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 % |
|---|---|---|---|---|---|---|
| Q4 25 | -$2.02 | -$1.93 | +4.5% | — | $51.9M | — |
| Q3 25 | -$2.78 | -$2.07 | +25.5% | — | $61.6M | — |
| Q2 25 | -$2.6 | -$1.95 | +25.0% | — | $78.1M | — |
| Q1 25 | -$3.5 | -$1.9 | +45.7% | — | $74.5M | — |
| Q4 24 | -$2.3 | -$1.47 | +36.1% | — | $75.6M | — |
| Q3 24 | -$2.9 | -$2.43 | +16.2% | — | $88.8M | — |
| Q2 24 | -$4.2 | -$3.06 | +27.1% | — | $94.6M | — |
| Q1 24 | -$5.1 | -$4.12 | +19.2% | — | $84.9M | — |
| Q4 23 | -$3.3 | -$1.73 | +47.6% | — | $96.1M | — |
| Q3 23 | -$0.46 | -$0.21 | +54.3% | — | $87.8M | — |
| Q2 23 | -$0.41 | -$0.38 | +7.3% | — | $96.9M | — |
| Q1 23 | -$3.7 | -$27.5 | -643.2% | — | $121.1M | — |
| Q3 22 | -$0.29 | -$0.35 | -20.7% | — | $156.9M | — |
| Q2 22 | $0.11 | -$0.33 | -400.0% | — | $219.8M | — |
| Q1 22 | $0.08 | -$0.36 | -550.0% | — | — | — |
| Q4 21 | -$0.07 | -$0.06 | +14.3% | — | -$488.6M | — |
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 | — | -$8.08 | — | — | $266.1M | — |
| FY24 | — | -$10.1 | — | — | $343.9M | — |
| FY23 | — | -$2.48 | — | — | $402M | — |
| FY22 | — | — | — | — | — | — |
| 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 | $265.5M | $407.5M | $476M | $688.4M | — | $402M | $343.9M | $266.1M |
| YoY change | — | +53.5% | +16.8% | +44.6% | — | — | -14.4% | -22.6% |
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 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 265.5M | 407.5M | 476M | 688.4M | — | 402M | 343.9M | 266.1M |
| Cost of revenue | 171M | 275.8M | 341M | 521.1M | — | 248.7M | 191.6M | 165.7M |
| Gross profit | 94.5M | 131.7M | 135M | 167.3M | — | 153.2M | 152.4M | 100.4M |
| Gross margin | 35.6% | 32.3% | 28.4% | 24.3% | — | 38.1% | 44.3% | 37.7% |
| Research & development | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 66.5M | 68.3M | 78.5M | 102.6M | — | 160.8M | 160.9M | 162.4M |
| Operating expenses | 66.5M | 68.3M | 78.5M | 102.6M | — | 160.8M | 160.9M | 162.4M |
| Operating income | 22.7M | 52.1M | 42.6M | 50.8M | — | -86M | -88.6M | -62M |
| Operating margin | 8.54% | 12.8% | 8.95% | 7.38% | — | -21.4% | -25.8% | -23.3% |
| Non-operating income, net | — | -1.1M | — | 34.4M | — | 3.1M | 22.5M | 5.5M |
| Pretax income | 3.7M | 25M | 18.3M | 34M | — | -131.6M | -97.7M | -84.1M |
| Income tax | 0 | 702K | 1.9M | 965K | — | -20.4M | -370K | -2.9M |
| Net income | -2M | 8.8M | 63.8M | 33M | — | -285.6M | -97.3M | -81.2M |
| Net margin | -0.75% | 2.16% | 13.4% | 4.79% | — | -71% | -28.3% | -30.5% |
| EBITDA | 28M | 62.2M | 56.5M | 64.7M | — | 19.2M | -8.5M | 26.1M |
| EPS | -0.02 | 0.1 | 0.71 | 0.4 | — | -2.48 | -10.1 | -8.08 |
| Diluted EPS | -0.02 | 0.1 | 0.71 | 0.4 | — | -2.48 | -10.1 | -8.08 |
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 | 87.8M | 96.1M | 84.9M | 94.6M | 88.8M | 75.6M | 74.5M | 78.1M | 61.6M | 51.9M | 37.2M | 30.2M |
| Cost of revenue | 50.6M | 58.5M | 53.7M | 55.8M | 51.2M | 30.9M | 46.1M | 50.2M | 38.8M | 30.6M | 13.9M | 5.9M |
| Gross profit | 37.2M | 37.6M | 31.2M | 38.8M | 37.7M | 44.7M | 28.4M | 27.9M | 22.7M | 21.3M | 23.4M | 24.3M |
| Gross margin | 42.4% | 39.1% | 36.8% | 41% | 42.4% | 59.1% | 38.2% | 35.7% | 36.9% | 41% | 62.8% | 80.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.5M | 36.3M | 37.2M | 47.9M | 39.3M | 36.4M | 41.6M | 43.8M | 38.3M | 38.8M | 37.6M | 31.7M |
| Operating expenses | 38.5M | 36.3M | 37.2M | 47.9M | 39.3M | 36.4M | 41.6M | 43.8M | 38.3M | 38.8M | 37.6M | 31.7M |
| Operating income | -20.9M | -18.5M | -25.8M | -29.1M | -21.8M | -11.9M | -13.1M | -15.9M | -15.6M | -17.4M | -14.2M | -7.4M |
| Operating margin | -23.7% | -19.2% | -30.4% | -30.8% | -24.6% | -15.7% | -17.6% | -20.4% | -25.3% | -33.6% | -38.2% | -24.4% |
| Non-operating income, net | 6.9M | -3.1M | 19.9M | 1.9M | -281K | 915K | -32K | -68K | 71K | 5.6M | -36.8M | -911K |
| Pretax income | -27M | -33.6M | -13.8M | -35M | -30.1M | -18.8M | -20.2M | -23.1M | -22.5M | -18.2M | -57.7M | -15.4M |
| Income tax | -1.1M | -9.7M | -48K | -178K | 585K | -729K | -387K | -1.5M | -543K | -398K | -75K | -75K |
| Net income | -163.1M | -35M | -13.8M | -34.8M | -30.6M | -18M | -19.9M | -21.5M | -22M | -17.8M | -57.6M | -15.3M |
| Net margin | -185.8% | -36.4% | -16.2% | -36.8% | -34.5% | -23.8% | -26.6% | -27.6% | -35.7% | -34.3% | -154.7% | -50.8% |
| EBITDA | 7.1M | 1.4M | -6M | -9.1M | -1.7M | 8.3M | 7.4M | 4.7M | 5.2M | 8.8M | -2.1M | -558K |
| EPS | -1.39 | — | -0.16 | -0.38 | -3.35 | -1.92 | -2.12 | -2.23 | -2.3 | -1.67 | -5.8 | -1.53 |
| Diluted EPS | -1.39 | — | -0.16 | -0.38 | -3.35 | -1.92 | -2.12 | -2.23 | -2.3 | -1.67 | -5.8 | -1.53 |
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 | — | — | 9.6B | 8.1B | — | 2B | — | 31.7M | 23.6M |
| Enterprise value | — | — | 9.8B | 8.3B | — | 2.3B | — | 259.5M | 258.4M |
| Shares outstanding | 89.3M | 89.3M | 89.3M | 81.7M | 91.7M | 91.5M | 7.4M | 8.1M | 8.1M |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 151 | 246.6 | — | — | — | — | 54 |
| P/S | — | — | 20.2 | 11.8 | — | 5.05 | — | 0.12 | 0.14 |
| P/B | — | — | 22.1 | -286.5 | — | 12 | — | 1.82 | -0.43 |
| EV/EBITDA | — | — | 173.8 | 127.6 | — | 117.1 | — | 9.95 | -99.7 |
| EV/Sales | — | — | 20.6 | 12 | — | 5.6 | — | 0.98 | 1.43 |
| Earnings yield | — | — | 0.66% | 0.41% | — | — | — | — | 1.85% |
| FCF yield | — | — | 0.42% | 0.67% | — | -1.61% | — | -34.3% | -54.4% |
| PEG | — | — | — | — | — | — | — | — | -1.73 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.6% | 32.3% | 28.4% | 24.3% | — | 38.1% | 44.3% | 37.7% | 80.4% |
| Operating margin | 8.54% | 12.8% | 8.95% | 7.38% | — | -21.4% | -25.8% | -23.3% | -17.2% |
| Net margin | -0.75% | 2.16% | 13.4% | 4.79% | — | -71% | -28.3% | -30.5% | -50.7% |
| ROE | — | -13.3% | 14.6% | -116.2% | — | -168.7% | -114.5% | -466.1% | -51.2K% |
| ROA | — | 2.81% | 12.3% | 12.8% | — | -47.2% | -21.2% | -20% | -9.47% |
| ROIC | — | 32.3% | 6.2% | 52.5% | — | -22.1% | -29.9% | -25.3% | -26.4% |
| Return on tangible assets | — | 12.2% | 21.9% | 74.8% | — | 162.1% | 54.3% | 97.4% | 123% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 0.9 | 1.72 | 0.53 | 0.6 | 2.34 | 1.28 | 1.02 | 0.77 |
| Quick ratio | — | 0.9 | 1.72 | 0.53 | 0.6 | 2.34 | 1.28 | 1.02 | 0.77 |
| Debt / equity | — | -3.86 | 0.41 | -6 | 0.9 | 2.1 | 3.24 | 18.1 | -0.06 |
| Debt / assets | — | 0.81 | 0.35 | 0.66 | 0.36 | 0.59 | 0.6 | 0.78 | 1.03 |
| Net debt / EBITDA | — | 3.58 | 3.17 | 1.89 | — | 11.5 | -24.9 | 8.74 | 22.8 |
| Interest coverage | 1.19 | 1.96 | 1.75 | 3.01 | — | -1.7 | -2.09 | -2.05 | -3.2 |
| Effective tax rate | 0% | 2.81% | 10.4% | 2.84% | — | 0% | 0% | 0% | 0% |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.98 | 4.57 | 5.33 | 8.43 | — | 4.4 | 46.7 | 32.9 | 22.3 |
| EPS (basic) | -0.02 | 0.1 | 0.71 | 0.4 | — | -2.48 | -10.1 | -8.08 | -8.08 |
| EPS (diluted) | -0.02 | 0.1 | 0.71 | 0.4 | — | -2.48 | -10.1 | -8.08 | -11.3 |
| Book value per share | — | -0.74 | 4.89 | -0.35 | 5.13 | 1.85 | 11.5 | 2.15 | -1.9 |
| FCF per share | 0.13 | 0.29 | 0.45 | 0.66 | — | -0.36 | -1.56 | -1.34 | -5.88 |
| Cash per share | — | 0.36 | 0.01 | 0.59 | 0.1 | 1.48 | 8.64 | 10.7 | 4.65 |
| Capex per share | 0.01 | 0.01 | 0 | 0 | — | 0.03 | 0 | 0.79 | 0.87 |
| Metric | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.17% | 0.29% | 0% | 0.01% | — | 0.59% | 0.01% | 2.41% | 3.96% |
| Capex / operating cash flow | 1.59% | 3.75% | 0.04% | 0.09% | — | -1.8% | 0.25% | -154.4% | -17.5% |
| Payout ratio | -304.4% | 98.4% | 73% | 44.2% | — | -0.03% | — | — | 0% |
| Dividend yield | — | — | 0.48% | 0.18% | — | 0% | — | — | — |
| — |
| $0.4 |
| — |
| — |
| $688.4M |
| — |
| FY20 | — | $0.71 | — | — | $476M | — |
| FY19 | — | $0.1 | — | — | $407.5M | — |
| FY18 | — | -$0.02 | — | — | $265.5M | — |
| 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 | $87.8M | $96.1M | $84.9M | $94.6M | $88.8M | $75.6M | $74.5M | $78.1M | $61.6M | $51.9M | $37.2M | $30.2M |
| YoY change | -44% | — | -29.9% | -2.41% | +1.15% | -21.4% | -12.3% | -17.4% | -30.7% | -31.3% | -50% | -61.3% |
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 | 31.9M | 843.6K | 47.9M | 8.9M | 135.3M | 63.6M | 86.9M |
| Receivables | 75.4M | 71.1M | 90.2M | 80.4M | 56.1M | 62.9M | 57.3M |
| Inventory | — | — | — | — | — | — | — |
| Total current assets | 120.3M | 1.1M | 145.8M | 126.5M | 202M | 134.5M | 149.5M |
| Property, plant & equipment | 1.4M | 1.1M | 830K | 9.6M | 7.8M | 4.7M | 10.7M |
| Goodwill & intangibles | 241.3M | 227M | 212.8M | 922M | 781.7M | 638.4M | 488.3M |
| Total assets | 313.1M | 518.6M | 256.9M | 1.2B | 605.5M | 459.1M | 405M |
| Accounts payable | 47.8M | 613K | 72.8M | 6.7M | 9.5M | 10.4M | 22M |
| Short-term debt | 24.2M | 9.4M | 170.5M | 17.2M | 17.6M | 18.5M | 78.1M |
| Total current liabilities | 133M | 613K | 276.6M | 211.1M | 86.4M | 105.1M | 146.4M |
| Long-term debt | 230.5M | 170.6M | 0 | 405.4M | 337.8M | 256.5M | 236.6M |
| Total liabilities | 379.2M | 82.4M | 285.3M | 689.8M | 436.2M | 374.1M | 387.6M |
| Shareholders' equity | -66.1M | 436.2M | -28.4M | 470.7M | 169.3M | 85M | 17.4M |
| Total debt | 254.7M | 180M | 170.5M | 422.5M | 355.4M | 275M | 314.7M |
| Net debt | 222.8M | 179.1M | 122.6M | 413.6M | 220.1M | 211.4M | 227.8M |
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 | 4.9M | 135.3M | 69.9M | 75.7M | 69.1M | 63.6M | 43.9M | 63.6M | 54.6M | 86.9M | 51.5M | 40.5M |
| Receivables | 59.4M | 56.1M | 52.7M | 61.9M | 57.6M | 62.9M | 61.8M | 70.2M | 54.4M | 57.3M | 53.3M | 41M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 90.5M | 202M | 139.7M | 148.6M | 135.2M | 134.5M | 114.2M | 141.4M | 116.6M | 149.5M | 111.7M | 89.5M |
| Property, plant & equipment | 8.4M | 7.8M | 7.1M | 6.4M | 5.7M | 4.7M | 4.1M | 5.2M | 4.6M | 10.7M | 10.2M | 9.7M |
| Goodwill & intangibles | 818.8M | 781.7M | 746.6M | 711M | 675.3M | 638.4M | 601.1M | 563.9M | 526.6M | 488.3M | 395.3M | 383M |
| Total assets | 927.5M | 605.5M | 521.1M | 511.3M | 479.3M | 459.1M | 419.2M | 429.2M | 385.2M | 405M | 320.3M | 291.4M |
| Accounts payable | 10.6M | 9.5M | 7.1M | 6.2M | 9.4M | 10.4M | 7.6M | 28.1M | 23.1M | 22M | 14.3M | 15.1M |
| Short-term debt | 17.5M | 17.6M | 18.6M | 18.7M | 18.7M | 18.5M | 20.5M | 22.7M | 24.8M | 78.1M | 78.3M | 78.5M |
| Total current liabilities | 237.7M | 86.4M | 78M | 101.7M | 99.2M | 105.1M | 89.7M | 119.9M | 102.1M | 146.4M | 125.9M | 117M |
| Long-term debt | 392.2M | 337.8M | 271.5M | 265.7M | 261.1M | 256.5M | 249.8M | 244.7M | 237.9M | 236.6M | 229.4M | 222.2M |
| Total liabilities | 687.1M | 436.2M | 360.7M | 382.1M | 376.5M | 374.1M | 351.5M | 375.8M | 350.9M | 387.6M | 359.3M | 344.4M |
| Shareholders' equity | 240.5M | 169.3M | 160.4M | 129.3M | 102.8M | 85M | 67.7M | 53.4M | 34.3M | 17.4M | -39M | -53M |
| Total debt | 409.7M | 355.4M | 290.1M | 284.3M | 279.7M | 275M | 270.3M | 267.4M | 262.7M | 314.7M | 307.7M | 300.6M |
| Net debt | 404.8M | 220.1M | 220.2M | 208.7M | 210.6M | 211.4M | 226.4M | 203.7M | 208.1M | 227.8M | 256.2M | 260.2M |
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 | FY18 | FY19 | FY20 | FY21 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|
| Net income | 3.7M | 24.2M | 16.4M | 33M | -285.6M | -97.3M | -81.2M |
| Depreciation & amortization | 5.3M | 11.2M | 13.8M | 13.9M | 105.2M | 80.1M | 82.9M |
| Stock-based compensation | 2.5M | 1.8M | 1.2M | 413K | 53.1M | 33.7M | 14.7M |
| Change in working capital | 15.7M | -7M | 11.4M | -2.1M | 9.1M | -7.8M | 16.7M |
| Operating cash flow | 29.2M | 31.6M | 52.3M | 53.6M | -130.4M | 12.4M | -4.1M |
| Capital expenditure | -464K | -1.2M | -19K | -49K | -2.4M | -31K | -6.4M |
| Investing cash flow | -74.9M | -37.1M | 74.5M | -49K | 208.8M | -31K | -6.4M |
| Dividends paid | -6M | -8.7M | -46.5M | -14.6M | -97K | — | — |
| Share repurchases | — | — | — | 0 | 0 | — | -557K |
| Financing cash flow | 59.6M | -5.9M | -162.9M | -34.1M | -74.1M | -64M | 31.3M |
| Net change in cash | 13.9M | -11.3M | -36.1M | 19.4M | 4.3M | -51.6M | 20.8M |
| Free cash flow | 12M | 26M | 40.4M | 54.2M | -32.7M | -11.5M | -10.9M |
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 | -163.1M | -35M | -13.8M | -34.8M | -30.6M | -18M | -19.9M | -21.5M | -22M | -17.8M | -57.6M | -15.3M |
| Depreciation & amortization | 27.9M | 19.8M | 19.8M | 20M | 20.1M | 20.2M | 20.5M | 20.6M | 20.8M | 21M | 12.1M | 6.8M |
| Stock-based compensation | 12.3M | 9.2M | 4M | 3.4M | 19.5M | 6.8M | 3.5M | 3.7M | 3.7M | 2.2M | 1.3M | 1.4M |
| Change in working capital | -8.3M | -2.2M | 291K | -10.5M | 7.3M | -4.9M | -1.5M | 11.9M | 10.8M | -4.4M | -4.1M | 13.8M |
| Operating cash flow | -132.9M | -10.3M | 10.6M | -10.5M | -12.7M | 25.1M | 3.4M | 24.5M | -2.1M | -10.6M | -26.1M | -2M |
| Capital expenditure | -434K | -338K | 0 | 0 | -31K | 0 | -46K | -1.6M | -2M | -1.6M | -2.2M | -1.4M |
| Investing cash flow | -434K | 210.8M | 0 | 0 | -31K | 0 | -46K | -1.6M | -2M | -1.6M | -2.2M | -1.4M |
| Dividends paid | — | — | — | — | — | — | -12K | — | — | — | — | — |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | -202K | — |
| Financing cash flow | 8.4M | -72.9M | -48.2M | -5.8M | -5M | -5M | -5.3M | -5.1M | -5M | -5.1M | -7.7M | -7.7M |
| Net change in cash | -125M | 127.6M | -37.6M | -16.3M | -17.8M | 20M | -2M | 17.9M | -9M | -17.3M | -36.1M | -11.1M |
| Free cash flow | -9.1M | -19.9M | -17.6M | 8.4M | -1.7M | -521K | -17.5M | 22.9M | -4.4M | -12.3M | -28.3M | -3.4M |