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 | -$0.03 | -$0.04 | -33.3% | — | $90.8M | — |
| Q1 26 | -$0.06 | -$0.05 | +16.7% | — | $81.7M | — |
| Q4 25 | -$0.04 | -$0.04 | 0.0% | — | $79.7M | — |
| Q3 25 | -$0.04 | -$0.03 | +25.0% | — | $82.2M | — |
| Q2 25 | -$0.05 | -$0.04 | +20.0% | — | $77.7M | — |
| Q1 25 | -$0.06 | -$0.04 | +33.3% | — | $71.3M | — |
| Q4 24 | -$0.16 | -$0.07 | +56.3% | — | $27.7M | — |
| Q3 24 | -$0.15 | -$0.13 | +13.3% | — | $73M | — |
| Q2 24 | -$0.11 | -$0.13 | -18.2% | — | $79.8M | — |
| Q1 24 | -$0.13 | -$0.15 | -15.4% | — | $79.6M | — |
| Q4 23 | -$0.12 | -$0.13 | -8.3% | — | $81.4M | — |
| Q3 23 | -$0.16 | -$0.17 | -6.3% | — | $82M | — |
| Q2 23 | -$0.23 | -$0.18 | +21.7% | — | $82.7M | — |
| Q1 23 | -$0.2 | -$0.19 | +5.0% | — | $75.9M | — |
| Q4 22 | -$0.2 | -$0.16 | +20.0% | — | $71.3M | — |
| Q3 22 | -$0.22 | -$0.24 | -9.1% | — | $67.9M | — |
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 | — | -$0.17 | — | — | $310.8M | — |
| FY24 | — | -$0.69 | — | — | $260M | — |
| FY23 | — | -$0.68 | — | — | $322M | — |
| FY22 | — | -$0.92 | — | — | $288.4M | — |
| 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 | $129.6M | $163.8M | $186M | $251.8M | $288.4M | $322M | $260M | $310.8M |
| YoY change | — | +26.4% | +13.6% | +35.4% | +14.5% | +11.7% | -19.3% | +19.5% |
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 | 129.6M | 163.8M | 186M | 251.8M | 288.4M | 322M | 260M | 310.8M |
| Cost of revenue | 51.5M | 51.3M | 57.9M | 73.7M | 96M | 108.2M | 52.9M | 64.1M |
| Gross profit | 78M | 112.5M | 128.1M | 178.1M | 192.3M | 213.8M | 207.1M | 246.8M |
| Gross margin | 60.2% | 68.7% | 68.9% | 70.7% | 66.7% | 66.4% | 79.7% | 79.4% |
| Research & development | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 44.4M | 67.2M | 73.3M | 112.4M | 126.2M | 128.9M | 105.5M | 115.6M |
| Operating expenses | 112.3M | 149.3M | 174.7M | 240.5M | 281.8M | 285.6M | 247.7M | 268.5M |
| Operating income | -34.3M | -36.8M | -46.6M | -62.4M | -89.5M | -71.8M | -40.6M | -21.7M |
| Operating margin | -26.4% | -22.5% | -25% | -24.8% | -31% | -22.3% | -15.6% | -7% |
| Non-operating income, net | 549K | 74K | 73K | 1.6M | -2M | 2.8M | 3.2M | 3.5M |
| Pretax income | -34.1M | -38.2M | -47.8M | -63.1M | -92.2M | -71.2M | -40M | -20.2M |
| Income tax | 37K | 36K | 56K | 80K | 35K | 19K | 29K | 59K |
| Net income | -34.2M | -38.2M | -47.9M | -63.2M | -92.3M | -71.2M | -77M | -20.2M |
| Net margin | -26.4% | -23.3% | -25.7% | -25.1% | -32% | -22.1% | -29.6% | -6.5% |
| EBITDA | -29.5M | -32.5M | -40.9M | -51.7M | -77.4M | -50.3M | -20.1M | -5.3M |
| EPS | -0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | -0.69 | -0.17 |
| Diluted EPS | -0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | -0.69 | -0.17 |
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 | 82M | 81.4M | 79.6M | 79.8M | 73M | 27.7M | 71.3M | 77.7M | 82.2M | 79.7M | 81.7M | 90.8M |
| Cost of revenue | 25.4M | 31M | 24.3M | 23.6M | 21M | -16M | 14.9M | 15.9M | 16.9M | 16.3M | 17M | 18.2M |
| Gross profit | 56.6M | 50.4M | 55.3M | 56.1M | 52M | 43.7M | 56.4M | 61.7M | 65.2M | 63.4M | 64.7M | 72.5M |
| Gross margin | 69% | 61.9% | 69.5% | 70.4% | 71.2% | 157.9% | 79.1% | 79.5% | 79.4% | 79.6% | 79.2% | 79.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 34.5M | 26.9M | 31M | 31.5M | 29.8M | 13.2M | 26.7M | 29.5M | 31.1M | 28.4M | 30.2M | 33.5M |
| Operating expenses | 74.8M | 65.1M | 72M | 70.4M | 67M | 38.3M | 61.8M | 67M | 69.6M | 70.1M | 71.2M | 78.6M |
| Operating income | -18.2M | -14.8M | -16.7M | -14.3M | -15.1M | 5.4M | -5.4M | -5.2M | -4.4M | -6.7M | -6.6M | -6.1M |
| Operating margin | -22.2% | -18.1% | -21% | -17.9% | -20.6% | 19.7% | -7.62% | -6.75% | -5.34% | -8.38% | -8.07% | -6.73% |
| Non-operating income, net | 845K | 841K | 845K | 998K | -9.1M | 10.4M | 790K | 596K | 583K | 1.5M | 525K | 504K |
| Pretax income | -18.1M | -14.6M | -16.5M | -13.9M | -24.8M | 15.3M | -5.2M | -5.1M | -4.3M | -5.6M | -6.4M | -5.9M |
| Income tax | 3K | -5K | 11K | 6K | 4K | 8K | 57K | 31K | -34K | 5K | 24K | 27K |
| Net income | -18.1M | -14.6M | -16.6M | -14M | -24.8M | -21.7M | -5.2M | -5.2M | -4.2M | -5.6M | -6.5M | -5.9M |
| Net margin | -22% | -18% | -20.8% | -17.5% | -33.9% | -78.5% | -7.32% | -6.67% | -5.17% | -6.99% | -7.92% | -6.54% |
| EBITDA | -12M | -9.1M | -10.9M | -7.2M | -7.2M | 18.7M | -1.5M | -1.5M | -667K | -1.7M | -2.8M | -1.5M |
| EPS | -0.17 | -0.14 | -0.15 | -0.13 | -0.22 | -0.19 | -0.04 | -0.04 | -0.03 | -0.04 | -0.05 | -0.05 |
| Diluted EPS | -0.17 | -0.14 | -0.15 | -0.13 | -0.22 | -0.19 | -0.04 | -0.04 | -0.03 | -0.04 | -0.05 | -0.05 |
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 | — | — | — | — | — | — | — | — | 288.9M |
| Enterprise value | — | — | — | — | — | — | — | — | 287.1M |
| Shares outstanding | 77.5M | 77.5M | 90.9M | 77.1M | 99.8M | 104.9M | 112M | 121.7M | 121.7M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | -12.9 |
| P/S | — | — | — | — | — | — | — | — | 0.86 |
| P/B | — | — | — | — | — | — | — | — | 4.75 |
| EV/EBITDA | — | — | — | — | — | — | — | — | -33 |
| EV/Sales | — | — | — | — | — | — | — | — | 0.86 |
| Earnings yield | — | — | — | — | — | — | — | — | -7.73% |
| FCF yield | — | — | — | — | — | — | — | — | 4.46% |
| PEG | — | — | — | — | — | — | — | — | -0.52 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 60.2% | 68.7% | 68.9% | 70.7% | 66.7% | 66.4% | 79.7% | 79.4% | 79.9% |
| Operating margin | -26.4% | -22.5% | -25% | -24.8% | -31% | -22.3% | -15.6% | -7% | -6.73% |
| Net margin | -26.4% | -23.3% | -25.7% | -25.1% | -32% | -22.1% | -29.6% | -6.5% | -6.65% |
| ROE | — | 20.8% | 21.5% | -30.7% | -65.9% | -68.6% | -136.7% | -34.1% | -36.8% |
| ROA | — | -31.2% | -33.5% | -17.5% | -30.6% | -28.5% | -45% | -12.1% | -8.25% |
| ROIC | — | 14.6% | 20.5% | -81.9% | -74.6% | -61.9% | -57.2% | -34.4% | -40.3% |
| Return on tangible assets | — | -31.2% | -33.5% | -20.5% | -35.8% | -34% | -51.4% | -13.9% | -15% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 2.19 | 1.2 | 2.55 | 1.59 | 1.22 | 0.93 | 0.91 | 0.99 |
| Quick ratio | — | 2.1 | 1.15 | 2.44 | 1.38 | 1.02 | 0.91 | 0.91 | 0.99 |
| Debt / equity | — | -0.09 | -0.27 | 0.37 | 0.61 | 0.74 | 1.05 | 0.88 | 0.83 |
| Debt / assets | — | 0.14 | 0.42 | 0.21 | 0.28 | 0.31 | 0.34 | 0.31 | 0.3 |
| Net debt / EBITDA | — | 2.11 | 0.12 | 2.51 | 0.26 | -0.24 | -0.73 | -0.75 | 0.28 |
| Interest coverage | -77.1 | -25.7 | -35.6 | -26.7 | -113.6 | -30.8 | -14.8 | -9.5 | -12.9 |
| 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 | 1.67 | 2.11 | 2.05 | 3.27 | 2.89 | 3.07 | 2.32 | 2.55 | 2.64 |
| EPS (basic) | -0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | -0.69 | -0.17 | -0.17 |
| EPS (diluted) | -0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | -0.69 | -0.17 | -0.18 |
| Book value per share | — | -2.36 | -2.45 | 2.67 | 1.4 | 0.99 | 0.5 | 0.49 | 0.46 |
| FCF per share | -0.47 | -0.25 | -0.42 | -0.71 | -0.96 | -0.37 | -0.02 | 0 | 0.01 |
| Cash per share | — | 1.1 | 0.71 | 2.67 | 1.05 | 0.61 | 0.39 | 0.4 | 0.4 |
| Capex per share | 0.18 | 0.12 | 0.21 | 0.26 | 0.43 | 0.15 | 0.06 | — | — |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 10.7% | 5.8% | 10.4% | 7.87% | 15% | 4.96% | 2.53% | — | — |
| Capex / operating cash flow | -56.9% | -38.9% | -84.8% | -44.8% | -80.3% | -118.4% | 120.5% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | 0% |
| — |
| -$0.82 |
| — |
| — |
| $251.8M |
| — |
| FY20 | — | -$0.53 | — | — | $186M | — |
| FY19 | — | -$0.49 | — | — | $163.8M | — |
| FY18 | — | -$0.44 | — | — | $129.6M | — |
| 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 | $82M | $81.4M | $79.6M | $79.8M | $73M | $27.7M | $71.3M | $77.7M | $82.2M | $79.7M | $81.7M | $90.8M |
| YoY change | +20.8% | +14.1% | +4.83% | -3.51% | -11% | -66% | -10.4% | -2.63% | +12.5% | +188.1% | +14.6% | +16.9% |
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 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 85.6M | 64.5M | 205.8M | 104.9M | 64.2M | 44.2M | 48.1M |
| Receivables | 2.1M | 1.8M | 4.1M | 4.7M | 7.8M | 3.6M | 2.4M |
| Inventory | 3.9M | 3.5M | 9.8M | 17.5M | 15.7M | 690K | — |
| Total current assets | 94.4M | 75.2M | 228.4M | 134.2M | 93.9M | 56.9M | 56.7M |
| Property, plant & equipment | 26.1M | 64.8M | 94.8M | 138.6M | 129.8M | 97.3M | 92.6M |
| Goodwill & intangibles | — | 0 | 52.2M | 44.2M | 40.2M | 21.5M | 21.5M |
| Total assets | 122.6M | 142.9M | 360.8M | 301.9M | 250M | 171.2M | 167.2M |
| Accounts payable | 14.2M | 23.1M | 32.5M | 24M | 31M | 23.5M | 28.6M |
| Short-term debt | 2.7M | 6.9M | 11.7M | 10.3M | 9.8M | 8.2M | 9.3M |
| Total current liabilities | 43.1M | 62.6M | 89.4M | 84.4M | 76.7M | 61.5M | 62.4M |
| Long-term debt | 14.5M | 52.8M | 64.6M | 74.5M | 66.6M | 50.6M | 42.9M |
| Total liabilities | 305.8M | 365.1M | 155.1M | 161.9M | 146.1M | 114.9M | 108.1M |
| Shareholders' equity | -183.2M | -222.2M | 205.7M | 140M | 103.9M | 56.3M | 59.2M |
| Total debt | 17.3M | 59.7M | 76.3M | 84.8M | 76.4M | 58.8M | 52.1M |
| Net debt | -68.3M | -4.8M | -8.3M | 46.8M | 20.3M | 27M | 13.5M |
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 | 74.1M | 64.2M | 62.5M | 55.3M | 55.3M | 44.2M | 46.8M | 47.6M | 51.1M | 48.1M | 49.5M | 52.4M |
| Receivables | 6M | 7.8M | 6.9M | 5.9M | 5.7M | 3.6M | 4.2M | 3.8M | 3.7M | 2.4M | 4.3M | 2.6M |
| Inventory | 18.2M | 15.7M | 11.6M | 10.3M | 7.4M | 690K | — | — | — | — | — | — |
| Total current assets | 105.5M | 93.9M | 86.9M | 78.2M | 73.4M | 56.9M | 60.5M | 60.7M | 60.5M | 56.7M | 60.4M | 61.2M |
| Property, plant & equipment | 133.4M | 129.8M | 132.2M | 128.5M | 121.2M | 97.3M | 95.3M | 96.2M | 95.2M | 92.6M | 94.1M | 91.1M |
| Goodwill & intangibles | 39.8M | 40.2M | 38M | 36.5M | 28.2M | 21.5M | 21.5M | 21.5M | 21.5M | 21.5M | 21.5M | 21.5M |
| Total assets | 265.4M | 250M | 244.3M | 231.2M | 214.9M | 171.2M | 172.5M | 173.6M | 172.5M | 167.2M | 172.4M | 170.1M |
| Accounts payable | 33.9M | 31M | 30.2M | 30.1M | 32.9M | 23.5M | 28.8M | 27.5M | 30.3M | 28.6M | 30.8M | 32.9M |
| Short-term debt | 10.2M | 9.8M | 9.4M | 9.4M | 9.3M | 8.2M | 8.5M | 8.7M | 9M | 9.3M | 5.8M | 5.8M |
| Total current liabilities | 84.4M | 76.7M | 77.1M | 73.6M | 76.4M | 61.5M | 65.6M | 63.2M | 65.5M | 62.4M | 63.7M | 61.6M |
| Long-term debt | 68.2M | 66.6M | 70.8M | 68.1M | 66.3M | 50.6M | 48.3M | 47.7M | 45.3M | 42.9M | 46.4M | 44.8M |
| Total liabilities | 155.8M | 146.1M | 150.7M | 144.7M | 145.7M | 114.9M | 116.4M | 113.4M | 113.4M | 108.1M | 113M | 109.4M |
| Shareholders' equity | 109.5M | 103.9M | 93.5M | 86.5M | 69.3M | 56.3M | 56.1M | 60.2M | 59.1M | 59.2M | 59.4M | 60.7M |
| Total debt | 78.4M | 76.4M | 80.2M | 77.5M | 75.6M | 58.8M | 56.8M | 56.5M | 54.3M | 52.1M | 52.2M | 50.6M |
| Net debt | 9.9M | 20.3M | 30M | 32.8M | 31.9M | 27M | 15.7M | 15.5M | 8.1M | 13.5M | 13.2M | 8.4M |
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 | -34.2M | -38.2M | -47.9M | -63.2M | -92.3M | -71.2M | -40M | -20.2M |
| Depreciation & amortization | 4.2M | 4.3M | 5.6M | 9.2M | 14M | 18.7M | 17.3M | 12.9M |
| Stock-based compensation | 2.3M | 7.7M | 7.3M | 13M | 26.8M | 31.7M | 25.8M | 19M |
| Change in working capital | 2.9M | 759K | 7.5M | -9.5M | -14.5M | 123K | -2.2M | 40K |
| Operating cash flow | -24.5M | -24.4M | -22.9M | -44.3M | -53.9M | -13.5M | 5.5M | 10.7M |
| Capital expenditure | -13.9M | -9.5M | -19.4M | -19.8M | -43.3M | -16M | -6.6M | — |
| Investing cash flow | -22M | -1.3M | -19.4M | -169.6M | 8.9M | 43.7M | -10.3M | 3.3M |
| Dividends paid | — | — | — | — | — | — | — | — |
| Share repurchases | -3.3M | 0 | 0 | — | — | — | — | — |
| Financing cash flow | 74.5M | 173M | 16M | 222.5M | -8.1M | -8.8M | -8.1M | -28.3M |
| Net change in cash | 28M | 147.3M | -26.3M | 8.6M | -53.1M | 21.4M | -12.9M | -14.4M |
| Free cash flow | -36.4M | -19.6M | -38.5M | -54.8M | -95.4M | -38.6M | -1.7M | 180K |
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 | -18.1M | -14.6M | -16.6M | -18.3M | -33.7M | 15.3M | -5.2M | -5.2M | -4.2M | -5.6M | -6.5M | -5.9M |
| Depreciation & amortization | 5.4M | 4.9M | 4.9M | 6M | 7.1M | 2.8M | 3.2M | 3.2M | 3.1M | 3.5M | 3.3M | 4.1M |
| Stock-based compensation | 7.9M | 6.8M | 7.2M | 7.3M | 7.1M | 5.2M | 5.5M | 4.5M | 4.4M | 4.5M | 5.5M | 5.9M |
| Change in working capital | 6.3M | -2.6M | 2.4M | -2.7M | 3.8M | -10.5M | 3.2M | -2.2M | 2.1M | -3.1M | -805K | 1.4M |
| Operating cash flow | 2.8M | -3.2M | -349K | -6.6M | -13.4M | 13.4M | 7.6M | 344K | 6M | -1.5M | 4.8M | 4.5M |
| Capital expenditure | -1.5M | -2.2M | -1.6M | -1.7M | -3.4M | -1.2M | -1.8M | — | — | — | — | — |
| Investing cash flow | 19M | -4.7M | -5.8M | 348K | -4.3M | -1.8M | 5.1M | -825K | 1.8M | -4.5M | -904K | 212K |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -2.9M | -2M | -2.2M | -2.2M | -1.5M | -2.1M | -2.7M | -10M | -9.4M | -6.1M | -3.8M | -2.8M |
| Net change in cash | 19M | -9.9M | -8.3M | -8.5M | -19.2M | 9.5M | 9.9M | -10.5M | -1.6M | -12.1M | 33K | 1.9M |
| Free cash flow | -1.3M | -10.2M | -227K | -8.5M | -3.9M | 3.9M | 3.9M | -2.9M | 2.4M | -3.2M | 643K | 1.8M |