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 | $0.36 | $0.42 | +16.7% | — | $19.9M | — |
| Q1 26 | $0.33 | $0.36 | +9.1% | — | $18.3M | — |
| Q4 25 | $0.31 | $0.31 | 0.0% | — | $17.6M | — |
| Q3 25 | $0.31 | $0.31 | 0.0% | — | $16.6M | — |
| Q2 25 | $0.28 | $0.3 | +7.1% | — | $16.4M | — |
| Q1 25 | $0.24 | $0.28 | +16.7% | — | $15.6M | — |
| Q4 24 | $0.25 | $0.26 | +4.0% | — | $15.4M | — |
| Q3 24 | $0.24 | $0.25 | +4.2% | — | $14.8M | — |
| Q2 24 | $0.21 | $0.23 | +9.5% | — | $13.2M | — |
| Q1 24 | $0.2 | $0.2 | 0.0% | — | $12.5M | — |
| Q4 23 | $0.2 | -$0.28 | -240.0% | — | $4.3M | — |
| Q3 23 | $0.25 | $0.22 | -12.0% | — | $13.6M | — |
| Q2 23 | $0.22 | $0.23 | +4.5% | — | $14.7M | — |
| Q1 23 | $0.24 | $0.27 | +12.5% | — | $9.6M | — |
| Q4 22 | $0.38 | $0.22 | -42.1% | — | $17.2M | — |
| Q3 22 | $0.38 | $0.38 | 0.0% | — | $17.8M | — |
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 | — | $1.22 | — | — | $66.2M | — |
| FY24 | — | $0.83 | — | — | $57.7M | — |
| FY23 | — | $0.22 | — | — | $42.1M | — |
| FY22 | — | $1.43 | — | — | $68.1M |
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 | $28.2M | $34.8M | $41.2M | $50.2M | $55.5M | $61M | $68.1M | $42.1M | $57.7M | $66.2M |
| YoY change | +18.1% | +23.4% | +18.2% | +21.9% | +10.6% | +9.93% | +11.6% | -38.1% | +37% | +14.6% |
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 | 28.2M | 34.8M | 41.2M | 50.2M | 55.5M | 61M | 68.1M | 42.1M | 57.7M | 66.2M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.1M | 12.8M | 15.3M | 18.2M | 18.1M | 20.4M | 21.6M | 22.7M | 21.7M | 23M |
| Operating expenses | 11.1M | 12.8M | 15.3M | 18.2M | 18.1M | 20.4M | 21.6M | 22.7M | 21.7M | 23M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 10.5M | 14.5M | 13.1M | 20M | 19.7M | 28.2M | 31M | 4.2M | 22.3M | 28.2M |
| Income tax | 3.6M | 6.8M | 2.2M | 4.2M | 4.2M | 6.3M | 6M | 410K | 7.2M | 6.2M |
| Net income | 6.9M | 7.7M | 10.9M | 15.8M | 15.5M | 21.9M | 25M | 3.8M | 15.1M | 22.1M |
| Net margin | 24.6% | 22.1% | 26.4% | 31.5% | 27.9% | 35.9% | 36.7% | 9.07% | 26.1% | 33.3% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.54 | 0.59 | 0.74 | 0.92 | 0.91 | 1.29 | 1.43 | 0.22 | 0.83 | 1.22 |
| Diluted EPS | 0.5 | 0.54 | 0.68 | 0.86 | 0.88 | 1.2 | 1.35 | 0.21 | 0.82 | 1.21 |
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 | 13.6M | 4.3M | 12.5M | 13.2M | 14.8M | 15.4M | 15.6M | 16.4M | 16.6M | 17.6M | 18.3M | 19.9M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 6M | 5.3M | 5.3M | 5.5M | 5.6M | 5.3M | 5.4M | 5.7M | 5.7M | 6.1M | 6.1M | 6.6M |
| Operating expenses | 6M | 5.3M | 5.3M | 5.5M | 5.6M | 5.3M | 5.4M | 5.7M | 5.7M | 6.1M | 6.1M | 6.6M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 5.2M | -6.6M | 4.6M | 5.3M | 6M | 6.4M | 6.4M | 7.2M | 7.2M | 7.4M | 8.2M | 10.5M |
| Income tax | 1.2M | -1.5M | 3.2M | 1.2M | 1.4M | 1.5M | 1.2M | 1.6M | 1.6M | 1.8M | 1.9M | 2.2M |
| Net income | 4M | -5.1M | 1.3M | 4.2M | 4.7M | 4.9M | 5.2M | 5.7M | 5.6M | 5.6M | 6.4M | 8.2M |
| Net margin | 29.8% | -118.4% | 10.7% | 31.4% | 31.7% | 31.8% | 33.1% | 34.5% | 33.7% | 32.1% | 34.9% | 41.4% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.23 | -0.28 | 0.08 | 0.23 | 0.26 | 0.27 | 0.28 | 0.31 | 0.31 | 0.31 | 0.36 | 0.46 |
| Diluted EPS | 0.22 | -0.28 | 0.07 | 0.23 | 0.25 | 0.26 | 0.28 | 0.31 | 0.31 | 0.31 | 0.35 | 0.45 |
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 | 91.1M | 182.8M | — | — | 199.1M | 268.6M | 265.9M | 251.7M | 227M | 252.1M | 320.1M |
| Enterprise value | 21.5M | 68.6M | — | — | 13.1M | -274.3M | 171.3M | 133.4M | 212.4M | 149.7M | 103.4M |
| Shares outstanding | 12.7M | 13M | 14.6M | 17.3M | 16.9M | 17.1M | 17.4M | 17.7M | 18.1M | 18.1M | 18.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.1 | 23.8 | — | — | 12.8 | 12.2 | 10.6 | 65.8 | 15.1 | 11.4 | 12.4 |
| P/S | 3.23 | 5.25 | — | — | 3.59 | 4.4 | 3.9 | 5.97 | 3.93 | 3.81 | 4.41 |
| P/B | 1.14 | 1.86 | — | — | 1.05 | 1.28 | 1.31 | 1.16 | 0.96 | 0.99 | 1.2 |
| EV/Sales | 0.76 | 1.97 | — | — | 0.24 | -4.5 | 2.51 | 3.17 | 3.68 | 2.26 | 1.42 |
| Earnings yield | 7.61% | 4.21% | — | — | 7.79% | 8.16% | 9.39% | 1.52% | 6.64% | 8.75% | 8.04% |
| FCF yield | 10% | 5.47% | — | — | 7.29% | 7.06% | 8.36% | 6.38% | 7.97% | 9.45% | 6.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.26 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 50.7% |
| Net margin | 24.6% | 22.1% | 26.4% | 31.5% | 27.9% | 35.9% | 36.7% | 9.07% | 26.1% | 33.3% | 35.5% |
| ROE | 8.69% | 7.82% | 6.86% | 8.84% | 8.18% | 10.5% | 12.3% | 1.76% | 6.4% | 8.7% | 10.1% |
| ROA | — | — | — | — | — | — | — | — | 0.69% | 0.96% | 1.12% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.69% | 0.97% | 1.09% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 0.64 | 0.25 | 0.15 | 0.3 | 0.43 | 0.27 | 1.31 | 0.52 | 0.32 | 0.1 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.03 | 0.01 | 0.01 |
| Effective tax rate | 34% | 47.1% | 17.1% | 20.9% | 21.1% | 22.2% | 19.4% | 9.69% | 32.4% | 21.9% | 22.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.22 | 2.67 | 2.81 | 2.9 | 3.28 | 3.58 | 3.91 | 2.38 | 3.2 | 3.65 | 4.04 |
| EPS (basic) | 0.54 | 0.59 | 0.74 | 0.92 | 0.91 | 1.29 | 1.43 | 0.22 | 0.83 | 1.22 | 1.22 |
| EPS (diluted) | 0.5 | 0.54 | 0.68 | 0.86 | 0.88 | 1.2 | 1.35 | 0.21 | 0.82 | 1.21 | 1.43 |
| Book value per share | 6.28 | 7.53 | 10.8 | 10.4 | 11.2 | 12.3 | 11.6 | 12.3 | 13 | 14 | 14.8 |
| FCF per share | 0.72 | 0.77 | 0.86 | 1.11 | 0.86 | 1.11 | 1.28 | 0.91 | 1 | 1.31 | 1.74 |
| Cash per share | 9.51 | 10.6 | 11.4 | 10.1 | 15.8 | 35.1 | 20.6 | 13.1 | 5.04 | 7.04 | 14 |
| Capex per share | 0.02 | 0.04 | 0.05 | 0.02 | 0.02 | 0.03 | 0.01 | 0.01 | 0.01 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1% | 1.44% | 1.8% | 0.62% | 0.64% | 0.79% | 0.24% | 0.5% | 0.24% | — | — |
| Capex / operating cash flow | 3.91% | 6.08% | 7.51% | 1.89% | 3.17% | 1.92% | 0.78% | 11.6% | 0.73% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | 9.82% | 17.5% |
| Dividend yield | — | — | — | — | — | — | — | — | — | 0.86% | 1.58% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 27, 2026 | $0.07 |
| Apr 27, 2026 | $0.07 |
| Jan 26, 2026 | $0.06 |
| Oct 27, 2025 | $0.06 |
| Jul 28, 2025 | $0.06 |
| Date | Ratio |
|---|---|
| Feb 1, 2023 | 125:100 |
| Sep 26, 2017 | 125:100 |
| Jul 1, 2016 | 125:100 |
| — |
| FY21 | — | $1.29 | — | — | $61M | — |
| FY20 | — | $0.91 | — | — | $55.5M | — |
| FY19 | — | $0.92 | — | — | $50.2M | — |
| FY18 | — | $0.74 | — | — | $41.2M | — |
| FY17 | — | $0.59 | — | — | $34.8M | — |
| FY16 | — | $0.54 | — | — | $28.2M | — |
| 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 | $13.6M | $4.3M | $12.5M | $13.2M | $14.8M | $15.4M | $15.6M | $16.4M | $16.6M | $17.6M | $18.3M | $19.9M |
| YoY change | -24% | -75.1% | +29.6% | -9.8% | +8.86% | +260% | +24.9% | +24% | +12.3% | +14.2% | +17.4% | +20.9% |
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 | 120.9M | 138.5M | 167M | 174.5M | 267.2M | 598.6M | 359.6M | 232.1M | 91M | 127.6M |
| Receivables | 2.5M | 3M | 4M | 4.1M | 9.1M | 8.1M | 9.4M | 10.3M | 10.3M | 10.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 1.3M | 1.2M | 2.1M | 15.2M | 1.5M | 1.4M | 1M | 801K | 662K | 497K |
| Goodwill & intangibles | 238K | 197.6K | 8.4M | 17.4M | 16.7M | 16.1M | 15.6M | 15.2M | 14.8M | 14.6M |
| Total assets | — | — | — | — | — | — | — | — | 2.2B | 2.3B |
| Accounts payable | 170.4K | 417K | 811K | 605K | 685K | 1M | 1.3M | 2.4M | 2.5M | 2.1M |
| Short-term debt | 27M | — | 0 | 15M | 25M | 25M | 235M | 85M | 50M | 0 |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 24.2M | 24.3M | 24.4M | 38.2M | 56.2M | 30.6M | 30M | 28.9M | 26.3M | 25.2M |
| Total liabilities | — | — | — | — | — | — | — | — | 2B | 2B |
| Shareholders' equity | 79.8M | 98.3M | 158.3M | 179.1M | 189.5M | 209.8M | 202.4M | 217.1M | 235.4M | 253.6M |
| Total debt | 51.2M | 24.3M | 24.4M | 53.2M | 81.2M | 55.6M | 265M | 113.9M | 76.3M | 25.2M |
| Net debt | 42.6M | 1.8M | -19.1M | 20M | -59.9M | -185.3M | 183.4M | 53.3M | -14.6M | -102.4M |
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 | 313.1M | 232.1M | 247.3M | 326.7M | 178.6M | 91M | 123.9M | 135.1M | 228.9M | 127.6M | 191.7M | 251.3M |
| Receivables | 10.2M | 10.3M | 10.6M | 10.8M | 10.7M | 10.3M | 10.1M | 10.2M | 10M | 10.3M | 10.5M | 10.2M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 10M | 801K | 9M | 8.7M | 8M | 662K | 7.6M | 7.6M | 7.1M | 497K | 6.4M | 6M |
| Goodwill & intangibles | 7.6M | 15.2M | 7.5M | 7.5M | 7.5M | 14.8M | 7.4M | 7.4M | 7.3M | 14.6M | 7.3M | 7.2M |
| Total assets | — | — | 2.2B | 2.3B | 2.3B | 2.2B | 2.2B | 2.2B | 2.3B | 2.3B | 2.3B | 2.4B |
| Accounts payable | 3M | 2.4M | 2.8M | 3.9M | 3.3M | 2.5M | 2.3M | 2.1M | 2.7M | 2.1M | 2M | 2.6M |
| Short-term debt | — | 85M | — | — | — | 50M | — | — | — | 0 | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 29.2M | 28.9M | 28.5M | 28.1M | 27.4M | 26.3M | 26M | 26M | 25.6M | 25.2M | 30.5M | 30.2M |
| Total liabilities | — | — | 2B | 2.1B | 2.1B | 2B | 2B | 2B | 2.1B | 2B | 2.1B | 2.1B |
| Shareholders' equity | 211.2M | 217.1M | 220.7M | 226.5M | 230.8M | 235.4M | 242.3M | 243.2M | 249.8M | 253.6M | 260.3M | 266.6M |
| Total debt | 29.2M | 113.9M | 28.5M | 28.1M | 27.4M | 76.3M | 26M | 26M | 25.6M | 25.2M | 30.5M | 30.2M |
| Net debt | -67.8M | 53.3M | -52.1M | -136.5M | -150.2M | -14.6M | -98M | -109.1M | -203.3M | -102.4M | -161.1M | -220.8M |
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 | 6.9M | 7.7M | 10.9M | 15.8M | 15.5M | 21.9M | 25M | 3.8M | 15.1M | 22.1M |
| Depreciation & amortization | 543.8K | 556K | 615K | 1M | 960K | 860K | 686K | 595K | 445K | 337K |
| Stock-based compensation | 697.8K | 628K | 707K | 679K | 690K | 1M | 1.2M | 1.1M | 789K | 854K |
| Change in working capital | -392.6K | -129K | -1M | -218K | -3.9M | 3.1M | -4.5M | -4.4M | 2.6M | 794K |
| Operating cash flow | 7.2M | 8.2M | 9.9M | 16.4M | 11.1M | 25.2M | 21.4M | 1.8M | 19.4M | 23.9M |
| Capital expenditure | -282.2K | -500K | -743K | -311K | -353K | -485K | -166K | -212K | -141K | — |
| Investing cash flow | -48.2M | -8.1M | 7.1M | -33.2M | 16M | -216.1M | -34.5M | 113.6M | 62.5M | 15.9M |
| Dividends paid | — | — | — | — | — | — | — | — | — | -2.2M |
| Share repurchases | -5.3K | -4K | 0 | 0 | -7.3M | 0 | -730K | -1.5M | 0 | -6.7M |
| Financing cash flow | 15.7M | -16.7M | 7M | 16.2M | 22.6M | -22.6M | 209.7M | -149.8M | -34.5M | -58.4M |
| Net change in cash | -25.4M | -16.6M | 24M | -587K | 49.8M | -213.5M | 196.6M | -34.4M | 47.4M | -18.6M |
| Free cash flow | 9.1M | 10M | 12.6M | 19.1M | 14.5M | 19M | 22.2M | 16.1M | 18.1M | 23.8M |
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 | 4M | -5.1M | 1.3M | 4.2M | 4.7M | 4.9M | 5.2M | 5.7M | 5.6M | 5.6M | 6.4M | 8.2M |
| Depreciation & amortization | 149K | 132K | 122K | 114K | 106K | 103K | 95K | 86K | 82K | 74K | 68K | 63K |
| Stock-based compensation | 259K | 234K | 135K | 234K | 251K | 169K | 219K | 214K | 206K | 215K | 215K | 339K |
| Change in working capital | 2.6M | -2.1M | 5.8M | -2.9M | 872K | -1.2M | 291K | -2.3M | 1.9M | 907K | 1.1M | 2.1M |
| Operating cash flow | 7.4M | -7.3M | 7.5M | 1.2M | 5.5M | 4M | 5.6M | 3.3M | 7.6M | 7.6M | 7.6M | 8.9M |
| Capital expenditure | -43K | -79K | -14K | -53K | -58K | -16K | -16K | — | — | — | — | — |
| Investing cash flow | 3M | 53.3M | 52.3M | 2.8M | 4.9M | 4.5M | 2.7M | 3.2M | 2.4M | 7.6M | 2.9M | 3.2M |
| Dividends paid | — | — | — | — | — | — | — | — | -1.1M | -1.1M | -1.1M | -1.3M |
| Share repurchases | 0 | -12K | 0 | 0 | 0 | 0 | — | — | 0 | -2M | — | — |
| Financing cash flow | 50M | 35M | -27.6M | 2.9M | -1.7M | -8M | 211K | -27K | -779K | -53.1M | 4.9M | -620K |
| Net change in cash | 60.4M | 81M | 32.1M | 6.8M | 8.7M | 506K | 8.5M | 6.4M | 9.2M | -37.9M | 15.4M | 11.5M |
| Free cash flow | 6.2M | 4.5M | 7.1M | 1.5M | 4.6M | 4.8M | 5.4M | 3.3M | 7.6M | 7.6M | 7.6M | 8.9M |