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 % |
|---|---|---|---|---|---|---|
| Q3 22 | — | -$0.42 | — | — | $1.7M | — |
| Q2 22 | — | -$0.38 | — | — | $1.5M | — |
| Q1 22 | — | -$0.18 | — | — | $500K | — |
| Q4 21 | — | -$0.21 | — | — | $4.5M | — |
| Q3 21 | — | -$0.11 | — | — | $4.5M | — |
| Q2 21 | — | -$0.17 | — | — | $4.5M | — |
| Q1 21 | — | -$0.09 | — | — | $4.8M | — |
| Q4 20 | — | -$0.06 | — | — | $5.3M | — |
| Q3 20 | — | -$0.09 | — | — | $10.5M | — |
| Q2 20 | — | -$0.24 | — | — | $15.5M | — |
| Q4 19 | -$0.15 | $14.6 | +9826.7% | — | $0 | — |
| Q3 19 | -$0.15 | -$0.15 | 0.0% | — | $0 | — |
| Q2 19 | -$0.15 | -$0.16 | -6.7% | — | $0 | — |
| Q1 19 | — | -$0.16 | — | — | $0 | — |
| Q1 17 | -$0.47 | -$0.32 | +31.9% | — | $0 | — |
| Q4 16 | -$0.42 | -$0.51 | -21.4% | — | $0 | — |
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 | — | -$1.49 | — | — | $0 | — |
| FY24 | — | -$1.26 | — | — | $0 | — |
| FY23 | — | -$0.81 | — | — | $0 | — |
| FY22 | — | -$1.08 | — | — | $4M | — |
| FY21 |
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 | $0 | $44M | $18.4M | $4M | $0 | $0 | $0 |
| YoY change | 0% | 0% | 0% | 0% | +InfinityT% | -58.2% | -78.2% | -100% | 0% | 0% |
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 | 0 | 44M | 18.4M | 4M | 0 | 0 | 0 |
| Cost of revenue | — | — | 0 | 0 | 34.5M | 5.8M | 651K | 0 | — | — |
| Gross profit | — | — | 0 | 0 | 9.4M | 12.6M | 3.4M | 0 | — | — |
| Gross margin | — | — | — | — | 21.5% | 68.4% | 83.8% | — | — | — |
| Research & development | 42.5M | 26.4M | 15.7M | 24.1M | 9.5M | 28.3M | 31.5M | 32.8M | 37.8M | 47.4M |
| Selling, general & administrative | 10.3M | 7.6M | 5.3M | 7.1M | 18.2M | 9.4M | 6.3M | 4.7M | 4.7M | 8.3M |
| Operating expenses | 52.8M | 34.1M | 21M | 31.2M | 27.7M | 37.7M | 37.8M | 37.5M | 42.5M | 55.7M |
| Operating income | -52.8M | -34.1M | -21M | -31.2M | -18.3M | -25.1M | -34.5M | -37.5M | -42.5M | -55.7M |
| Operating margin | — | — | — | — | -41.5% | -136.4% | -860.1% | — | — | — |
| Non-operating income, net | -47K | 555K | -544K | 749.1M | 3M | -843K | -2.9M | 2.8M | -5.1M | 4.8M |
| Pretax income | -52.8M | -33.1M | -21.1M | 718.5M | -12.8M | -25.5M | -33.6M | -24.3M | -38.6M | -45.3M |
| Income tax | — | 0 | 0 | 49.8M | -1.6M | -8M | -688K | 244K | -32K | 235K |
| Net income | -52.8M | -33.1M | -21.1M | 668.6M | -11.2M | -17.4M | -32.9M | -24.6M | -38.5M | -45.5M |
| Net margin | — | — | — | — | -25.5% | -94.7% | -820.4% | — | — | — |
| EBITDA | -52M | -33.1M | -18M | -778M | -19.5M | -21.7M | -29.1M | -37.7M | -30.5M | -46.9M |
| EPS | -1.63 | -0.95 | -0.59 | 17.2 | -0.36 | -0.58 | -1.08 | -0.81 | -1.26 | -1.49 |
| Diluted EPS | -1.63 | -0.95 | -0.59 | 14.4 | -0.36 | -0.58 | -1.08 | -0.81 | -1.26 | -1.49 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of revenue | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Gross profit | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | 7.5M | 7.8M | 9.8M | 13M | 7.1M | 7.8M | 11.6M | 5.3M | 5.1M | 25.4M | 5.2M | 5.3M |
| Selling, general & administrative | 973K | 783K | 1M | 2M | 777K | 927K | 1.9M | 1M | 967K | 4.4M | 1.1M | 850K |
| Operating expenses | 8.5M | 8.6M | 10.9M | 15M | 7.9M | 8.7M | 13.6M | 6.3M | 6M | 29.8M | 6.3M | 6.1M |
| Operating income | -8.5M | -8.6M | -10.9M | -15M | -7.9M | -8.7M | -13.6M | -6.3M | -6M | -29.8M | -6.3M | -6.1M |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | -1.1M | 1.3M | -1.8M | -754K | 732K | -3.7M | 1.3M | 3.1M | -1.3M | 1.7M | -96K | -1.4M |
| Pretax income | -7.1M | -4.7M | -10M | -13M | -5M | -10.5M | -10.9M | -1.7M | -5.9M | -26.8M | -5.5M | -6.7M |
| Income tax | 308K | -99K | 25K | -25K | 9K | -41K | 29K | 28K | 102K | 76K | 49K | 46K |
| Net income | -7.4M | -4.6M | -10M | -13M | -5M | -10.5M | -10.9M | -1.8M | -6M | -26.9M | -5.5M | -6.7M |
| Net margin | — | — | — | — | — | — | — | — | — | — | — | — |
| EBITDA | -5.6M | -9.4M | -8.8M | -14M | -5.1M | -5.8M | -10.6M | -4.4M | -4.3M | -27.6M | -4M | -5M |
| EPS | -0.24 | — | -0.33 | -0.43 | -0.16 | — | -0.36 | -0.06 | -0.2 | — | -0.18 | -0.22 |
| Diluted EPS | -0.24 | — | -0.33 | -0.43 | -0.16 | — | -0.36 | -0.06 | -0.2 | — | -0.18 | -0.22 |
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 | 327.9M | 137.4M | 181.9M | 726.9M | — | 334.4M | 106.8M | 121.8M | 120.3M | 72.9M | 65.5M |
| Enterprise value | 293.6M | 105.6M | 166.1M | 12.3M | — | 97.4M | -110.6M | -78.3M | -42.1M | -52.7M | -43.4M |
| Shares outstanding | 32.4M | 34.9M | 35.8M | 38.9M | 30.8M | 30M | 30.4M | 30.4M | 30.5M | 30.5M | 30.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | 1.09 | — | — | — | — | — | — | -1.45 |
| P/S | — | — | — | — | — | 18.2 | 26.6 | — | — | — | — |
| P/B | 5.55 | 2.28 | 4.39 | 0.96 | — | 1.24 | 0.44 | 0.56 | 0.66 | 0.52 | 0.51 |
| EV/EBITDA | -5.64 | -3.19 | -9.22 | -0.02 | — | -4.48 | 3.81 | 2.08 | 1.38 | 1.12 | 0.93 |
| EV/Sales | — | — | — | — | — | 5.3 | -27.6 | — | — | — | — |
| Earnings yield | — | — | — | 92% | — | — | — | — | — | — | -68.8% |
| FCF yield | -18.3% | -25.5% | -9.16% | -2.54% | — | 19.7% | -14.4% | -15.7% | -26.8% | -55.2% | -43.5% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | — | — | — | 21.5% | 68.4% | 83.8% | — | — | — | — |
| Operating margin | — | — | — | — | -41.5% | -136.4% | -860.1% | — | — | — | 0% |
| Net margin | — | — | — | — | -25.5% | -94.7% | -820.4% | — | — | — | 0% |
| ROE | -89.3% | -55.1% | -51.1% | 88.5% | -3.22% | -6.46% | -13.7% | -11.2% | -21.1% | -32.4% | -29.9% |
| ROA | -78.7% | -52.6% | -47.7% | 81.9% | -3.17% | -6.33% | -13.4% | -10.8% | -19.4% | -30.3% | -19.3% |
| ROIC | — | -120% | -82.1% | -70.8% | -16.4% | -77.4% | -150.5% | -199.3% | -214.1% | -376.3% | -254.7% |
| Return on tangible assets | -78.7% | -52.6% | -47.7% | 81.9% | -3.17% | -6.33% | -13.4% | -10.8% | -19.4% | -30.3% | -33.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.64 | 11.9 | 5.78 | 11.9 | 81.8 | 71.5 | 54.1 | 33.1 | 11.6 | 16 | 33.2 |
| Quick ratio | 4.64 | 11.9 | 5.78 | 11.9 | 81.8 | 71.5 | 54.1 | 33.1 | 11.6 | 16 | 33.2 |
| Debt / equity | — | — | — | — | — | — | — | — | 0.06 | — | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.05 | — | — |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | 5.33 | — | 2.34 |
| Interest coverage | — | — | — | — | — | — | — | — | -46.8 | -513.8 | -513.8 |
| Effective tax rate | — | 0% | 0% | 6.93% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0 | 0 | 0 | 0 | 1.43 | 0.61 | 0.13 | 0 | 0 | 0 | 0 |
| EPS (basic) | -1.63 | -0.95 | -0.59 | 17.2 | -0.36 | -0.58 | -1.08 | -0.81 | -1.26 | -1.49 | -1.49 |
| EPS (diluted) | -1.63 | -0.95 | -0.59 | 14.4 | -0.36 | -0.58 | -1.08 | -0.81 | -1.26 | -1.49 | -1.48 |
| Book value per share | 1.82 | 1.73 | 1.16 | 19.4 | 11.3 | 8.97 | 7.9 | 7.19 | 5.98 | 4.6 | 4.21 |
| FCF per share | -1.85 | -1.01 | -0.47 | -0.47 | -2.23 | 2.19 | -0.51 | -0.63 | -1.06 | -1.32 | -1.34 |
| Cash per share | 1.06 | 0.91 | 0.44 | 18.3 | 7.7 | 7.89 | 7.14 | 6.57 | 5.67 | 4.12 | 3.59 |
| Capex per share | 0.43 | 0.04 | 0 | 0.01 | 0.12 | 0.12 | 0.02 | 0.01 | 0.04 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | 8.47% | 19.2% | 14.6% | — | — | — | — |
| Capex / operating cash flow | -29.3% | -4.36% | -0.71% | 0.04% | -5.86% | 5.07% | -3.19% | -1.94% | -3.69% | — | — |
| Payout ratio | — | — | — | 0% | 0% | -430.7% | 0% | — | — | — | 0% |
| Dividend yield | — | — | — | 0% | — | 22.4% | 0% | — | — | — | — |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 15, 2021 | $2.50 |
| — |
| -$0.58 |
| — |
| — |
| $18.4M |
| — |
| FY20 | — | -$0.36 | — | — | $44M | — |
| FY19 | — | $17.2 | — | — | $0 | — |
| FY18 | — | -$0.59 | — | — | $0 | — |
| FY17 | — | -$0.95 | — | — | $0 | — |
| FY16 | — | -$1.63 | — | — | $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 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| YoY change | -100% | -100% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
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 | 34.3M | 31.8M | 15.8M | 714.6M | 237.4M | 237M | 217.5M | 200M | 172.7M | 125.6M |
| Receivables | — | — | — | 0 | 4.1M | 0 | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 36.9M | 33.3M | 17M | 716.3M | 325.9M | 246.9M | 219.8M | 201.7M | 174.6M | 127M |
| Property, plant & equipment | 10.1M | 8.6M | 6.3M | 4.2M | 6.3M | 5.5M | 2.1M | 724K | 353K | -1M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 67M | 63M | 44.3M | 816.9M | 353.7M | 275.2M | 246.1M | 226.6M | 199.1M | 150.1M |
| Accounts payable | 4.4M | 1.7M | 1.7M | 2.1M | 2.5M | 2.1M | 2.4M | 2.5M | 2.2M | 1.5M |
| Short-term debt | — | — | — | — | — | — | — | — | 10.3M | — |
| Total current liabilities | 8M | 2.8M | 2.9M | 60.2M | 4M | 3.5M | 4.1M | 6.1M | 15.1M | 7.9M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 8M | 2.8M | 2.9M | 61.2M | 5.1M | 5.8M | 5.7M | 7.8M | 16.8M | 9.7M |
| Shareholders' equity | 59.1M | 60.2M | 41.4M | 755.6M | 348.6M | 269.4M | 240.4M | 218.8M | 182.3M | 140.3M |
| Total debt | — | — | — | — | — | — | — | — | 10.3M | — |
| Net debt | — | — | — | — | — | — | — | — | -162.4M | — |
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 | 202.2M | 200M | 201M | 188.5M | 183.1M | 172.7M | 155.9M | 152.9M | 147.4M | 125.6M | 115.5M | 109.5M |
| Receivables | 881K | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 204.4M | 201.7M | 203.1M | 190.6M | 185M | 174.6M | 157.7M | 154.9M | 149M | 127M | 117M | 111.2M |
| Property, plant & equipment | 4.5M | 724K | 4.1M | 3.8M | 3.6M | 353K | 3.1M | 2.9M | 2.6M | -1M | 2.3M | 2.1M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 229.6M | 226.6M | 227.9M | 215.6M | 209.9M | 199.1M | 181.9M | 178.7M | 172.4M | 150.1M | 139.8M | 133.7M |
| Accounts payable | 1.5M | 2.5M | 2.6M | 1.7M | 1.5M | 2.2M | 1.1M | 1.4M | 1M | 1.5M | 857K | 1.1M |
| Short-term debt | — | — | 10M | 10M | 10M | 10.3M | — | — | — | — | — | — |
| Total current liabilities | 5.3M | 6.1M | 16.9M | 17.1M | 16M | 15.1M | 5.4M | 3.9M | 3.6M | 7.9M | 3M | 3.4M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 6.9M | 7.8M | 18.6M | 18.9M | 17.7M | 16.8M | 7.2M | 5.6M | 5.3M | 9.7M | 4.8M | 5.2M |
| Shareholders' equity | 222.7M | 218.8M | 209.3M | 196.7M | 192.1M | 182.3M | 174.7M | 173.1M | 167.1M | 140.3M | 135M | 128.5M |
| Total debt | — | — | 10M | 10M | 10M | 10.3M | — | — | — | — | — | — |
| Net debt | — | — | -191M | -178.5M | -173.1M | -162.4M | — | — | — | — | — | — |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -52.8M | -33.1M | -21.1M | 668.6M | -11.2M | -17.4M | -32.9M | -24.6M | -38.5M | -45.5M |
| Depreciation & amortization | 698K | 1.5M | 2.4M | 2.4M | 2.2M | 2.6M | 2.6M | 1.7M | 1.7M | 1.7M |
| Stock-based compensation | 5.6M | 1.8M | 1.7M | 3.4M | 12.6M | 4.5M | 5.1M | 3.3M | 1.8M | 3.6M |
| Change in working capital | -974K | -2.7M | -93K | -21.1M | -67.1M | 79.9M | 6.9M | 861K | -287K | -109K |
| Operating cash flow | -47.5M | -32.2M | -17.1M | 577.8M | -63.6M | 69.6M | -18.3M | -18.7M | -35.3M | -39.9M |
| Capital expenditure | -13.9M | -1.4M | -122K | -204K | -3.7M | -3.5M | -585K | -362K | -1.3M | — |
| Investing cash flow | -13.9M | -1.4M | -122K | 674.8M | -3.7M | -3.5M | -63.9M | 61.5M | -1.3M | — |
| Dividends paid | — | — | — | 0 | 0 | -75M | 0 | — | — | — |
| Share repurchases | — | — | — | — | -420M | — | — | — | — | — |
| Financing cash flow | — | — | — | 38.4M | -420M | -75M | 0 | -14K | 10.3M | -20.5M |
| Net change in cash | -61.4M | -33.6M | -17.3M | 1.3B | -487.3M | -9M | -82.2M | 42.8M | -26.4M | -60.4M |
| Free cash flow | -59.9M | -35.1M | -16.7M | -18.5M | -68.9M | 65.9M | -15.4M | -19.1M | -32.3M | -40.2M |
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 | -7.4M | -4.6M | -10M | -13M | -5M | -10.5M | -10.9M | -1.8M | -6M | -26.9M | -5.5M | -6.7M |
| Depreciation & amortization | 432K | 434K | 432K | 435K | 439K | 439K | 442K | 439K | 427K | 378K | 332K | 302K |
| Stock-based compensation | 955K | 688K | 381K | 379K | 365K | 628K | 3.3M | 107K | 24K | 162K | 172K | 172K |
| Change in working capital | 2.1M | 1.4M | -2K | -873K | -78K | 666K | -905K | 330K | -272K | 733K | -620K | 257K |
| Operating cash flow | -3.8M | -2.1M | -9.2M | -13.1M | -4.3M | -8.8M | -8M | -6M | -4.3M | -23M | -9M | -4.5M |
| Capital expenditure | -33K | -115K | -255K | -627K | -338K | -84K | -94K | — | — | — | — | — |
| Investing cash flow | -33K | -115K | -255K | -627K | -338K | -84K | -94K | — | — | — | 9K | -4K |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 0 | 0 | 20.1M | 0 | 0 | 250K | -20.5M | 0 | 0 | 0 | 0 | 0 |
| Net change in cash | -3.9M | -2.2M | 10.6M | -13.7M | -4.6M | -8.6M | -28.6M | -6M | -4.3M | -23M | -9M | -4.5M |
| Free cash flow | -1.5M | -3.5M | -7.5M | -12M | -6.2M | -6.6M | -6.8M | -6M | -4.4M | -23M | -9M | -4.5M |