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 | $0.28 | $0.32 | +14.3% | — | $387.5M | — |
| Q4 25 | $0.19 | -$0.16 | -184.2% | — | $306.4M | — |
| Q3 25 | -$0.18 | -$0.22 | -22.2% | — | $272.3M | — |
| Q2 25 | -$0.23 | -$0.68 | -195.7% | — | $255.1M | — |
| Q1 25 | -$0.34 | -$0.54 | -58.8% | — | $195.1M | — |
| Q4 24 | -$0.43 | $0.14 | +132.6% | — | $186.5M | — |
| Q3 24 | -$0.6 | -$0.68 | -13.3% | — | $160.2M | — |
| Q2 24 | -$0.42 | -$0.1 | +76.2% | — | $186.5M | — |
| Q1 24 | -$0.32 | -$0.32 | 0.0% | — | $94M | — |
| Q4 23 | -$0.91 | -$0.8 | +12.1% | — | $79.5M | — |
| Q3 23 | -$0.74 | -$0.34 | +54.1% | — | $96M | — |
| Q2 23 | -$0.83 | -$1.14 | -37.3% | — | $73.3M | — |
| Q1 23 | -$0.72 | -$0.68 | +5.6% | — | $36.3M | — |
| Q4 22 | -$1.48 | -$1.4 | +5.4% | — | $27.6M | — |
| Q3 22 | -$0.53 | -$0.89 | -67.9% | — | $27.4M | — |
| Q1 22 | -$0.51 | -$0.49 | +3.9% | — | $50M | — |
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 | — | -$1.62 | — | — | $1B | — |
| FY24 | — | -$0.96 | — | — | $627.2M | — |
| FY23 | — | -$2.94 | — | — | $285.1M | — |
| FY22 | — | -$2.8 | — | — | $117M | — |
| FY21 |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $49.1M | $57.3M | $75M | $68.8M | $117M | $285.1M | $627.2M | $1B |
| YoY change | — | +16.5% | +31% | -8.23% | +70% | +143.7% | +120% | +64% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 49.1M | 57.3M | 75M | 68.8M | 117M | 285.1M | 627.2M | 1B |
| Cost of revenue | — | — | 0 | 0 | 65.4M | 144.2M | 234.6M | 408.1M |
| Gross profit | — | — | 75M | 68.8M | 51.6M | 140.9M | 392.7M | 620.8M |
| Gross margin | — | — | 100% | 100% | 44.1% | 49.4% | 62.6% | 60.3% |
| Research & development | 60.6M | 161.9M | 232.2M | 313.3M | 335.6M | 382.2M | 413.5M | 414.7M |
| Selling, general & administrative | 3.9M | 32.4M | 72.7M | 149.5M | 174M | 200.9M | 284.3M | 341.6M |
| Operating expenses | 64.2M | 192.6M | 301.8M | 461.1M | 507.3M | 580.4M | 695.9M | 757.3M |
| Operating income | -15.1M | -135.4M | -226.8M | -392.3M | -455.6M | -439.5M | -303.2M | -136.5M |
| Operating margin | -30.7% | -236.4% | -302.4% | -570% | -389.4% | -154.1% | -48.3% | -13.3% |
| Non-operating income, net | 7.3M | 641K | -80.2M | -15M | 12.5M | -113.3M | 105.5M | -164.8M |
| Pretax income | -1.6M | -130.4M | -308.3M | -407.2M | -445.7M | -520.1M | -158.1M | -282.6M |
| Income tax | 1.2M | 2.6M | -41.9M | -3.6M | 625K | -1.9M | 18.9M | 14.2M |
| Net income | -2.8M | -133M | -266.4M | -403.6M | -446.3M | -518.3M | -177M | -296.8M |
| Net margin | -5.67% | -232.2% | -355.2% | -586.4% | -381.5% | -181.8% | -28.2% | -28.8% |
| EBITDA | -7.2M | -125.4M | -298.3M | -386.2M | -438M | -392.8M | -218.1M | -63.5M |
| EPS | -0.03 | -1.33 | -2.56 | -2.74 | -2.8 | -2.94 | -0.96 | -1.62 |
| Diluted EPS | -0.03 | -1.33 | -2.56 | -2.74 | -2.8 | -2.94 | -0.96 | -1.62 |
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 | 96M | 79.5M | 94M | 186.5M | 160.2M | 186.5M | 195.1M | 255.1M | 272.3M | 306.4M | 305.1M | 387.5M |
| Cost of revenue | 43.5M | 32.5M | 54.7M | 50.5M | 55.5M | 73.9M | 71.3M | 98M | 115.3M | 123.5M | 175.9M | 137.4M |
| Gross profit | 52.5M | 47M | 39.3M | 136.1M | 104.7M | 112.6M | 123.7M | 157.1M | 157M | 182.9M | 129.2M | 250.1M |
| Gross margin | 54.7% | 59.2% | 41.8% | 73% | 65.4% | 60.4% | 63.4% | 61.6% | 57.7% | 59.7% | 42.3% | 64.5% |
| Research & development | 95.9M | 105.7M | 101M | 112.6M | 95.5M | 104.4M | 101.9M | 98.3M | 113.1M | 101.3M | 85.7M | 96M |
| Selling, general & administrative | 49.2M | 62.4M | 56.2M | 65.4M | 79.6M | 83.1M | 72.4M | 80.6M | 87.3M | 101.2M | 90.1M | 96.4M |
| Operating expenses | 144.9M | 166.9M | 156.5M | 177.6M | 174.8M | 187M | 174.4M | 178.9M | 200.5M | 202.5M | 179M | 192.4M |
| Operating income | -92.3M | -119.8M | -117.2M | -41.5M | -70M | -74.4M | -50.6M | -21.9M | -43.5M | -20.6M | -49.8M | 57.7M |
| Operating margin | -96.2% | -150.8% | -124.7% | -22.3% | -43.7% | -39.9% | -26% | -8.58% | -16% | -6.72% | -16.3% | 14.9% |
| Non-operating income, net | 17.1M | -38.4M | 49.1M | 12M | -62M | 106.4M | -55.5M | -108.1M | 354K | -1.5M | -5.1M | -2M |
| Pretax income | -62.5M | -146.8M | -59.8M | -18M | -120.9M | 40.5M | -99.1M | -124.8M | -39.1M | -19.6M | -53.1M | 55.5M |
| Income tax | -288K | -2M | 5K | 226K | 4.4M | 14.2M | 1.8M | 582K | 616K | 11.2M | 1.2M | 22.3M |
| Net income | -62.2M | -144.8M | -59.8M | -18.2M | -125.3M | 26.3M | -100.9M | -125.4M | -39.7M | -30.8M | -54.3M | 33.2M |
| Net margin | -64.8% | -182.2% | -63.6% | -9.76% | -78.2% | 14.1% | -51.7% | -49.2% | -14.6% | -10.1% | -17.8% | 8.57% |
| EBITDA | -61.8M | -125.4M | -98.1M | -18.5M | -109.9M | 52.5M | -32.7M | -3.6M | -27.3M | 285K | -26.1M | 75.5M |
| EPS | — | -0.8 | -0.32 | — | — | 0.14 | -0.54 | -0.68 | -0.22 | -0.16 | -0.3 | 0.18 |
| Diluted EPS | — | -0.8 | -0.32 | — | — | 0.14 | -0.54 | -0.68 | -0.22 | -0.16 | -0.3 | 0.18 |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Market cap | — | — | — | — | — | — | 5.9B | 4B | 3.6B |
| Enterprise value | — | — | — | — | — | — | 5.2B | 3.5B | 3B |
| Shares outstanding | 100.2M | 100.2M | 118.2M | 140.9M | 159M | 176.1M | 182.9M | 184.3M | 184.3M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | -11.5 |
| P/S | — | — | — | — | — | — | 9.49 | 3.89 | 2.86 |
| P/B | — | — | — | — | — | — | 5.72 | 4 | 2.95 |
| EV/EBITDA | — | — | — | — | — | — | -23.7 | -54.7 | -72.5 |
| EV/Sales | — | — | — | — | — | — | 8.26 | 3.37 | 2.37 |
| Earnings yield | — | — | — | — | — | — | — | — | -8.7% |
| FCF yield | — | — | — | — | — | — | -2.66% | -3.21% | 0.75% |
| PEG | — | — | — | — | — | — | — | — | 0.09 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | — | 100% | 100% | 44.1% | 49.4% | 62.6% | 60.3% | 64.5% |
| Operating margin | -30.7% | -236.4% | -302.4% | -570% | -389.4% | -154.1% | -48.3% | -13.3% | 14.9% |
| Net margin | -5.67% | -232.2% | -355.2% | -586.4% | -381.5% | -181.8% | -28.2% | -28.8% | -7.2% |
| ROE | -32.2% | 108.2% | -44.6% | -52.7% | -60% | -41.4% | -17% | -29.6% | -8.08% |
| ROA | -0.65% | -46.2% | -36.9% | -36.1% | -33.5% | -28% | -10.6% | -17.1% | -1.92% |
| ROIC | 7.42% | 49.1% | -237.6% | -6K% | -14.3K% | -162% | -113% | -29.2% | -10.3% |
| Return on tangible assets | -0.65% | -47.9% | -37.2% | -37.2% | -37.4% | -33.7% | -13.4% | -18.7% | -5.55% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.05 | 1.62 | 5.14 | 4.14 | 3.69 | 6.92 | 4.62 | 1.96 | 3.04 |
| Quick ratio | 2.05 | 1.61 | 5.12 | 4.14 | 3.66 | 6.83 | 4.54 | 1.91 | 2.94 |
| Debt / equity | 0.5 | -0.05 | 0.01 | 0.16 | 0.38 | 0.26 | 0.34 | 0.41 | 0.23 |
| Debt / assets | 0.01 | 0.02 | 0 | 0.11 | 0.21 | 0.18 | 0.21 | 0.24 | 0.16 |
| Net debt / EBITDA | 29.5 | 1.22 | 1.68 | 1.97 | 1.69 | 2.5 | 3.54 | 8.42 | -30.6 |
| Interest coverage | -18.7 | -583.6 | -1.6K | -451.4 | -40.3 | -22.9 | -6.32 | -12.2 | -1.51 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.49 | 0.57 | 0.63 | 0.49 | 0.74 | 1.62 | 3.43 | 5.58 | 6.86 |
| EPS (basic) | -0.03 | -1.33 | -2.56 | -2.74 | -2.8 | -2.94 | -0.96 | -1.62 | -1.62 |
| EPS (diluted) | -0.03 | -1.33 | -2.56 | -2.74 | -2.8 | -2.94 | -0.96 | -1.62 | -0.5 |
| Book value per share | 0.09 | -1.23 | 5.06 | 5.44 | 4.68 | 7.11 | 5.69 | 5.44 | 6.35 |
| FCF per share | 2.86 | -1.22 | -2.14 | -1.73 | -1.41 | -2.36 | -0.86 | -0.7 | -0.63 |
| Cash per share | 2.16 | 1.59 | 4.28 | 6.26 | 6.45 | 7.43 | 6.14 | 5.15 | 4.98 |
| Capex per share | 0.21 | 0.38 | 0.22 | 0.3 | 0.13 | 0.11 | 0.08 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 42.6% | 67.3% | 35% | 61.3% | 17.9% | 7.04% | 2.25% | — | — |
| Capex / operating cash flow | 7.04% | -37.3% | -9.96% | -12.1% | -6.57% | -3.95% | -20.2% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | 0% |
| — |
| -$2.74 |
| — |
| — |
| $68.8M |
| — |
| FY20 | — | -$2.56 | — | — | $75M | — |
| FY19 | — | -$1.33 | — | — | $57.3M | — |
| FY18 | — | -$0.03 | — | — | $49.1M | — |
| 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 | $96M | $79.5M | $94M | $186.5M | $160.2M | $186.5M | $195.1M | $255.1M | $272.3M | $306.4M | $305.1M | $387.5M |
| YoY change | +250.9% | +187.6% | +158.7% | +154.4% | +66.9% | +134.7% | +107.5% | +36.7% | +70% | +64.3% | +56.4% | +51.9% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 216.2M | 158.9M | 505.7M | 882.4M | 1B | 1.3B | 1.1B | 948.6M |
| Receivables | 26.2M | 30M | 75M | 50.4M | 90K | 100M | 6.3M | 13.1M |
| Inventory | 1.1M | 1.2M | 1.8M | 1.7M | 10.4M | 19.4M | 23.9M | 32M |
| Total current assets | 327M | 207.1M | 593.9M | 949.9M | 1.1B | 1.5B | 1.3B | 1.2B |
| Property, plant & equipment | 29.3M | 38.2M | 76.4M | 124.6M | 111.7M | 120.5M | 128.2M | 82.4M |
| Goodwill & intangibles | 98K | 10.3M | 5.7M | 33.6M | 137.4M | 310.6M | 348.4M | 149.2M |
| Total assets | 429M | 287.7M | 722.1M | 1.1B | 1.3B | 1.8B | 1.7B | 1.7B |
| Accounts payable | 7.3M | 9.6M | 4.9M | 7M | 31.7M | 19.6M | 37.2M | 81.2M |
| Short-term debt | 373K | 1M | 1.5M | 911K | 3.6M | 3.2M | 4.8M | 326.5M |
| Total current liabilities | 159.2M | 127.8M | 115.6M | 229.2M | 297.8M | 216.4M | 277.6M | 636.4M |
| Long-term debt | 3.9M | 5.1M | 1.9M | 122.1M | 281M | 325.5M | 345.8M | 87.2M |
| Total liabilities | 420.4M | 410.6M | 124.3M | 353.5M | 586.7M | 597.2M | 629.6M | 731.6M |
| Shareholders' equity | 8.6M | -122.9M | 597.8M | 765.9M | 744.3M | 1.3B | 1B | 1B |
| Total debt | 4.3M | 6.1M | 3.4M | 123M | 284.5M | 328.7M | 350.6M | 413.7M |
| Net debt | -205.8M | -77.3M | -452.3M | -566M | -501.5M | -949M | 63.9M | -488.2M |
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 | 1.4B | 1.3B | 1.3B | 1.3B | 1.2B | 1.1B | 1B | 967.6M | 992.6M | 948.6M | 834.6M | 964.6M |
| Receivables | 20K | 100M | 3.3M | 13.1M | 705K | 6.3M | 369K | 27.6M | 1.2M | 13.1M | 1.7M | 0 |
| Inventory | 18M | 19.4M | 22.1M | 18.9M | 23.5M | 23.9M | 30.9M | 35.6M | 29.2M | 32M | 37.1M | 41.5M |
| Total current assets | 1.5B | 1.5B | 1.4B | 1.4B | 1.4B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.1B | 1.2B |
| Property, plant & equipment | 184.7M | 120.5M | 186M | 105.3M | 203.9M | 128.2M | 206.6M | 233.6M | 253.7M | 82.4M | 452.5M | 448.2M |
| Goodwill & intangibles | 280M | 310.6M | 339M | 294.6M | 351M | 348.4M | 369.4M | 401.6M | 412.4M | 149.2M | 70M | 99.6M |
| Total assets | 1.8B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 1.6B | 1.7B | 1.7B | 1.7B | 1.6B | 1.8B |
| Accounts payable | 17.2M | 19.6M | 39.5M | 39.5M | 26.9M | 37.2M | 58.1M | 75.4M | 102.5M | 81.2M | 74.3M | 77.3M |
| Short-term debt | 2.9M | 3.2M | 3.1M | 3.3M | 4.3M | 4.8M | 5.3M | 5.9M | 150.2M | 326.5M | 277.2M | 168.2M |
| Total current liabilities | 175.2M | 216.4M | 249.7M | 294.3M | 270.9M | 277.6M | 234.4M | 265.5M | 433.6M | 636.4M | 509.1M | 403.6M |
| Long-term debt | 317.6M | 325.5M | 331.6M | 335.6M | 342.2M | 345.8M | 357.5M | 382M | 260M | 87.2M | 112.1M | 110M |
| Total liabilities | 499.7M | 597.2M | 611M | 639.2M | 619.7M | 629.6M | 597.9M | 654.4M | 701.7M | 731.6M | 629M | 521.3M |
| Shareholders' equity | 1.3B | 1.3B | 1.2B | 1.2B | 1.1B | 1B | 1B | 1B | 1B | 1B | 967.7M | 1.2B |
| Total debt | 320.5M | 328.7M | 334.7M | 338.9M | 346.6M | 350.6M | 362.8M | 387.9M | 410.2M | 413.7M | 389.3M | 278.2M |
| Net debt | -643M | -949M | -562.9M | 137.7M | -112.7M | 63.9M | -78.9M | 121.3M | 131.3M | -488.2M | -257.1M | -394.7M |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Net income | -1.6M | -130.4M | -308.3M | -407.2M | -445.7M | -520.1M | -158.1M | -282.6M |
| Depreciation & amortization | 1.7M | 5.3M | 9.9M | 13.9M | 18.4M | 20.5M | 23.4M | 28.9M |
| Stock-based compensation | 704K | 1.3M | 4.8M | 20.2M | 34.3M | 47.7M | 68.9M | 64.6M |
| Change in working capital | 302.9M | 24.7M | -53.5M | 24.1M | 65.8M | -23.8M | 36.1M | -2.4M |
| Operating cash flow | 297.5M | -103.5M | -263.5M | -349.4M | -318.7M | -509.1M | -69.8M | -100.2M |
| Capital expenditure | -20.9M | -38.6M | -26.3M | -42.2M | -20.9M | -20.1M | -14.1M | — |
| Investing cash flow | -102.2M | -58.1M | -20.1M | -191.8M | -75.7M | 95.4M | -850.5M | 738.2M |
| Dividends paid | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — |
| Financing cash flow | 2.5M | 14.7M | 617.4M | 622M | 375M | 579.9M | -4M | -3.6M |
| Net change in cash | 197.9M | -147M | 333.7M | 80.9M | -19.4M | 166.3M | -924.4M | 634.4M |
| Free cash flow | 286.7M | -122.2M | -253.3M | -243.9M | -223.6M | -416M | -158.1M | -128.8M |
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 | — | — | — | — | — | — | -99.1M | -124.7M | -39M | -19.6M | -53.1M | 55.5M |
| Depreciation & amortization | — | — | — | — | — | — | 5.2M | 6M | 6M | 12M | 15.6M | 11.7M |
| Stock-based compensation | — | — | — | — | — | — | 15.9M | 18.7M | 15.1M | 14.9M | 19.3M | 17.4M |
| Change in working capital | — | — | — | — | — | — | 13.6M | -22.2M | 70.5M | -65.9M | -3.1M | -2.5M |
| Operating cash flow | — | — | — | — | — | — | -71.5M | -13.2M | 28.8M | -12.2M | -85.1M | -20.9M |
| Capital expenditure | — | — | — | — | — | — | -2M | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | 256.6M | -156.3M | -15M | 650.9M | -160.5M | -112.5M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | -777K | -1.2M | -642K | -958K | -1.3M | -44.9M |
| Net change in cash | — | — | — | — | — | — | 184.4M | -170.7M | 13.2M | 637.7M | -246.9M | -178.3M |
| Free cash flow | — | — | — | — | — | — | -105.8M | -22.4M | 23.8M | -24.6M | -92.6M | -28.4M |