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 26 | $0.47 | $0.47 | 0.0% | — | — | — |
| Q2 26 | $0.48 | $0.47 | -2.1% | — | — | — |
| Q1 26 | $0.5 | $0.5 | 0.0% | — | — | — |
| Q4 25 | $0.5 | $0.5 | 0.0% | — | — | — |
| Q3 25 | $0.51 | $0.5 | -2.0% | — | — | — |
| Q2 25 | $0.54 | $0.5 | -7.4% | — | — | — |
| Q1 25 | $0.58 | $0.55 | -5.2% | — | — | — |
| Q4 24 | $0.59 | $0.58 | -1.7% | — | — | — |
| Q3 24 | $0.58 | $0.61 | +5.2% | — | — | — |
| Q2 24 | $0.6 | $0.59 | -1.7% | — | — | — |
| Q1 24 | $0.6 | $0.63 | +5.0% | — | — | — |
| Q4 23 | $0.58 | $0.59 | +1.7% | — | — | — |
| Q3 23 | $0.57 | $0.59 | +3.5% | — | — | — |
| Q2 23 | $0.59 | $0.57 | -3.4% | — | — | — |
| Q1 23 | $0.56 | $0.63 | +12.5% | — | — | — |
| Q4 22 | $0.49 | $0.5 | +2.0% | — | — | — |
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 | — | $1.86 | — | — | $1.5B | — |
| FY24 | — | $2.44 | — | — | $1.7B | — |
| FY23 | — | $2.75 | — | — | $1.6B | — |
| FY22 | — | $1.21 | — | — | $789M |
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 | $570M | $749M | $879M | $824M | $541M | $1.7B | $789M | $1.6B | $1.7B | $1.5B |
| YoY change | +19.2% | +31.4% | +17.4% | -6.26% | -34.3% | +210.2% | -53% | +107.4% | +4.4% | -11.8% |
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 | 570M | 749M | 879M | 824M | 541M | 1.7B | 789M | 1.6B | 1.7B | 1.5B |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 56M | 89M | 42M | 45M | 38M | 39M | 38M | 42M | 43M | 51M |
| Operating expenses | 75M | 63M | 2M | 15M | 74M | 82M | 134M | 94M | 113M | 108M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 495M | 686M | 877M | 809M | 503M | 1.6B | 655M | 1.5B | 1.6B | 1.4B |
| Income tax | 21M | 19M | 19M | 16M | 19M | 29M | 55M | 20M | 73M | 99M |
| Net income | 474M | 667M | 858M | 793M | 484M | 1.6B | 600M | 1.5B | 1.5B | 1.3B |
| Net margin | 83.2% | 89.1% | 97.6% | 96.2% | 89.5% | 93.4% | 76% | 93% | 89.1% | 86.3% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.51 | 1.57 | 2.01 | 1.86 | 1.14 | 3.51 | 1.21 | 2.75 | 2.44 | 1.86 |
| Diluted EPS | 1.51 | 1.57 | 2.01 | 1.86 | 1.14 | 3.51 | 1.19 | 2.68 | 2.44 | 1.86 |
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 | 528M | 444M | 495M | 388M | 432M | 393M | 275M | 407M | 460M | 344M | 151M | 219M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 12M | 9M | 10M | 11M | 12M | 10M | 12M | 13M | 15M | 11M | 12M | 14M |
| Operating expenses | 25M | 22M | 39M | 25M | 26M | 23M | 27M | 29M | 29M | 25M | 27M | 29M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 503M | 422M | 456M | 363M | 406M | 370M | 248M | 378M | 431M | 319M | 124M | 190M |
| Income tax | 3M | 9M | 7M | 41M | 12M | 13M | 7M | 17M | 27M | 26M | 32M | 19M |
| Net income | 500M | 413M | 449M | 322M | 394M | 357M | 241M | 361M | 404M | 293M | 92M | 171M |
| Net margin | 94.7% | 93% | 90.7% | 83% | 91.2% | 90.8% | 87.6% | 88.7% | 87.8% | 85.2% | 60.9% | 78.1% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.89 | — | 0.76 | 0.52 | 0.62 | 0.55 | 0.36 | 0.52 | 0.57 | 0.41 | 0.13 | 0.24 |
| Diluted EPS | 0.87 | — | 0.76 | 0.52 | 0.62 | 0.55 | 0.36 | 0.52 | 0.57 | 0.41 | 0.13 | 0.24 |
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 | 5.2B | — | 6.6B | 8B | 7.2B | 9.5B | — | — | — | — | 13.7B |
| Enterprise value | 8.8B | — | 11.6B | 14.9B | 15.5B | 20.2B | — | — | — | — | 29.2B |
| Shares outstanding | 314M | 425M | 426M | 427M | 424M | 446M | 498M | 554M | 624M | 699M | 699M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10.9 | — | 7.74 | 10 | 14.8 | 6.03 | — | — | — | — | 14.2 |
| P/S | 9.08 | — | 7.55 | 9.66 | 13.2 | 5.63 | — | — | — | — | 4.4 |
| P/B | 1 | — | 0.91 | 1.07 | 1 | 1.07 | — | — | — | — | 0.98 |
| EV/Sales | 15.5 | — | 13.2 | 18.1 | 28.6 | 12 | — | — | — | — | 9.41 |
| Earnings yield | 9.15% | — | 12.9% | 9.96% | 6.76% | 16.6% | — | — | — | — | 7.03% |
| FCF yield | 13.7% | — | 4.58% | -15.5% | -8.1% | -26% | — | — | — | — | 5.53% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.26 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 75.7% |
| Net margin | 83.2% | 89.1% | 97.6% | 96.2% | 89.5% | 93.4% | 76% | 93% | 89.1% | 86.3% | 30.9% |
| ROE | 9.18% | 9.4% | 11.8% | 10.6% | 6.74% | 17.7% | 6.28% | 13.6% | 11.4% | 9.07% | 6.88% |
| ROA | — | — | — | — | — | — | — | — | 5.39% | 4.16% | 4.94% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 5.39% | 4.16% | 3.15% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | — | — | — | — | — | — | — | — | — | 0.61 |
| Debt / equity | 0.75 | 0.68 | 0.72 | 0.95 | 1.19 | 1.26 | 1.29 | 1.07 | 1.03 | 1.12 | 1.14 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.49 | 0.51 | 0.52 |
| Effective tax rate | 4.24% | 2.77% | 2.17% | 1.98% | 3.78% | 1.82% | 8.4% | 1.3% | 4.58% | 7.08% | 9.77% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.82 | 1.76 | 2.06 | 1.93 | 1.28 | 3.76 | 1.58 | 2.95 | 2.74 | 2.15 | 4.34 |
| EPS (basic) | 1.51 | 1.57 | 2.01 | 1.86 | 1.14 | 3.51 | 1.21 | 2.75 | 2.44 | 1.86 | 1.86 |
| EPS (diluted) | 1.51 | 1.57 | 2.01 | 1.86 | 1.14 | 3.51 | 1.19 | 2.68 | 2.44 | 1.86 | 1.34 |
| Book value per share | 16.4 | 16.7 | 17.1 | 17.5 | 16.9 | 19.9 | 19.2 | 20.2 | 21.4 | 20.5 | 19.3 |
| FCF per share | 2.25 | -4.82 | 0.71 | -2.89 | -1.37 | -5.51 | -2.73 | 0.92 | -3.41 | -2.46 | -0.95 |
| Cash per share | 0.71 | 0.74 | 0.69 | 0.39 | 0.6 | 0.83 | 0.61 | 0.97 | 1.02 | 0.91 | 0.55 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 100.6% | 96.3% | 76.5% | 87.5% | 140.3% | 44.3% | 152% | 67.7% | 74.8% | 97.3% | 143.3% |
| Dividend yield | 9.21% | — | 9.88% | 8.71% | 9.48% | 7.34% | — | — | — | — | 10% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.48 |
| Jun 15, 2026 | $0.48 |
| Mar 13, 2026 | $0.48 |
| Dec 15, 2025 | $0.48 |
| Sep 15, 2025 | $0.48 |
| — |
| FY21 | — | $3.51 | — | — | $1.7B | — |
| FY20 | — | $1.14 | — | — | $541M | — |
| FY19 | — | $1.86 | — | — | $824M | — |
| FY18 | — | $2.01 | — | — | $879M | — |
| FY17 | — | $1.57 | — | — | $749M | — |
| FY16 | — | $1.51 | — | — | $570M | — |
| 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 | $528M | $444M | $495M | $388M | $432M | $393M | $275M | $407M | $460M | $344M | $151M | $219M |
| YoY change | +266.7% | +107.5% | +63.9% | +7.48% | -18.2% | -11.5% | -44.4% | +4.9% | +6.48% | -12.5% | -45.1% | -46.2% |
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 | 223M | 316M | 296M | 167M | 254M | 372M | 303M | 535M | 635M | 638M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | — | — | — | 28.3B | 31.2B |
| Accounts payable | 102M | 245M | 155M | 177M | 179M | 427M | 294M | 373M | 406M | 198M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 3.9B | 4.9B | 5.2B | 7.1B | 8.6B | 11.1B | 12.3B | 11.9B | 13.8B | 16B |
| Total liabilities | — | — | — | — | — | — | — | — | 14.9B | 16.9B |
| Shareholders' equity | 5.2B | 7.1B | 7.3B | 7.5B | 7.2B | 8.9B | 9.6B | 11.2B | 13.4B | 14.3B |
| Total debt | 3.9B | 4.9B | 5.2B | 7.1B | 8.6B | 11.1B | 12.3B | 11.9B | 13.8B | 16B |
| Net debt | 3.7B | 4.5B | 5B | 6.9B | 8.3B | 10.8B | 12B | 11.4B | 13.1B | 15.4B |
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 | 527M | 535M | 509M | 601M | 486M | 635M | 647M | 447M | 1B | 638M | 505M | 383M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | 24.3B | 26.1B | 27.1B | 28.3B | 28.3B | 29.1B | 30.8B | 31.2B | 30.7B | 30.5B |
| Accounts payable | 218M | 373M | 121M | 163M | 164M | 406M | 140M | 199M | 130M | 198M | 225M | 201M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 11.6B | 11.9B | 11.7B | 13B | 13.5B | 13.8B | 13.9B | 14.1B | 15.6B | 16B | 15.8B | 15.8B |
| Total liabilities | — | — | 12.4B | 13.7B | 14.3B | 14.9B | 14.6B | 15B | 16.5B | 16.9B | 16.6B | 16.6B |
| Shareholders' equity | 10.8B | 11.2B | 11.9B | 12.4B | 12.8B | 13.4B | 13.7B | 14B | 14.3B | 14.3B | 14.1B | 13.9B |
| Total debt | 11.6B | 11.9B | 11.7B | 13B | 13.5B | 13.8B | 13.9B | 14.1B | 15.6B | 16B | 15.8B | 15.8B |
| Net debt | 11B | 11.4B | 11.2B | 12.4B | 13.1B | 13.1B | 13.3B | 13.7B | 14.6B | 15.4B | 15.3B | 15.4B |
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 | 474M | 667M | 858M | 793M | 484M | 1.6B | 600M | 1.5B | 1.5B | 1.3B |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 15M | 60M | 39M | -23M | -52M | 20M | 19M | -82M | -40M | -37M |
| Operating cash flow | 455M | -1.7B | 840M | 705M | 305M | 1.5B | 542M | 1.3B | 1.3B | -1.7B |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | -477M | -642M | -656M | -694M | -679M | -694M | -912M | -1B | -1.1B | -1.3B |
| Share repurchases | -5M | 0 | 0 | 0 | -100M | 0 | 0 | — | — | — |
| Financing cash flow | -731M | 2.2B | -305M | 1.1B | 767M | 2.7B | 1.2B | -264M | 2.5B | 1.8B |
| Net change in cash | -276M | 463M | 535M | 1.9B | 1.1B | 4.2B | 1.8B | 1B | 3.8B | 109M |
| Free cash flow | 707M | -2B | 304M | -1.2B | -580M | -2.5B | -1.4B | 511M | -2.1B | -1.7B |
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 | 500M | 413M | 449M | 322M | 394M | 357M | 241M | 361M | 404M | 293M | 92M | 171M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -35M | -20M | 13M | -58M | 15M | -15M | 88M | -104M | 46M | -67M | 75M | -75M |
| Operating cash flow | 431M | 346M | 430M | 215M | 360M | 290M | 283M | 205M | -773M | -427M | 184M | 336M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | -254M | -263M | -270M | -279M | -287M | -303M | -308M | -317M | -320M | -319M | -345M | -345M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 111M | 321M | 49M | 1.4B | 469M | 525M | 192M | 159M | 1.4B | 97M | -442M | -349M |
| Net change in cash | 542M | 667M | 479M | 1.7B | 829M | 815M | 475M | 364M | 605M | -330M | -258M | -13M |
| Free cash flow | 46M | -359M | -21M | -1.3B | -521M | -268M | -299M | -218M | -773M | -427M | 184M | 336M |
| Jun 13, 2025 | $0.48 |
| Mar 14, 2025 | $0.48 |
| Dec 13, 2024 | $0.48 |