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 % |
|---|---|---|---|---|---|---|
| Q1 26 | -$2.56 | -$6.96 | -171.9% | — | $2.4M | — |
| Q4 24 | -$5.2 | -$1.44 | +72.3% | — | $1.5M | — |
| Q3 24 | -$9.12 | -$5.14 | +43.6% | — | $1.8M | — |
| Q2 24 | -$19.4 | -$10.2 | +47.3% | — | $2M | — |
| Q1 24 | -$7.68 | -$7.28 | +5.2% | — | $3M | — |
| Q3 23 | -$0.64 | -$0.44 | +31.3% | — | $2.2M | — |
| Q2 23 | -$1.41 | -$1.8 | -27.7% | — | $1.3M | — |
| Q1 23 | — | -$1.68 | — | — | $720K | — |
| Q3 22 | — | -$2 | — | — | $726K | — |
| Q2 22 | — | -$1.75 | — | — | $801K | — |
| Q1 22 | — | -$2.25 | — | — | $104K | — |
| Q4 21 | -$128 | -$144 | -12.5% | — | $43K | — |
| Q3 21 | -$0.12 | -$0.13 | -8.3% | — | $31K | — |
| Q1 21 | -$288 | -$256 | +11.1% | — | $27K | — |
| Q4 20 | -$0.22 | -$0.22 | 0.0% | — | $3K | — |
| Q3 20 | -$288 | -$368 | -27.8% | — | $88K | — |
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 | — | -$15 | — | — | $9.4M | — |
| FY24 | — | -$4.39 | — | — | $8.3M | — |
| FY23 | — | -$20 | — | — | $7M | — |
| FY22 | — | -$59.8 | — | — | $4.5M |
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 | $0 | $0 | $0 | $63K | $142K | $131K | $4.5M | $7M | $8.3M | $9.4M |
| YoY change | 0% | 0% | 0% | +InfinityT% | +125.4% | -7.75% | +3.3K% | +56.9% | +18% | +13.4% |
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 | 0 | 0 | 0 | 63K | 142K | 131K | 4.5M | 7M | 8.3M | 9.4M |
| Cost of revenue | — | — | 0 | 21K | 2K | 0 | 3.8M | 4.3M | 4.9M | 6.4M |
| Gross profit | — | — | 0 | 42K | 140K | 131K | 634K | 2.7M | 3.3M | 3M |
| Gross margin | — | — | — | 66.7% | 98.6% | 100% | 14.2% | 39% | 40.2% | 32% |
| Research & development | 727K | 845K | 1.1M | 1.5M | 1.5M | 4.2M | 1.7M | 974K | 429K | 597K |
| Selling, general & administrative | 1.9M | 4.8M | 4.1M | 4.5M | 4.8M | 6.1M | 6.5M | 7.8M | 6.5M | 8M |
| Operating expenses | 2.6M | 5.6M | 5.2M | 6M | 6.3M | 10.4M | 8.2M | 8.8M | 6.9M | 8.6M |
| Operating income | -2.6M | -5.6M | -5.2M | -6M | -6.1M | -10.2M | -7.6M | -6M | -3.6M | -5.6M |
| Operating margin | — | — | — | -9.5K% | -4.3K% | -7.8K% | -170.1% | -86.3% | -43.4% | -59.8% |
| Non-operating income, net | -1.2M | 772K | -602K | 445K | -32K | -296K | -622K | -713K | -450K | -144K |
| Pretax income | -4.3M | -5.4M | -6M | -5.5M | -6.2M | -10.5M | -8.3M | -6.7M | -4M | -5.9M |
| Income tax | — | — | — | — | — | 0 | -36K | -333K | 0 | — |
| Net income | -4.3M | -5.4M | -6M | -5.5M | -6.2M | -10.5M | -8.3M | -6.4M | -4M | -5.9M |
| Net margin | — | — | — | -8.7K% | -4.3K% | -8K% | -186.4% | -91.2% | -48.4% | -62.5% |
| EBITDA | -2.6M | -5.6M | -5.1M | -5.9M | -6M | -10.2M | -7.5M | -5.7M | -3.2M | -5.1M |
| EPS | -810 | -900 | -606 | -550 | -222 | -142 | -59.8 | -20 | -4.39 | -15 |
| Diluted EPS | -810 | -900 | -606 | -624 | -222 | -142 | -59.8 | -20 | -4.39 | -15 |
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 | 2.2M | 2.8M | 3M | 2M | 1.8M | 1.5M | 1.5M | 2M | 2.6M | 3.3M | 2.4M | 3.1M |
| Cost of revenue | 780K | 1.6M | 1.8M | 995K | 1M | 1.1M | 1.1M | 882K | 1.6M | 2.9M | 1.5M | 2.1M |
| Gross profit | 1.4M | 1.3M | 1.2M | 984K | 791K | 352K | 420K | 1.1M | 1M | 447K | 940K | 973K |
| Gross margin | 63.8% | 44.6% | 40.1% | 49.7% | 43% | 24.2% | 28.4% | 56% | 39.2% | 13.5% | 39.3% | 31.7% |
| Research & development | 242K | 163K | 132K | 131K | 89K | 77K | 82K | 142K | 131K | 242K | 239K | 375K |
| Selling, general & administrative | 2.2M | 2M | 2.1M | 1.7M | 1.4M | 1.2M | 1.4M | 1.4M | 2.2M | 2.9M | 2.1M | 2.3M |
| Operating expenses | 2.5M | 2.2M | 2.3M | 1.9M | 1.5M | 1.3M | 1.5M | 1.6M | 2.4M | 3.2M | 2.3M | 2.7M |
| Operating income | -1.1M | -890K | -1.1M | -877K | -675K | -958K | -1.1M | -442K | -1.4M | -2.7M | -1.4M | -1.7M |
| Operating margin | -51.3% | -31.4% | -35.9% | -44.3% | -36.7% | -65.8% | -71.7% | -22% | -52.7% | -82.8% | -58.7% | -56.1% |
| Non-operating income, net | -9K | -665K | — | — | -631K | 181K | — | -144K | — | 0 | — | — |
| Pretax income | -1.1M | -1.4M | -1M | -964K | -1.3M | -715K | -1.1M | -450K | -1.3M | -3M | -1.5M | -1.8M |
| Income tax | 40K | -133K | 0 | 0 | 0 | 0 | — | 0 | 0 | — | — | — |
| Net income | -1.1M | -1.3M | -1M | -964K | -1.3M | -715K | -1.1M | -450K | -1.3M | -3M | -1.5M | -1.8M |
| Net margin | -52.5% | -46% | -34% | -48.7% | -70.7% | -49.1% | -71.7% | -22.4% | -51.9% | -91% | -61.7% | -57.1% |
| EBITDA | -1M | -1.4M | -987K | -869K | 124K | -1.4M | -1M | -236K | -1.2M | -2.6M | -1.2M | -1.6M |
| EPS | -3.52 | — | -1.88 | -1.28 | -1.25 | — | -0.51 | -0.15 | -3.2 | — | -2.48 | -2.92 |
| Diluted EPS | -3.52 | — | -1.88 | -1.28 | -1.25 | — | -0.51 | -0.15 | -3.2 | — | -2.48 | -2.92 |
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 | — | — | — | — | — | — | — | — | — | — | 7.9M |
| Enterprise value | — | — | — | — | — | — | — | — | — | — | 1.9M |
| Shares outstanding | 5.4K | 6K | 9.7K | 10K | 27.7K | 52.5K | 139K | 318.8K | 910.8K | 392.1K | 392.1K |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | -0.11 |
| P/S | — | — | — | — | — | — | — | — | — | — | 0.71 |
| P/B | — | — | — | — | — | — | — | — | — | — | 0.43 |
| EV/EBITDA | — | — | — | — | — | — | — | — | — | — | -0.28 |
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0.17 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | -915% |
| FCF yield | — | — | — | — | — | — | — | — | — | — | -29.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | — | — | 66.7% | 98.6% | 100% | 14.2% | 39% | 40.2% | 32% | 31.7% |
| Operating margin | — | — | — | -9.5K% | -4.3K% | -7.8K% | -170.1% | -86.3% | -43.4% | -59.8% | -56.1% |
| Net margin | — | — | — | -8.7K% | -4.3K% | -8K% | -186.4% | -91.2% | -48.4% | -62.5% | -66.7% |
| ROE | -284.2% | 469.1% | -112.8% | -523% | -296.6% | -96.9% | -183.2% | -134.7% | -57.8% | -113.5% | -155.1% |
| ROA | -201.6% | -223.5% | -83.9% | -185.8% | -172.7% | -83.8% | -85.4% | -71% | -39.7% | -57.4% | -55.2% |
| ROIC | — | — | — | — | — | -1.3K% | -220.8% | -186.3% | -155.4% | — | — |
| Return on tangible assets | -201.6% | -223.5% | -83.9% | -185.8% | -172.7% | -83.8% | -198.7% | -120.8% | -48.2% | -102.1% | -308.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.4 | 0.63 | 3.75 | 1.46 | 2.71 | 9.42 | 1.45 | 1.71 | 3.03 | 1.87 | 1.29 |
| Quick ratio | 2.4 | 0.63 | 3.75 | 1.46 | 2.71 | 9.42 | 1.21 | 0.97 | 2.09 | 1.14 | 0.7 |
| Debt / equity | — | -0.48 | 0 | 0.72 | 0.34 | 0.06 | 0.22 | 0.15 | 0.04 | 0.2 | 0.46 |
| Debt / assets | — | 0.23 | 0 | 0.26 | 0.2 | 0.05 | 0.1 | 0.08 | 0.03 | 0.1 | 0.16 |
| Net debt / EBITDA | — | 0.22 | 1.24 | 0.07 | 0.16 | 0.99 | 0.15 | 0.26 | 1.46 | 0.25 | -0.09 |
| Interest coverage | -7.09 | -8.55 | -26.1 | -1.8K | -878.6 | -1.2K | -123.6 | -118.9 | -50.2 | — | — |
| Effective tax rate | — | — | — | — | — | 0% | 0% | 0% | 0% | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0 | 0 | 0 | 6.3 | 5.13 | 2.49 | 32.1 | 21.9 | 9.07 | 23.9 | 21.4 |
| EPS (basic) | -810 | -900 | -606 | -550 | -222 | -142 | -59.8 | -20 | -4.39 | -15 | -15 |
| EPS (diluted) | -810 | -900 | -606 | -624 | -222 | -142 | -59.8 | -20 | -4.39 | -15 | -15.6 |
| Book value per share | 279.9 | -193.4 | 545.5 | 105.1 | 75 | 206.6 | 32.6 | 14.9 | 7.59 | 13.2 | 3.9 |
| FCF per share | -402.9 | -697.5 | -374.8 | -572.8 | -206.5 | -139.3 | -52.6 | -19.2 | -3.4 | -13.2 | -8.2 |
| Cash per share | 6.24 | 302.5 | 654.2 | 120.3 | 61 | 203.1 | 15.1 | 6.86 | 5.36 | 5.87 | 0.62 |
| Capex per share | 6.61 | 2.69 | 4.12 | 30.8 | 1.48 | 0.44 | 0.19 | 0.02 | 0.01 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | 488.9% | 28.9% | 17.6% | 0.61% | 0.1% | 0.08% | — | — |
| Capex / operating cash flow | -0.89% | -0.41% | -0.78% | -6.67% | -0.73% | -0.31% | -0.37% | -0.1% | -0.2% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
| — |
| FY21 | — | -$142 | — | — | $131K | — |
| FY20 | — | -$222 | — | — | $142K | — |
| FY19 | — | -$550 | — | — | $63K | — |
| FY18 | — | -$606 | — | — | $0 | — |
| FY17 | — | -$900 | — | — | $0 | — |
| FY16 | — | -$810 | — | — | $0 | — |
| 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 | $2.2M | $2.8M | $3M | $2M | $1.8M | $1.5M | $1.5M | $2M | $2.6M | $3.3M | $2.4M | $3.1M |
| YoY change | +197% | +11.9% | +314.4% | +53.4% | -14.7% | -48.6% | -50.4% | +1.36% | +39.9% | +127.1% | +61.9% | +53% |
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 | 34K | 1.8M | 6.3M | 1.2M | 1.7M | 10.7M | 2.1M | 2.2M | 4.9M | 2.3M |
| Receivables | — | — | 0 | 38K | 28K | 40K | 1.9M | 615K | 278K | 1.2M |
| Inventory | — | — | — | — | — | 0 | 997K | 2.9M | 2.8M | 3M |
| Total current assets | 1.5M | 2.3M | 6.8M | 1.8M | 2.5M | 11.6M | 6.1M | 6.6M | 9.1M | 7.7M |
| Property, plant & equipment | 74K | 67K | 71K | 1.1M | 1M | 888K | 723K | 472K | 90K | 216K |
| Goodwill & intangibles | — | — | — | — | — | 0 | 5.5M | 3.7M | 1.8M | 4.5M |
| Total assets | 2.1M | 2.4M | 7.1M | 3M | 3.6M | 12.6M | 9.7M | 9M | 10.1M | 10.2M |
| Accounts payable | 545K | 581K | 571K | 818K | 781K | 635K | 2.5M | 2.2M | 2.1M | 2.2M |
| Short-term debt | — | 558K | — | 102K | 129K | 138K | 314K | 316K | 122K | 120K |
| Total current liabilities | 625K | 3.6M | 1.8M | 1.2M | 911K | 1.2M | 4.2M | 3.9M | 3M | 4.1M |
| Long-term debt | — | — | 0 | 659K | 579K | 473K | 684K | 378K | 154K | 916K |
| Total liabilities | 625K | 3.6M | 1.8M | 1.9M | 1.5M | 1.7M | 5.2M | 4.3M | 3.1M | 5M |
| Shareholders' equity | 1.5M | -1.2M | 5.3M | 1.1M | 2.1M | 10.9M | 4.5M | 4.7M | 6.9M | 5.2M |
| Total debt | — | 558K | 0 | 761K | 708K | 611K | 998K | 694K | 276K | 1M |
| Net debt | — | -1.2M | -5.1M | -442K | -981K | -10.1M | -1.1M | -1.5M | -4.6M | -1.3M |
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 | 3.7M | 2.2M | 1.1M | 3.2M | 2.4M | 4.9M | 3.7M | 4.3M | 4.5M | 2.3M | 654K | 453K |
| Receivables | 690K | 615K | 406K | 329K | 327K | 278K | 534K | 398K | 506K | 1.2M | 890K | 927K |
| Inventory | 2.4M | 2.9M | 2.1M | 1.8M | 2.2M | 2.8M | 2.5M | 2.9M | 3.3M | 3M | 3.4M | 2M |
| Total current assets | 8.1M | 6.6M | 4.8M | 6.2M | 5.9M | 9.1M | 7.8M | 8.4M | 9.1M | 7.7M | 6.2M | 4.3M |
| Property, plant & equipment | 484K | 472K | 161K | 139K | 93K | 90K | 81K | 98K | 85K | 216K | 200K | 187K |
| Goodwill & intangibles | 5.1M | 3.7M | 3.5M | 3.3M | 2M | 1.8M | 1.7M | 2.7M | 4.9M | 4.5M | 4.2M | 4M |
| Total assets | 11.2M | 9M | 6.7M | 8M | 7M | 10.1M | 8.8M | 9.9M | 11.7M | 10.2M | 8.5M | 6.5M |
| Accounts payable | 2.6M | 2.2M | 1.1M | 896K | 1.3M | 2.1M | 1.6M | 914K | 1.3M | 2.2M | 1.4M | 1M |
| Short-term debt | 367K | 316K | 635K | 440K | 139K | 122K | 94K | 95K | 114K | 120K | 411K | 238K |
| Total current liabilities | 4.6M | 3.9M | 2.7M | 2.1M | 2.4M | 3M | 2.6M | 2.2M | 3.3M | 4.1M | 3.7M | 3.3M |
| Long-term debt | 424K | 378K | 218K | 208K | 189K | 154K | 135K | 94K | 832K | 916K | 868K | 831K |
| Total liabilities | 5.3M | 4.3M | 2.9M | 2.3M | 2.6M | 3.1M | 2.7M | 2.4M | 4.4M | 5M | 4.5M | 4.1M |
| Shareholders' equity | 5.9M | 4.7M | 3.8M | 5.7M | 4.5M | 6.9M | 6M | 7.4M | 7.3M | 5.2M | 4M | 2.3M |
| Total debt | 791K | 694K | 853K | 648K | 328K | 276K | 229K | 189K | 946K | 1M | 1.3M | 1.1M |
| Net debt | -2.9M | -1.5M | -283K | -2.6M | -2M | -4.6M | -3.5M | -4.1M | -3.5M | -1.3M | 625K | 616K |
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 | -4.3M | -5.4M | -6M | -5.5M | -6.2M | -10.5M | -8.3M | -6.4M | -4M | -5.9M |
| Depreciation & amortization | 23K | 30K | 31K | 37K | 82K | 42K | 193K | 329K | 314K | 342K |
| Stock-based compensation | -23K | 1.6M | 1M | 692K | 645K | 373K | 774K | 453K | 390K | 517K |
| Change in working capital | 268K | 134K | 117K | 80K | -216K | 142K | 55K | -1M | -277K | -764K |
| Operating cash flow | -4.1M | -3.9M | -5.1M | -4.6M | -5.6M | -7.3M | -7.3M | -6.9M | -3.5M | -5.1M |
| Capital expenditure | -36K | -16K | -40K | -308K | -41K | -23K | -27K | -7K | -7K | — |
| Investing cash flow | -36K | -16K | -1.4M | 1.1M | -211K | 161K | -1.1M | -7K | 53K | -180K |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 1.3M | 5.7M | -1.1M | 0 | 6M | 12.6M | -67K | 6.1M | 5.6M | 3M |
| Net change in cash | -2.8M | 1.7M | -7.6M | -3.5M | 138K | 5.4M | -8.5M | -771K | 2.1M | -2.3M |
| Free cash flow | -2.2M | -4.2M | -3.6M | -5.7M | -5.7M | -7.3M | -7.3M | -6.1M | -3.1M | -5.2M |
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 | — | — | — | — | — | — | — | — | -1.3M | -3M | -1.5M | -1.8M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 146K | 92K | 173K | 137K |
| Stock-based compensation | — | — | — | — | — | — | — | — | 16K | 433K | 90K | 88K |
| Change in working capital | — | — | — | — | — | — | — | — | 479K | -448K | -934K | 1.4M |
| Operating cash flow | — | — | — | — | — | — | — | — | -500K | -2.3M | -2.1M | 25K |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | -142K | 0 | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | 820K | 285K | 453K | -209K |
| Net change in cash | — | — | — | — | — | — | — | — | 178K | -2.1M | -1.6M | -184K |
| Free cash flow | — | — | — | — | — | — | — | — | -500K | -2.3M | -2.1M | 24K |