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 | $0.86 | $0.17 | -80.2% | — | $3.7B | — |
| Q4 25 | $0.44 | $0.41 | -6.8% | — | $2.5B | — |
| Q3 25 | $0.46 | -$0.36 | -178.3% | — | $3B | — |
| Q2 25 | $0.86 | $0.44 | -48.8% | — | $2.7B | — |
| Q1 25 | $0.98 | $0.53 | -45.9% | — | $2.7B | — |
| Q4 24 | $1.44 | $0.76 | -47.2% | — | $2.5B | — |
| Q3 24 | $1.04 | $0.38 | -63.5% | — | $2.6B | — |
| Q2 24 | $1.23 | $0.68 | -44.7% | — | $2.1B | — |
| Q1 24 | $1.06 | $0.77 | -27.4% | — | $2.5B | — |
| Q4 23 | $1.44 | $1.71 | +18.8% | — | $3.1B | — |
| Q3 23 | $1.16 | $1.46 | +25.9% | — | $2.3B | — |
| Q2 23 | $1.4 | $1.35 | -3.6% | — | $1.9B | — |
| Q1 23 | $1.3 | $1.83 | +40.8% | — | $1.9B | — |
| Q4 22 | $1.27 | $1.52 | +19.7% | — | $2.1B | — |
| Q3 22 | $0.98 | $1.53 | +56.1% | — | $2.1B | — |
| Q2 22 | $0.84 | $1.31 | +56.0% | — | $1.9B | — |
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 | — | $0.73 | — | — | $11B | — |
| FY24 | — | $2.87 | — | — | $9.7B | — |
| FY23 | — | $6.68 | — | — | $9.3B | — |
| FY22 | — | $5.81 | — | — | $8.2B | — |
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 | $6.8B | $7B | $7.6B | $4.8B | $5.5B | $7.6B | $8.2B | $9.3B | $9.7B | $11B |
| YoY change | +11.8% | +3.03% | +8.82% | -37.1% | +14.2% | +39.4% | +7.18% | +13.8% | +4.44% | +13.2% |
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 | 6.8B | 7B | 7.6B | 4.8B | 5.5B | 7.6B | 8.2B | 9.3B | 9.7B | 11B |
| Cost of revenue | 6.7B | 7B | 7.6B | 4.8B | 5.4B | 7.4B | 7.9B | 9B | 9.5B | 10.8B |
| Gross profit | 34.5M | 31.3M | 29.4M | 32M | 67M | 210.2M | 261.8M | 294.7M | 173.3M | 210.9M |
| Gross margin | 0.51% | 0.45% | 0.39% | 0.67% | 1.23% | 2.76% | 3.21% | 3.17% | 1.79% | 1.92% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 22.2M | 23.3M | 33.4M | 32.5M | 36.8M | 48M | 76.6M | 85.3M | 89.8M | 139.2M |
| Operating expenses | 22.2M | 23.3M | 33.4M | 32.5M | 36.8M | 48M | 76.6M | 85.3M | 89.8M | 139.2M |
| Operating income | 12.3M | 8M | -4M | -544K | 30.2M | 151.4M | 157.8M | 196.9M | 72.1M | 48.8M |
| Operating margin | 0.18% | 0.11% | -0.05% | -0.01% | 0.55% | 1.99% | 1.93% | 2.12% | 0.74% | 0.44% |
| Non-operating income, net | 800K | 358K | -1.7M | 1.7M | 5.3M | 42.8M | 8.8M | 15.6M | 23.1M | -7.3M |
| Pretax income | 15.6M | 10.8M | -3.4M | 3.3M | 37.9M | 192.8M | 166.4M | 203.2M | 82.8M | 21.3M |
| Income tax | 6.3M | 3.7M | 8K | 1M | 6.4M | 31.9M | 33.3M | 46.4M | 13.7M | 5.4M |
| Net income | 9.3M | 7.1M | -3.4M | 2.3M | 31.5M | 160.9M | 133.1M | 156.8M | 69M | 15.8M |
| Net margin | 0.14% | 0.1% | -0.04% | 0.05% | 0.58% | 2.11% | 1.63% | 1.69% | 0.71% | 0.14% |
| EBITDA | 23M | 22.4M | 15.7M | 23.2M | 59.6M | 223.6M | 215.8M | 246.9M | 133.4M | 91.7M |
| EPS | 0.67 | 0.51 | -0.24 | 0.16 | 2.17 | 9.57 | 5.81 | 6.68 | 2.87 | 0.73 |
| Diluted EPS | 0.65 | 0.5 | -0.24 | 0.15 | 2.15 | 8.9 | 5.45 | 6.34 | 2.75 | 0.71 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.9B | 2.3B | 3.1B | 2.5B | 2.1B | 2.6B | 2.5B | 2.7B | 2.7B | 3B | 2.5B | 3.7B |
| Cost of revenue | 1.9B | 2.2B | 3B | 2.4B | 2B | 2.6B | 2.5B | 2.7B | 2.7B | 3B | 2.4B | 3.6B |
| Gross profit | 64M | 75.5M | 78.6M | 49.4M | 46M | 34.8M | 43M | 43.4M | 44.8M | 41M | 81.7M | 72.9M |
| Gross margin | 3.28% | 3.26% | 2.52% | 1.99% | 2.21% | 1.33% | 1.7% | 1.6% | 1.63% | 1.36% | 3.25% | 1.98% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 20.8M | 23.8M | 22.8M | 21.8M | 22.4M | 22.9M | 22.7M | 26.6M | 25.8M | 33.4M | 53.4M | 59.8M |
| Operating expenses | 20.8M | 23.8M | 22.8M | 21.8M | 22.4M | 22.9M | 22.7M | 26.6M | 25.8M | 33.4M | 53.4M | 59.8M |
| Operating income | 39.9M | 48.3M | 53M | 24.8M | 20.8M | 9M | 17.4M | 12.1M | 14.4M | 2.6M | 19.7M | 5.5M |
| Operating margin | 2.05% | 2.09% | 1.7% | 1% | 1% | 0.35% | 0.69% | 0.45% | 0.52% | 0.09% | 0.78% | 0.15% |
| Non-operating income, net | 5.5M | 606K | 6.1M | 2.9M | 1.5M | 630K | 18.1M | 956K | -2.8M | -6.3M | 882K | 1.2M |
| Pretax income | 43.1M | 45.8M | 56.2M | 23.9M | 18.4M | 6.4M | 34M | 10.2M | 8M | -9.9M | 13M | -311K |
| Income tax | 9.6M | 9.8M | 14.3M | 5M | 4.5M | 1.3M | 3M | 1.8M | 2M | -1.2M | 2.9M | 660K |
| Net income | 33.6M | 36M | 41.9M | 19M | 14M | 5.2M | 30.9M | 8.4M | 6M | -8.7M | 10.2M | -971K |
| Net margin | 1.72% | 1.55% | 1.34% | 0.76% | 0.67% | 0.2% | 1.23% | 0.31% | 0.22% | -0.29% | 0.4% | -0.03% |
| EBITDA | 53.6M | 58.3M | 67.8M | 36.6M | 31.3M | 19.2M | 46.2M | 24.7M | 23.9M | 8.2M | 34.9M | 20M |
| EPS | 1.43 | 1.53 | — | 0.81 | 0.6 | 0.22 | — | 0.39 | 0.28 | -0.36 | — | -0.04 |
| Diluted EPS | 1.35 | 1.46 | — | 0.77 | 0.57 | 0.21 | — | 0.37 | 0.27 | -0.36 | — | -0.04 |
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 | 113M | 115.2M | 93.4M | 91.8M | 134M | — | — | 876M | 747.5M | 524M | 1.1B |
| Enterprise value | 367.2M | 419.1M | 408.3M | 436.8M | 387.6M | — | — | 1.5B | 1.5B | 1.3B | 1.5B |
| Shares outstanding | 14M | 14.1M | 14.1M | 14.1M | 14.1M | 16.7M | 22.8M | 23.4M | 23.1M | 23.6M | 23.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12.2 | 16.3 | — | 40.6 | 4.25 | — | — | 5.59 | 10.8 | 33.1 | 97.5 |
| P/S | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | — | — | 0.09 | 0.08 | 0.05 | 0.06 |
| P/B | 1.78 | 1.58 | 1.35 | 1.26 | 1.28 | — | — | 1.46 | 1.13 | 0.75 | 1.12 |
| EV/EBITDA | 16 | 18.7 | 26 | 18.8 | 6.51 | — | — | 6.11 | 11 | 14 | 21.2 |
| EV/Sales | 0.05 | 0.06 | 0.05 | 0.09 | 0.07 | — | — | 0.16 | 0.15 | 0.12 | 0.13 |
| Earnings yield | 8.21% | 6.13% | — | 2.47% | 23.5% | — | — | 17.9% | 9.24% | 3.02% | 1.03% |
| FCF yield | -51% | -10.5% | 6.78% | -16.4% | 35% | — | — | -4.58% | 6.04% | 27% | 27.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.88 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 0.51% | 0.45% | 0.39% | 0.67% | 1.23% | 2.76% | 3.21% | 3.17% | 1.79% | 1.92% | 1.98% |
| Operating margin | 0.18% | 0.11% | -0.05% | -0.01% | 0.55% | 1.99% | 1.93% | 2.12% | 0.74% | 0.44% | 0.08% |
| Net margin | 0.14% | 0.1% | -0.04% | 0.05% | 0.58% | 2.11% | 1.63% | 1.69% | 0.71% | 0.14% | 0.06% |
| ROE | 14.6% | 9.67% | -4.95% | 3.12% | 30% | 44.2% | 27.1% | 26.1% | 10.4% | 2.25% | 0.95% |
| ROA | 2.12% | 1.48% | -0.46% | 0.32% | 4.15% | 13.5% | 9.22% | 10.1% | 3.78% | 0.72% | 1.21% |
| ROIC | 2.31% | 1.39% | -1.03% | -0.09% | 7.01% | 16.9% | 12% | 12.3% | 4.33% | 2.49% | 1.97% |
| Return on tangible assets | 2.19% | 1.56% | -0.48% | 0.33% | 4.31% | 20.1% | 12% | 12.9% | 5.64% | 1.07% | 0.35% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.14 | 1.11 | 1.06 | 1.24 | 1.28 | 1.36 | 1.41 | 1.37 | 1.63 | 1.56 | 1.37 |
| Quick ratio | 0.47 | 0.4 | 0.64 | 0.7 | 0.71 | 0.71 | 0.53 | 0.31 | 0.39 | 0.42 | 0.58 |
| Debt / equity | 4.29 | 4.34 | 4.65 | 4.87 | 2.92 | 1.33 | 1.22 | 1.12 | 1.17 | 1.19 | 1.08 |
| Debt / assets | 0.62 | 0.66 | 0.43 | 0.5 | 0.4 | 0.41 | 0.41 | 0.43 | 0.42 | 0.38 | 0.26 |
| Net debt / EBITDA | 11.1 | 13.6 | 20 | 14.9 | 4.26 | 1.71 | 2.59 | 2.56 | 5.45 | 8.28 | 6.73 |
| Interest coverage | 3.46 | 2.07 | 0.75 | 1.19 | 3.01 | 10.7 | 8.57 | 7.44 | 3.09 | 1.46 | 1.22 |
| Effective tax rate | 40.4% | 34.5% | 0% | 31% | 16.9% | 16.5% | 20% | 22.8% | 16.6% | 25.5% | 40.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 485.8 | 497.2 | 540.9 | 340.1 | 388.3 | 456.2 | 357.8 | 396.9 | 420 | 464.7 | 496.8 |
| EPS (basic) | 0.67 | 0.51 | -0.24 | 0.16 | 2.17 | 9.57 | 5.81 | 6.68 | 2.87 | 0.73 | 0.73 |
| EPS (diluted) | 0.65 | 0.5 | -0.24 | 0.15 | 2.15 | 8.9 | 5.45 | 6.34 | 2.75 | 0.71 | 0.3 |
| Book value per share | 4.53 | 5.19 | 4.91 | 5.16 | 7.46 | 21.8 | 21.5 | 25.7 | 28.7 | 29.7 | 26.1 |
| FCF per share | -4.13 | -0.86 | 0.45 | -1.07 | 3.34 | -3.28 | -4.04 | -1.71 | 1.96 | 6 | 18.8 |
| Cash per share | 1.23 | 0.93 | 0.45 | 0.59 | 3.72 | 6.08 | 1.66 | 1.68 | 2.11 | 3.29 | 3.62 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 18.1% | 29.9% | -49.3% | 0% | 0% | 13.2% | 17% | 23.9% | 60.6% | 118.7% | 266.7% |
| Dividend yield | 1.48% | 1.83% | 1.81% | 0% | 0% | — | — | 4.28% | 5.6% | 3.59% | 1.87% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 19, 2025 | $0.20 |
| Jul 18, 2025 | $0.20 |
| Apr 15, 2025 | $0.20 |
| Jan 14, 2025 | $0.20 |
| Oct 8, 2024 | $0.20 |
| Jul 18, 2024 | $0.20 |
| Apr 15, 2024 | $0.20 |
| Jan 12, 2024 | $0.20 |
| FY21 | — | $9.57 | — | — | $7.6B | — |
| FY20 | — | $2.17 | — | — | $5.5B | — |
| FY19 | — | $0.16 | — | — | $4.8B | — |
| FY18 | — | -$0.24 | — | — | $7.6B | — |
| FY17 | — | $0.51 | — | — | $7B | — |
| FY16 | — | $0.67 | — | — | $6.8B | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.9B | $2.3B | $3.1B | $2.5B | $2.1B | $2.6B | $2.5B | $2.7B | $2.7B | $3B | $2.5B | $3.7B |
| YoY change | +0.17% | +9.86% | +49.3% | +30.7% | +6.62% | +12.7% | -19.1% | +9.28% | +31.9% | +15.3% | -0.51% | +35.6% |
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 | 17.1M | 13.1M | 6.3M | 8.3M | 52.3M | 101.4M | 37.8M | 39.3M | 48.6M | 77.7M |
| Receivables | 15.9M | 34.4M | 33.5M | 22.8M | 16.2M | 39.2M | 86.7M | 18.7M | 23.4M | 113.1M |
| Inventory | 245.1M | 284.7M | 280.1M | 292.9M | 321.3M | 458M | 741M | 981.6M | 1.1B | 1.3B |
| Total current assets | 418.3M | 447M | 707M | 668.9M | 714M | 964.2M | 1.2B | 1.3B | 1.4B | 1.7B |
| Property, plant & equipment | 3.5M | 6.3M | 7.7M | 6.4M | 9.6M | 13.8M | 15.8M | 16.8M | 27.2M | 58.6M |
| Goodwill & intangibles | 13.2M | 25.9M | 31.5M | 29.5M | 27.7M | 389.2M | 337.8M | 327.1M | 603.2M | 731.9M |
| Total assets | 437.1M | 478.5M | 743M | 705.4M | 758M | 1.2B | 1.4B | 1.5B | 1.8B | 2.2B |
| Accounts payable | 603K | 277K | 175K | 1.2M | 2.3M | 1.6M | 2.6M | 20.5M | 12M | 12.8M |
| Short-term debt | 271.4M | 315.8M | 313.9M | 261.5M | 209.7M | 386M | 497.7M | 666.1M | 526.1M | 488.7M |
| Total current liabilities | 366.6M | 404.4M | 665.9M | 540.9M | 556.8M | 709.6M | 836.7M | 924.1M | 883.8M | 1.1B |
| Long-term debt | 0 | 1.1M | 7.2M | 91.9M | 96.3M | 98.5M | 100M | 4.4M | 249M | 348.3M |
| Total liabilities | 373.8M | 405.5M | 673.9M | 632.8M | 653.1M | 827.6M | 952.2M | 945.2M | 1.2B | 1.5B |
| Shareholders' equity | 63.3M | 73M | 69.1M | 72.6M | 104.9M | 363.9M | 490.5M | 600.4M | 661.9M | 702.7M |
| Total debt | 271.4M | 317M | 321.2M | 353.4M | 306M | 484.6M | 597.7M | 670.6M | 775.1M | 837.1M |
| Net debt | 254.2M | 303.9M | 314.9M | 345M | 253.7M | 383.2M | 559.9M | 631.3M | 726.5M | 759.3M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 72.5M | 78.1M | 39.3M | 48.2M | 28.5M | 35.2M | 48.6M | 46.9M | 37.8M | 114.3M | 77.7M | 89.2M |
| Receivables | 81.3M | 60.4M | 18.7M | 33.4M | 28.6M | 35.3M | 23.4M | 48.3M | 22.1M | 87.3M | 113.1M | 173.3M |
| Inventory | 922.6M | 967.5M | 981.6M | 1B | 1.1B | 1.1B | 1.1B | 1.3B | 1.2B | 1.3B | 1.3B | 1.2B |
| Total current assets | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.6B | 1.5B | 1.8B | 1.7B | 2.1B |
| Property, plant & equipment | 16.7M | 16.2M | 16.8M | 17.3M | 18.3M | 20.1M | 27.2M | 26.4M | 29.8M | 51M | 58.6M | 57.3M |
| Goodwill & intangibles | 335.9M | 330.4M | 327.1M | 322.8M | 318.5M | 391.7M | 603.2M | 595.5M | 588M | 655.8M | 731.9M | 721.6M |
| Total assets | 1.6B | 1.6B | 1.5B | 1.6B | 1.6B | 1.7B | 1.8B | 2B | 1.9B | 2.2B | 2.2B | 2.6B |
| Accounts payable | 3.4M | 6.8M | 20.5M | 3.1M | 3.8M | 3.6M | 12M | 5.4M | 7.7M | 18.6M | 12.8M | 69.1M |
| Short-term debt | 688.8M | 616.7M | 666.1M | 484.8M | 521.8M | 510.2M | 526.1M | 548.4M | 556M | 556.8M | 488.7M | 381.2M |
| Total current liabilities | 1B | 1B | 924.1M | 705M | 719.7M | 764.8M | 883.8M | 989.6M | 944.6M | 1.1B | 1.1B | 1.5B |
| Long-term debt | 6.9M | 6.6M | 4.4M | 270M | 302.1M | 301M | 249M | 341M | 229M | 317.4M | 348.3M | 293.3M |
| Total liabilities | 1B | 1B | 945.2M | 996.2M | 1B | 1.1B | 1.2B | 1.4B | 1.2B | 1.5B | 1.5B | 1.9B |
| Shareholders' equity | 539.6M | 562.1M | 600.4M | 583.1M | 585.4M | 587M | 661.9M | 664.7M | 665.8M | 696.9M | 702.7M | 697.1M |
| Total debt | 695.7M | 623.3M | 670.6M | 754.8M | 824M | 811.2M | 775.1M | 889.4M | 785M | 874.2M | 837.1M | 674.6M |
| Net debt | 623.2M | 545.2M | 631.3M | 706.5M | 795.5M | 776M | 726.5M | 842.5M | 747.2M | 759.8M | 759.3M | 585.3M |
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 | 9.3M | 7.1M | -3.4M | 2.3M | 31.5M | 160.9M | 133.1M | 156.8M | 69M | 15.8M |
| Depreciation & amortization | 1.2M | 1.5M | 2.6M | 2.8M | 2.9M | 10.8M | 27.3M | 12.5M | 11.4M | 22.9M |
| Stock-based compensation | 419K | 996K | 1.2M | 1.1M | 953K | 1.2M | 2.1M | 2.2M | 1.9M | 1.6M |
| Change in working capital | -75.3M | -7.2M | 9.6M | -21.3M | 6.7M | -184.9M | -242.4M | -190M | 8.3M | 116.7M |
| Operating cash flow | -57.5M | -7.8M | 11M | -13.8M | 46.8M | -11.9M | -81.1M | -15M | 90.3M | 157.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -28.8M | -34.2M | -16.5M | -14.3M | 49.8M | -128.3M | -57.7M | 16.6M | -47.8M | -94M |
| Dividends paid | -1.7M | -2.1M | -1.7M | 0 | 0 | -21.2M | -22.6M | -37.5M | -41.8M | -18.8M |
| Share repurchases | — | — | — | — | — | 0 | 0 | -9.8M | -22.3M | -5.1M |
| Financing cash flow | 82.6M | 42M | 3.4M | 31.4M | -52.6M | 228.6M | 113.8M | 43.1M | 10M | -21.9M |
| Net change in cash | -3.7M | 3K | -2.1M | 3.2M | 43.9M | 88.4M | -25M | 44.7M | 52.4M | 41.3M |
| Free cash flow | -57.6M | -12M | 6.3M | -15M | 46.9M | -54.8M | -92M | -40.1M | 45.2M | 141.7M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 33.6M | 36M | 41.9M | 19M | 14M | 5.2M | 30.9M | 8.4M | 6M | -8.7M | 10.2M | -971K |
| Depreciation & amortization | 3.3M | 3.3M | 2.7M | 2.8M | 2.8M | 2.9M | 2.8M | 4.7M | 4.6M | 5M | 8.6M | 7.6M |
| Stock-based compensation | 534K | 538K | 569K | 664K | 482K | 456K | 321K | 320K | 307K | 349K | 618K | 375K |
| Change in working capital | -354.9M | 48.2M | -115.7M | -56.1M | -74M | 70M | 68.4M | -137.3M | 96.1M | 103.2M | 54.8M | 193.1M |
| Operating cash flow | -316M | 87.2M | -68.3M | -32.8M | -56.3M | 79M | 103.1M | -122.1M | 106.4M | 101.2M | 73.2M | 199.9M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -15.8M | 577K | -6.5M | 1.5M | -8.3M | -5.8M | -2.4M | 16.1M | -1.5M | 13.3M | -57.4M | -9.4M |
| Dividends paid | -4.7M | -4.7M | -4.7M | -28M | -4.7M | -4.6M | -4.6M | -4.6M | -4.6M | -4.6M | -4.9M | -5M |
| Share repurchases | 0 | -9.8M | 0 | -4.9M | -12M | -5.4M | 0 | 0 | -5.1M | 0 | 0 | — |
| Financing cash flow | 359.1M | -88.6M | 42.6M | 87.7M | 438.9M | -25.6M | -65M | 199.1M | 427.8M | 27.7M | -42.4M | -598.5M |
| Net change in cash | 27.3M | -864K | -32.2M | 56.3M | 374.3M | 47.6M | 35.8M | 93M | 532.7M | 142.2M | -26.6M | -408.1M |
| Free cash flow | -334.4M | 91.2M | -75.6M | -46.1M | -59.3M | 70.5M | 80.1M | -128.1M | 106.3M | 100.4M | 63.2M | 193.4M |
| Date | Ratio |
|---|
| Jun 7, 2022 | 2:1 |