% | -2.05% | +10.3% | +31.3% |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 63.2M | 64.1M | 74.3M | 92M | 134.2M | 167.3M | 170M | 166.5M | 183.7M | 241.2M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 32.5M | 35.4M | 40.8M | 50.2M | 62.9M | 42.6M | 49.1M | 54.9M | 62.4M | 78.4M |
| Operating expenses | 32.5M | 35.4M | 40.8M | 50.2M | 62.9M | 42.6M | 49.1M | 54.9M | 62.4M | 78.4M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 15.6M | 14.1M | 17.7M | 22.7M | 35.1M | 53.9M | 54.2M | 46.2M | 41.8M | 74.9M |
| Income tax | 6.1M | 7M | 5M | 5.8M | 9.3M | 13.9M | 12.4M | 10.4M | 10.9M | 17.8M |
| Net income | 9.4M | 7.1M | 12.8M | 16.9M | 25.8M | 40M | 41.8M | 35.9M | 31M | 57.2M |
| Net margin | 14.9% | 11.1% | 17.2% | 18.4% | 19.2% | 23.9% | 24.6% | 21.5% | 16.9% | 23.7% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.72 | 0.54 | 1.05 | 1.23 | 1.87 | 2.9 | 2.98 | 2.56 | 2.12 | 3.45 |
| Diluted EPS | 0.72 | 0.54 | 1.02 | 1.21 | 1.87 | 2.84 | 2.91 | 2.55 | 2.11 | 3.41 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.1M | 40.8M | 41M | 43.9M | 45M | 53.8M | 57.9M | 59.8M | 62M | 61.6M | 61.4M | 63.8M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 20.5M | -6.5M | 14.9M | 15.3M | 21.5M | -2.9M | 19.8M | 19.8M | 27.1M | -3M | 21.8M | 21.9M |
| Operating expenses | 20.5M | -6.5M | 14.9M | 15.3M | 21.5M | -2.9M | 19.8M | 19.8M | 27.1M | -3M | 21.8M | 21.9M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 12.8M | 11.2M | 8.6M | 10.9M | 11.5M | 10.8M | 18.3M | 17.1M | 19.9M | 19.7M | 15.9M | 18.5M |
| Income tax | 3M | 2.2M | 2.1M | 2.7M | 2.8M | 3.2M | 4.4M | 4M | 4.8M | 4.6M | 3.9M | 4.2M |
| Net income | 9.8M | 9M | 6.6M | 8.2M | 8.7M | 7.5M | 13.9M | 13.1M | 15.1M | 15M | 12M | 14.3M |
| Net margin | 22.7% | 22.1% | 16% | 18.7% | 19.3% | 14% | 24.1% | 22% | 24.3% | 24.4% | 19.6% | 22.3% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.7 | 0.65 | 0.47 | 0.59 | 0.62 | 0.45 | 0.84 | 0.79 | 0.91 | 0.91 | 0.74 | 0.87 |
| Diluted EPS | 0.7 | 0.65 | 0.47 | 0.59 | 0.62 | 0.45 | 0.82 | 0.78 | 0.89 | 0.91 | 0.73 | 0.87 |
Annual history by fiscal year; click a table row below to chart a different metric.
Current values are trailing twelve months where available, otherwise the latest fiscal year; unreported figures show a dash.
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | 138.2M | — | 192.1M | 361.5M | 330.1M | 338.9M | 415.6M | — | 588.4M |
| Enterprise value | — | — | 76.1M | — | -16.2M | 31.4M | 147M | 126M | 141.7M | — | 222.5M |
| Shares outstanding | 13.2M | 13.2M | 12.1M | 13.7M | 13.8M | 13.8M | 14M | 14M | 14.6M | 16.6M | 16.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 10.8 | — | 7.44 | 9.04 | 7.9 | 9.45 | 13.4 | — | 10.6 |
| P/S | — | — | 1.86 | — | 1.43 | 2.16 | 1.94 | 2.04 | 2.26 | — | 2.47 |
| P/B | — | — | 1.21 | — | 1.21 | 1.83 | 1.47 | 1.33 | 1.17 | — | 1.39 |
| EV/Sales | — | — | 1.02 | — | -0.12 | 0.19 | 0.86 | 0.76 | 0.77 | — | 0.93 |
| Earnings yield | — | — | 9.24% | — | 13.4% | 11.1% | 12.7% | 10.6% | 7.45% | — | 9.45% |
| FCF yield | — | — | 19.2% | — | 2.7% | 36.5% | 15.1% | 13.4% | 7.88% | — | 9.72% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.05 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 29.9% |
| Net margin | 14.9% | 11.1% | 17.2% | 18.4% | 19.2% | 23.9% | 24.6% | 21.5% | 16.9% | 23.7% | 23.7% |
| ROE | 13.3% | 8.87% | 11.1% | 12.7% | 16.2% | 20.2% | 18.7% | 14.1% | 8.72% | 14.2% | 14.1% |
| ROA | — | — | — | — | — | — | — | — | 0.97% | 1.59% | 1.55% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.99% | 1.62% | 1.48% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0.33 | 0.24 | 0.15 | 0.36 | 0.23 | 0.17 | 0.58 | 0.19 | 0.1 | 0.13 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.01 | 0.01 | 0.01 |
| Effective tax rate | 39.3% | 49.6% | 28.1% | 25.6% | 26.5% | 25.8% | 22.9% | 22.4% | 26% | 23.7% | 23.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.8 | 4.87 | 6.13 | 6.7 | 9.73 | 12.1 | 12.1 | 11.9 | 12.6 | 14.5 | 14.5 |
| EPS (basic) | 0.72 | 0.54 | 1.05 | 1.23 | 1.87 | 2.9 | 2.98 | 2.56 | 2.12 | 3.45 | 3.45 |
| EPS (diluted) | 0.72 | 0.54 | 1.02 | 1.21 | 1.87 | 2.84 | 2.91 | 2.55 | 2.11 | 3.41 | 3.41 |
| Book value per share | 5.38 | 6.09 | 9.46 | 9.71 | 11.6 | 14.3 | 16 | 18.2 | 24.4 | 24.2 | 25.9 |
| FCF per share | 0.52 | 2.54 | 2.19 | -2 | 0.38 | 9.57 | 3.55 | 3.23 | 2.25 | 4.06 | 3.98 |
| Cash per share | 6.23 | 7.79 | 6.55 | 12.7 | 17.7 | 26.4 | 22.3 | 18.7 | 21.1 | 21.7 | 26.1 |
| Capex per share | 0.05 | 0.11 | 0.14 | 0.02 | 0.02 | 0 | 0.11 | 0.15 | 0.15 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.06% | 2.22% | 2.34% | 0.33% | 0.2% | 0.01% | 0.91% | 1.29% | 1.17% | — | — |
| Capex / operating cash flow | 5.57% | 4.55% | 7.42% | -2.03% | -3.59% | 0.02% | 3.54% | 5.82% | 14.1% | — | — |
| Payout ratio | — | — | — | — | 0% | 3.46% | 7.38% | 10.9% | 17% | 12.8% | 14.1% |
| Dividend yield | — | — | — | — | 0% | 0.38% | 0.93% | 1.16% | 1.27% | — | 1.55% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.14 |
| May 11, 2026 | $0.12 |
| Feb 9, 2026 | $0.12 |
| Nov 10, 2025 | $0.12 |
| Aug 11, 2025 | $0.12 |
| May 12, 2025 | $0.10 |
| Feb 10, 2025 | $0.10 |
| Nov 4, 2024 | $0.10 |
| — |
| FY21 | — | $2.9 | — | — | $167.3M | — |
| FY20 | — | $1.87 | — | — | $134.2M | — |
| FY19 | — | $1.23 | — | — | $92M | — |
| FY18 | — | $1.05 | — | — | $74.3M | — |
| FY17 | — | $0.54 | — | — | $64.1M | — |
| FY16 | — | $0.72 | — | — | $63.2M | — |
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $43.1M | $40.8M | $41M | $43.9M | $45M | $53.8M | $57.9M | $59.8M | $62M | $61.6M | $61.4M | $63.8M |
| YoY change | -1.48% | +0.16% | +1.15% | +4.57% | +4.3% | +31.8% | +41.2% | +36% | +37.8% | +14.5% | +6.11% | +6.76% |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 82M | 102.6M | 79.4M | 173.8M | 244.3M | 364.2M | 312.2M | 261.9M | 308M | 360.3M |
| Receivables | 3.2M | 3.9M | 4.5M | 4.8M | 8.1M | 7.9M | 9.5M | 11.5M | 16.7M | 16.7M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 2.2M | 2.6M | 3M | 6.1M | 4.5M | 3.3M | 3.4M | 5.1M | 9.2M | 8.7M |
| Goodwill & intangibles | 0 | 0 | — | — | — | — | — | — | 73.9M | 81.5M |
| Total assets | — | — | — | — | — | — | — | — | 3.2B | 3.6B |
| Accounts payable | 776.3K | 1.1M | 1.6M | 1.8M | 1.1M | 473K | 1M | 5.6M | 9.4M | 8.7M |
| Short-term debt | 1.8M | 1.8M | -169K | 0 | 10M | 10M | 10M | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 21.6M | 17.6M | 17.4M | 47.6M | 26M | 24.1M | 119.1M | 49.1M | 34.1M | 52.1M |
| Total liabilities | — | — | — | — | — | — | — | — | 2.9B | 3.2B |
| Shareholders' equity | 70.7M | 80.1M | 114.6M | 133.3M | 159.3M | 197.9M | 224M | 254.9M | 355.1M | 401.8M |
| Total debt | 23.3M | 19.4M | 17.2M | 47.6M | 36M | 34.1M | 129.1M | 49.1M | 34.1M | 52.1M |
| Net debt | -10.6M | -29.2M | -15.2M | -65.3M | -108.5M | -145.7M | 69.3M | -4.5M | -171.2M | -203.4M |
What the company owns (left stack) against what it owes plus shareholders' equity (right stack). The two stacks should match — that's the balance.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 350.3M | 261.9M | 287.4M | 344.4M | 365.3M | 308M | 384.3M | 402.7M | 420.4M | 360.3M | 628.9M | 496.2M |
| Receivables | 11.2M | 11.5M | 23.9M | 13.5M | 13.1M | 16.7M | 19.5M | 15.1M | 19M | 16.7M | 16.8M | 19.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | 5.1M | — | — | — | 9.2M | — | — | — | 8.7M | — | — |
| Goodwill & intangibles | — | — | — | — | — | 73.9M | 79.3M | 75.5M | 82M | 81.5M | 81M | 80.4M |
| Total assets | — | — | 2.3B | 2.4B | 2.6B | 3.2B | 3.3B | 3.4B | 3.4B | 3.6B | 3.8B | 3.9B |
| Accounts payable | 5.2M | 5.6M | 6M | 6.6M | 8.5M | 9.4M | 10M | 8.2M | 8M | 8.7M | 8.9M | 6.6M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 34.1M | 49.1M | 34.1M | 44.1M | 64.1M | 34.1M | 34.1M | 34.1M | 34.1M | 52.1M | 52.1M | 52.1M |
| Total liabilities | — | — | 2.1B | 2.2B | 2.3B | 2.9B | 3B | 3B | 3B | 3.2B | 3.4B | 3.5B |
| Shareholders' equity | 242.9M | 254.9M | 259.5M | 267.9M | 280.1M | 355.1M | 369.6M | 380M | 394.8M | 401.8M | 408.9M | 422.2M |
| Total debt | 34.1M | 49.1M | 34.1M | 44.1M | 64.1M | 34.1M | 34.1M | 34.1M | 34.1M | 52.1M | 52.1M | 52.1M |
| Net debt | -110.1M | -4.5M | -51.1M | -92.4M | -92.6M | -171.2M | -259.9M | -240.5M | -154.7M | -203.4M | -347.2M | -366.1M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.4M | 7.1M | 12.8M | 16.9M | 25.8M | 40M | 41.8M | 35.9M | 31M | 57.2M |
| Depreciation & amortization | 966.1K | 983K | 1.1M | 2.4M | 1.9M | 1.2M | 1.4M | 473K | 2.2M | 3.9M |
| Stock-based compensation | 638.7K | 506K | 570K | 795K | 983K | 1.3M | 1.7M | 1.8M | 1.9M | 1.6M |
| Change in working capital | 2.2M | -270K | 1.2M | 2.4M | 3M | -4.9M | -9.9M | 36K | -1.8M | 511K |
| Operating cash flow | 12M | 31.2M | 23.4M | -14.9M | -7.4M | 126.2M | 43.8M | 37M | 15.2M | 69.7M |
| Capital expenditure | -670.4K | -1.4M | -1.7M | -303K | -267K | -24K | -1.6M | -2.2M | -2.2M | — |
| Investing cash flow | -10.2M | -7.1M | 4.9M | -14.9M | -37.2M | -120.9M | -94.5M | 49.9M | 50.7M | -2.7M |
| Dividends paid | — | — | — | — | 0 | -1.4M | -3.1M | -3.9M | -5.3M | -7.3M |
| Share repurchases | -3.4M | -512K | -45K | -371K | -3.7M | 0 | 0 | -8.8M | -1.4M | -11.7M |
| Financing cash flow | -6.4M | -512K | 17.9M | -371K | -3.7M | -1.4M | -3.1M | -12.7M | -21.7M | -1M |
| Net change in cash | -4.6M | 23.6M | 46.2M | -30.2M | -48.3M | 4M | -53.9M | 74.2M | 44.3M | 66M |
| Free cash flow | 6.9M | 33.4M | 26.6M | -27.5M | 5.2M | 132.1M | 49.8M | 45.3M | 32.8M | 67.3M |
Cash from operations, what's left after capex, and what went back to shareholders. Bars below the line are cash going out.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 9.8M | 9M | 6.6M | 8.2M | 8.7M | 7.5M | 13.9M | 13.1M | 15.1M | 15M | 12M | 14.3M |
| Depreciation & amortization | 387K | -158K | 323K | -22K | -1.1M | 3M | 895K | 994K | 1.1M | 914K | 1.4M | 1.5M |
| Stock-based compensation | -94K | 440K | 472K | 998K | -48K | 473K | 407K | 596K | 227K | 378K | 512K | 1.5M |
| Change in working capital | 3.4M | -2.5M | -11.7M | 10.3M | -11.3M | 10.9M | -9.5M | 1.1M | 718K | 7.5M | -10.4M | -12.7M |
| Operating cash flow | 18.5M | 4M | -7.5M | 10.2M | -4.4M | 17M | 16.1M | 8.3M | 32.9M | 18.5M | 21.8M | -5M |
| Capital expenditure | -190K | 386K | 246K | -1M | 644K | -2M | -194K | -511K | — | — | — | — |
| Investing cash flow | -241K | 3.9M | 5.6M | -6.5M | 4.8M | -18.4M | 10.4M | -14.6M | -1.9M | 2.7M | -1.5M | 10.8M |
| Dividends paid | -1.1M | -1.1M | -1.1M | -1.1M | -1.4M | -1.7M | -1.7M | -1.7M | -2M | -2M | -2M | -2M |
| Share repurchases | -1.9M | -1.9M | -1.4M | 0 | 0 | 0 | -618K | -2.9M | 312K | -8.6M | -3.6M | -36K |
| Financing cash flow | -3M | -3M | -17.5M | -1.1M | -1.4M | -1.7M | -2.3M | -4.5M | -1.7M | -10.5M | -5.5M | -2M |
| Net change in cash | 15.3M | 4.9M | -19.4M | 2.6M | -953K | -3.1M | 24.2M | -10.8M | 29.3M | 10.6M | 14.8M | 3.8M |
| Free cash flow | 22.3M | 6.6M | -3.4M | 12.1M | 180K | 23.9M | 22.4M | -4.7M | 31.7M | 18M | 21.1M | -5.6M |