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 | $0.12 | -$0.9 | -850.0% | — | $184.5M | — |
| Q1 26 | $0.12 | $0.04 | -66.7% | — | $182.2M | — |
| Q3 25 | -$0.06 | $0.55 | +1016.7% | — | $183.2M | — |
| Q2 25 | -$0.07 | -$0.1 | -42.9% | — | $181.3M | — |
| Q1 25 | -$0.1 | -$0.33 | -230.0% | — | $179.3M | — |
| Q4 24 | -$0.19 | $0.42 | +321.1% | — | $180.5M | — |
| Q3 24 | $0.02 | $0.01 | -50.0% | — | $178.5M | — |
| Q2 24 | -$0.12 | -$0.44 | -266.7% | — | $183.3M | — |
| Q1 24 | — | -$0.24 | — | — | $186.8M | — |
| Q4 23 | -$0.06 | $0.01 | +116.7% | — | $199M | — |
| Q3 23 | -$0.14 | -$0.31 | -121.4% | — | $191M | — |
| Q2 23 | -$0.15 | -$0.03 | +80.0% | — | $186.4M | — |
| Q1 23 | -$0.11 | -$0.44 | -300.0% | — | $185.8M | — |
| Q4 22 | $0.08 | -$0.18 | -325.0% | — | $192M | — |
| Q3 22 | -$0.14 | -$0.25 | -78.6% | — | $182.2M | — |
| Q2 22 | -$0.02 | -$0.11 | -450.0% | — | $179.5M | — |
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 | — | -$1.38 | — | — | $728M | — |
| FY24 | — | -$2.1 | — | — | $729.1M | — |
| FY23 | — | -$1.25 | — | — | $762.2M | — |
| FY22 | — | -$0.67 | — | — | $725.7M |
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 | $457M | $481.2M | $451.2M | $438.7M | $455.4M | $602.7M | $725.7M | $762.2M | $729.1M | $728M |
| YoY change | +28.6% | +5.29% | -6.23% | -2.77% | +3.81% | +32.3% | +20.4% | +5.03% | -4.35% | -0.15% |
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 | 457M | 481.2M | 451.2M | 438.7M | 455.4M | 602.7M | 725.7M | 762.2M | 729.1M | 728M |
| Cost of revenue | 186.9M | 195.2M | 187.5M | 190.6M | 195.7M | 285.4M | 328.7M | 330.1M | 316.1M | 318.4M |
| Gross profit | 270.1M | 286M | 263.7M | 248.1M | 259.7M | 317.3M | 397.1M | 432.1M | 413M | 409.6M |
| Gross margin | 59.1% | 59.4% | 58.4% | 56.6% | 57% | 52.7% | 54.7% | 56.7% | 56.6% | 56.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 120.7M | 137.5M | 139.5M | 139.3M | 139M | 188.3M | 231.8M | 251.2M | 237.1M | 228.1M |
| Operating expenses | 247.1M | 258.1M | 254M | 252.2M | 139M | 188.3M | 231.8M | 251.2M | 237.1M | 228.1M |
| Operating income | 73.5M | 61.5M | 38.5M | 19.7M | 32.4M | 18.5M | 17.1M | 26.7M | 29.6M | 43.6M |
| Operating margin | 16.1% | 12.8% | 8.53% | 4.5% | 7.11% | 3.08% | 2.36% | 3.5% | 4.06% | 5.99% |
| Non-operating income, net | -24M | -6.8M | 21.4M | -10.9M | -27.4M | -31.7M | -4.9M | -12M | -32.2M | -24.2M |
| Pretax income | 45.4M | 47.6M | 53.7M | 6.1M | 93K | -22.7M | -8.1M | -27.5M | -51M | -27.8M |
| Income tax | 21.2M | -1.3M | 18.9M | 4.1M | 801K | -1.9M | -473K | -8.8M | -19.1M | -4.2M |
| Net income | 24.2M | 48.9M | 34.9M | 2M | -708K | -20.8M | -7.6M | -18.8M | -31.9M | -23.5M |
| Net margin | 5.3% | 10.2% | 7.73% | 0.45% | -0.16% | -3.45% | -1.04% | -2.46% | -4.37% | -3.23% |
| EBITDA | 148.9M | 150.1M | 124.9M | 106.6M | 117M | 131M | 169.7M | 182.9M | 175.2M | 173.1M |
| EPS | 0.78 | 1.95 | 1.24 | -0.68 | -0.89 | -1.52 | -0.67 | -1.25 | -2.1 | -1.38 |
| Diluted EPS | 0.78 | 1.95 | 1.24 | -0.68 | -0.89 | -1.52 | -0.67 | -1.25 | -2.1 | -1.38 |
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 | 191M | 199M | 186.8M | 183.3M | 178.5M | 180.5M | 179.3M | 181.3M | 183.2M | 184.2M | 182.2M | 184.5M |
| Cost of revenue | 82.4M | 89.3M | 82M | 77M | 79.2M | 78M | 79.7M | 79.3M | 78.9M | 80.4M | 77.4M | 79.4M |
| Gross profit | 108.6M | 109.7M | 104.8M | 106.3M | 99.3M | 102.5M | 99.6M | 102M | 104.2M | 103.8M | 104.8M | 105.1M |
| Gross margin | 56.9% | 55.1% | 56.1% | 58% | 55.6% | 56.8% | 55.5% | 56.2% | 56.9% | 56.4% | 57.5% | 56.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 62.7M | 60.7M | 63.2M | 60.4M | 55.4M | 58M | 57.1M | 58.8M | 56.3M | 55.8M | 58.1M | 56.7M |
| Operating expenses | 62.7M | 60.7M | 63.2M | 60.4M | 55.4M | 58M | 57.1M | 58.8M | 56.3M | 55.8M | 58.1M | 56.7M |
| Operating income | 8.4M | 11.2M | 5.3M | 8.4M | 4.6M | 11.4M | 6.7M | 8M | 13.8M | 15.1M | 15M | 17.7M |
| Operating margin | 4.39% | 5.63% | 2.83% | 4.58% | 2.55% | 6.3% | 3.73% | 4.42% | 7.55% | 8.19% | 8.25% | 9.59% |
| Non-operating income, net | -1.3M | -9.1M | -544K | 15.4M | -43.6M | -3.5M | -6.6M | -8.4M | -3.5M | -5.8M | -6.6M | 221.3M |
| Pretax income | -4.3M | -9.7M | -6.3M | 11.5M | -51.5M | -4.7M | -11.6M | -13M | -1.1M | -2M | -1.9M | 228.6M |
| Income tax | -542K | -2.4M | 1.6M | 204K | -12M | -8.9M | -192K | -3.8M | -5.1M | 4.8M | 1.6M | 42.1M |
| Net income | -3.7M | -7.3M | -7.9M | 11.3M | -39.5M | 4.2M | -11.4M | -9.3M | 3.9M | -6.8M | -3.5M | 186.5M |
| Net margin | -1.95% | -3.68% | -4.25% | 6.19% | -22.1% | 2.33% | -6.35% | -5.11% | 2.15% | -3.7% | -1.91% | 101.1% |
| EBITDA | 46.2M | 47.9M | 42.2M | 45.5M | 43.4M | 44.1M | 40.1M | 42.6M | 48.6M | 41.7M | 43.6M | 48.1M |
| EPS | -0.31 | -0.46 | -0.5 | 0.5 | -2.26 | 0.14 | -0.69 | -0.56 | 0.18 | -0.32 | -0.29 | 10.8 |
| Diluted EPS | -0.31 | -0.46 | -0.5 | 0.5 | -2.26 | 0.14 | -0.69 | -0.56 | 0.18 | -0.32 | -0.29 | 10.7 |
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 | 1.3B | 891.8M | 1.1B | 885.3M | 664.9M | 633.9M | 713.7M | 607.7M | 256M | 347M | 440.1M |
| Enterprise value | 1.2B | 832.5M | 1B | 877.6M | 697.3M | 1B | 1.2B | 1.2B | 877.6M | 938M | 1B |
| Shares outstanding | 16.1M | 16.1M | 16M | 16M | 15.9M | 15.9M | 15.8M | 15.6M | 15.2M | 15.2M | 15.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 53.4 | 18.2 | 32.8 | 450.1 | — | — | — | — | — | — | 2.78 |
| P/S | 2.83 | 1.85 | 2.53 | 2.02 | 1.46 | 1.05 | 0.98 | 0.8 | 0.35 | 0.48 | 0.6 |
| P/B | 1.6 | 1.07 | 1.39 | 1.1 | 0.88 | 0.82 | 0.93 | 0.84 | 0.38 | 0.54 | 0.71 |
| EV/EBITDA | 7.86 | 5.55 | 8.34 | 8.23 | 5.96 | 7.85 | 7.22 | 6.63 | 5.01 | 5.42 | 5.24 |
| EV/Sales | 2.56 | 1.73 | 2.31 | 2 | 1.53 | 1.71 | 1.69 | 1.59 | 1.2 | 1.29 | 1.36 |
| Earnings yield | 1.87% | 5.48% | 3.05% | 0.22% | — | — | — | — | — | — | 36% |
| FCF yield | -1.82% | -3.75% | -6.13% | 1.71% | 0.83% | -2.51% | -8.16% | -8.5% | 6.63% | 12.7% | 27.4% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 59.1% | 59.4% | 58.4% | 56.6% | 57% | 52.7% | 54.7% | 56.7% | 56.6% | 56.3% | 56.9% |
| Operating margin | 16.1% | 12.8% | 8.53% | 4.5% | 7.11% | 3.08% | 2.36% | 3.5% | 4.06% | 5.99% | 9.55% |
| Net margin | 5.3% | 10.2% | 7.73% | 0.45% | -0.16% | -3.45% | -1.04% | -2.46% | -4.37% | -3.23% | 22.5% |
| ROE | 2.99% | 5.89% | 4.24% | 0.24% | -0.09% | -2.68% | -0.99% | -2.59% | -4.74% | -3.67% | 24.6% |
| ROA | 2.02% | 4.06% | 3.15% | 0.17% | -0.07% | -1.29% | -0.44% | -1.05% | -1.84% | -1.41% | 2.15% |
| ROIC | 5.71% | 7.98% | 3.46% | 0.8% | 0% | 1.59% | 1.34% | 2.01% | 2.29% | 3.54% | 4.24% |
| Return on tangible assets | 2.56% | 5.67% | 4.51% | 0.24% | -0.1% | -1.72% | -0.57% | -1.3% | -2.17% | -1.64% | 10.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.45 | 2.12 | 1.96 | 1.91 | 1.62 | 1.05 | 0.99 | 0.96 | 1.16 | 1.25 | 1.63 |
| Quick ratio | 2.35 | 2.03 | 1.92 | 1.87 | 1.59 | 1.01 | 0.91 | 0.89 | 1.1 | 1.19 | 1.59 |
| Debt / equity | 0.19 | 0.19 | 0.11 | 0.19 | 0.18 | 0.61 | 0.74 | 0.91 | 1.03 | 1.08 | 0.83 |
| Debt / assets | 0.13 | 0.13 | 0.08 | 0.14 | 0.13 | 0.29 | 0.33 | 0.37 | 0.4 | 0.41 | 0.36 |
| Net debt / EBITDA | -0.82 | -0.39 | -0.81 | -0.07 | 0.28 | 3.01 | 3.01 | 3.31 | 3.55 | 3.41 | 1.96 |
| Interest coverage | 9.46 | 6.38 | 7.74 | 2.21 | 1.02 | -1.36 | 0.61 | 0.35 | -0.03 | 0.42 | 6.03 |
| Effective tax rate | 46.6% | 0% | 35.1% | 67.6% | 100% | 0% | 0% | 0% | 0% | 0% | 19.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 28.3 | 29.8 | 28.2 | 27.4 | 28.6 | 38 | 46.1 | 48.9 | 47.9 | 47.8 | 48 |
| EPS (basic) | 0.78 | 1.95 | 1.24 | -0.68 | -0.89 | -1.52 | -0.67 | -1.25 | -2.1 | -1.38 | -1.38 |
| EPS (diluted) | 0.78 | 1.95 | 1.24 | -0.68 | -0.89 | -1.52 | -0.67 | -1.25 | -2.1 | -1.38 | 10.3 |
| Book value per share | 50.2 | 51.4 | 51.5 | 50.4 | 47.4 | 48.9 | 48.8 | 46.4 | 44.1 | 42.1 | 40.1 |
| FCF per share | -1.46 | -2.07 | -4.38 | 0.95 | 0.35 | -1 | -3.7 | -3.31 | 1.11 | 2.89 | 2.68 |
| Cash per share | 17.3 | 13.3 | 12 | 10.1 | 6.53 | 5.04 | 3.49 | 3.18 | 4.84 | 6.76 | 21.3 |
| Capex per share | 0.09 | 0 | 0.43 | 0 | 0 | — | — | — | — | 5.92 | 5.58 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.31% | 0% | 1.53% | 0% | 0% | — | — | — | — | 12.4% | 11.8% |
| Capex / operating cash flow | 1.44% | 0% | 6.55% | 0% | 0% | — | — | — | — | 67.2% | 67.6% |
| Payout ratio | 86.6% | 39.3% | 31.2% | 553.1% | -1.5K% | -52% | -141.2% | -70.3% | -46.1% | -66.6% | 10.8% |
| Dividend yield | 1.62% | 2.16% | 0.95% | 1.23% | 1.64% | 1.71% | 1.5% | 2.17% | 5.73% | 4.52% | 4.07% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.29 |
| Mar 31, 2026 | $0.275 |
| Dec 31, 2025 | $0.275 |
| — |
| FY21 | — | -$1.52 | — | — | $602.7M | — |
| FY20 | — | -$0.89 | — | — | $455.4M | — |
| FY19 | — | -$0.68 | — | — | $438.7M | — |
| FY18 | — | $1.24 | — | — | $451.2M | — |
| FY17 | — | $1.95 | — | — | $481.2M | — |
| FY16 | — | $0.78 | — | — | $457M | — |
| 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 | $191M | $199M | $186.8M | $183.3M | $178.5M | $180.5M | $179.3M | $181.3M | $183.2M | $184.2M | $182.2M | $184.5M |
| YoY change | +4.84% | +3.62% | +0.55% | -1.69% | -6.59% | -9.26% | -4.02% | -1.08% | +2.64% | +2.03% | +1.63% | +1.77% |
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 | 279M | 215M | 192.2M | 161.7M | 103.9M | 79.9M | 55M | 49.5M | 73.7M | 102.9M |
| Receivables | 45.4M | 43.5M | 38.3M | 35.9M | 45.4M | 77.8M | 92.6M | 145.9M | 91.7M | 89.4M |
| Inventory | 14.4M | 15.4M | 6.3M | 5.3M | 5.5M | 10.2M | 17.9M | 19.1M | 15.2M | 14.3M |
| Total current assets | 367.4M | 342.9M | 275.8M | 228.7M | 240.1M | 232.6M | 229.7M | 281.3M | 309.2M | 327.9M |
| Property, plant & equipment | 604.1M | 595.1M | 578M | 625.8M | 547.6M | 936.4M | 1B | 1B | 1B | 988.2M |
| Goodwill & intangibles | 252.4M | 343.3M | 334M | 323.6M | 363.5M | 396.3M | 371.6M | 346M | 260.3M | 235.5M |
| Total assets | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1.6B | 1.7B | 1.8B | 1.7B | 1.7B |
| Accounts payable | 92.7M | 116.1M | 80.9M | 74.1M | 96.2M | 151.5M | 155.2M | 182.1M | 178.2M | 173.3M |
| Short-term debt | 12.4M | 10.9M | 4.7M | 15.2M | 16.1M | 25.5M | 27.7M | 46.6M | 32.4M | 38.5M |
| Total current liabilities | 150.1M | 161.7M | 140.7M | 119.7M | 147.9M | 220.9M | 233.2M | 293.2M | 267.3M | 263.1M |
| Long-term debt | 144.4M | 144.9M | 86.3M | 138.8M | 120.2M | 449M | 538.3M | 608.5M | 662.8M | 655.4M |
| Total liabilities | 389M | 375.4M | 284M | 324.6M | 329.4M | 833.4M | 938.6M | 1.1B | 1.1B | 1B |
| Shareholders' equity | 809.2M | 830.2M | 823.3M | 806.1M | 754.3M | 775.2M | 769.3M | 723.7M | 671.8M | 640.8M |
| Total debt | 156.8M | 155.8M | 91M | 154M | 136.3M | 474.5M | 566M | 655M | 695.2M | 694M |
| Net debt | -112.9M | -52.2M | -100.9M | -7.3M | 32.4M | 394.9M | 511.4M | 605.8M | 621.9M | 591.5M |
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 | 62.4M | 49.5M | 56.8M | 59.2M | 101M | 73.7M | 83.8M | 99.4M | 106.6M | 102.9M | 109.2M | 318M |
| Receivables | 119.4M | 145.9M | 146M | 106.1M | 96.6M | 91.7M | 93.3M | 98.1M | 90.4M | 89.4M | 95.7M | 92M |
| Inventory | 18.1M | 19.1M | 16.2M | 15.1M | 15.8M | 15.2M | 13.6M | 14.7M | 13.2M | 14.3M | 14.1M | 12.4M |
| Total current assets | 267.4M | 281.3M | 289.7M | 295.9M | 325.6M | 309.2M | 305.7M | 327.8M | 327.2M | 327.9M | 335.1M | 542.3M |
| Property, plant & equipment | 1.2B | 1B | 1.2B | 1.2B | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 988.2M | 1B | 1.1B |
| Goodwill & intangibles | 352.9M | 346M | 342.2M | 338.4M | 264.1M | 260.3M | 258M | 240.1M | 237.8M | 235.5M | 234.7M | 233.9M |
| Total assets | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.9B |
| Accounts payable | 155.2M | 182.1M | 161.4M | 163.9M | 175.7M | 178.2M | 171.8M | 169.1M | 165.8M | 173.3M | 177.5M | 168M |
| Short-term debt | 44.3M | 46.6M | 43.7M | 39.3M | 30.7M | 32.4M | 33.5M | 38.3M | 33.7M | 38.5M | 44.6M | 51.7M |
| Total current liabilities | 262.7M | 293.2M | 273.6M | 268.9M | 268.4M | 267.3M | 263.7M | 269M | 259.7M | 263.1M | 276.9M | 332.8M |
| Long-term debt | 595.4M | 608.5M | 636.1M | 638.3M | 676.8M | 662.8M | 662.2M | 679.3M | 678.1M | 655.4M | 648M | 622.4M |
| Total liabilities | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1.1B | 1.1B | 1B | 1B | 1.1B |
| Shareholders' equity | 740.9M | 723.7M | 713.3M | 712.1M | 669.2M | 671.8M | 658.3M | 646.5M | 647.9M | 640.8M | 634M | 816.7M |
| Total debt | 639.7M | 655M | 679.8M | 677.6M | 707.5M | 695.2M | 695.7M | 717.6M | 711.8M | 694M | 692.6M | 674.1M |
| Net debt | 577.6M | 605.8M | 623.3M | 618.7M | 606.8M | 621.9M | 612.2M | 618.7M | 605.6M | 591.5M | 583.8M | 356.5M |
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 | 24.2M | 48.9M | 34.9M | 2M | -708K | -20.8M | -7.6M | -18.8M | -31.9M | -23.5M |
| Depreciation & amortization | 76M | 86.9M | 85.7M | 89.1M | 88.3M | 110.5M | 148.2M | 154.3M | 146.2M | 137.9M |
| Stock-based compensation | 6.4M | 7M | 6.4M | 6.4M | 5.9M | 6.6M | 7.4M | 8.5M | 8.2M | 8.5M |
| Change in working capital | 19.3M | 14.8M | 516K | -7.5M | -35.1M | -34.7M | -56M | -28.8M | 3.3M | -692K |
| Operating cash flow | 98.9M | 146.1M | 105.4M | 88.3M | 51.7M | 56.2M | 86.6M | 101M | 115.9M | 133.9M |
| Capital expenditure | 1.4M | 0 | 6.9M | 0 | 0 | — | — | — | — | -90M |
| Investing cash flow | -173.5M | 13.6M | 98.6M | -15.5M | 10.6M | -330.1M | -7.2M | -2.4M | 7.2M | -98.9M |
| Dividends paid | -21M | -19.2M | -10.9M | -10.9M | -10.9M | -10.8M | -10.7M | -13.2M | -14.7M | -15.7M |
| Share repurchases | -4.1M | -10.6M | -1.6M | -162K | -6.6M | -10.5M | -942K | -15M | -10M | 0 |
| Financing cash flow | 74.7M | -40.9M | -50.7M | -28.3M | -71.6M | 321.2M | 87.5M | 31.5M | 4.8M | -18.4M |
| Net change in cash | 17K | 118.8M | 153.3M | 44.5M | -9.4M | 47.3M | 166.9M | 130.1M | 127.9M | 16.6M |
| Free cash flow | -23.5M | -33.5M | -70.1M | 15.2M | 5.5M | -15.9M | -58.3M | -51.7M | 17M | 43.9M |
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 | — | — | — | — | — | — | — | — | 3.9M | -6.8M | -3.5M | 186.5M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 34.1M | 32.9M | 31.7M | 30.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 2M | 2M | 1.9M | 1.4M |
| Change in working capital | — | — | — | — | — | — | — | — | -3M | 2.4M | -10.1M | -6.4M |
| Operating cash flow | -2.8M | -7.3M | -2.2M | -369K | -11.9M | 1.6M | -2.5M | -2.9M | 37.8M | 36.2M | 29.8M | 23.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | -18.9M | -29.1M | -21M | -17.2M |
| Investing cash flow | — | — | — | — | — | — | — | — | -20.5M | -32.8M | -20.8M | 247.1M |
| Dividends paid | — | — | — | — | — | — | — | — | -4.2M | -4.2M | -4.2M | -4.2M |
| Share repurchases | — | — | — | — | — | — | — | — | — | 0 | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | -11M | -18M | -822K | -64.7M |
| Net change in cash | -2.8M | -7.3M | -2.2M | -369K | -11.9M | 1.6M | -2.5M | -2.9M | 6.3M | -14.6M | 8.2M | 206.2M |
| Free cash flow | — | — | — | — | — | — | — | — | 18.9M | 7.1M | 8.8M | 6.5M |
| Sep 30, 2025 |
| $0.275 |
| Jun 30, 2025 | $0.275 |
| Mar 31, 2025 | $0.24 |
| Dec 31, 2024 | $0.24 |
| Sep 30, 2024 | $0.24 |
| Date | Ratio |
|---|---|
| Apr 3, 2006 | 5:2 |