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 | $0.56 | $0.52 | -7.1% | — | $319.3M | — |
| Q1 26 | -$0.15 | -$0.13 | +13.3% | — | $307M | — |
| Q4 25 | $0.64 | $0.64 | 0.0% | — | $321.1M | — |
| Q3 25 | $0.8 | $0.79 | -1.3% | — | $318.9M | — |
| Q2 25 | $0.69 | $0.7 | +1.4% | — | $307.7M | — |
| Q1 25 | -$0.13 | -$0.04 | +69.2% | — | $292.6M | — |
| Q4 24 | $0.62 | $0.63 | +1.6% | — | $304.8M | — |
| Q3 24 | $0.69 | $0.74 | +7.2% | — | $294.3M | — |
| Q2 24 | $0.58 | $0.62 | +6.9% | — | $279.7M | — |
| Q1 24 | -$0.33 | -$0.02 | +93.9% | — | $265.8M | — |
| Q4 23 | $0.48 | $0.54 | +12.5% | — | $276.7M | — |
| Q3 23 | $2.37 | $2.68 | +13.1% | — | $273.3M | — |
| Q2 23 | $1.85 | $2.47 | +33.5% | — | $264.6M | — |
| Q1 23 | -$0.11 | $0.12 | +209.1% | — | $254.7M | — |
| Q4 22 | $1.54 | $1.64 | +6.5% | — | $271.9M | — |
| Q3 22 | $2.23 | $2.45 | +9.9% | — | $273.8M | — |
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 | — | $2.13 | — | — | $1.2B | — |
| FY24 | — | $2.03 | — | — | $1.1B | — |
| FY23 | — | $1.88 | — | — | $1.1B | — |
| FY22 | — | $1.66 | — | — | $1.1B |
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 | $840.6M | $920.4M | $940.7M | $942.3M | $880.8M | $955.2M | $1.1B | $1.1B | $1.1B | $1.2B |
| YoY change | +13.5% | +9.5% | +2.2% | +0.17% | -6.53% | +8.44% | +10.4% | +1.42% | +7.03% | +8.37% |
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 | 840.6M | 920.4M | 940.7M | 942.3M | 880.8M | 955.2M | 1.1B | 1.1B | 1.1B | 1.2B |
| Cost of revenue | 695M | 761.9M | 754M | 734.1M | 697.9M | 750.7M | 819.5M | 826.8M | 891.3M | 979.4M |
| Gross profit | 145.5M | 158.5M | 186.7M | 208.3M | 182.9M | 204.5M | 234.8M | 242.5M | 253.3M | 260.9M |
| Gross margin | 17.3% | 17.2% | 19.8% | 22.1% | 20.8% | 21.4% | 22.3% | 22.7% | 22.1% | 21% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 113.3M | 123.1M | 145.5M | 153.9M | 141.9M | 155.3M | 169.6M | 174.8M | 185.9M | 190.5M |
| Operating expenses | 113.3M | 123.1M | 145.5M | 153.9M | 141.9M | 155.3M | 169.6M | 174.8M | 185.9M | 190.5M |
| Operating income | 28.9M | 29.9M | 37M | 50.5M | 36.1M | 43.9M | 59M | 60.6M | 59.8M | 62.2M |
| Operating margin | 3.44% | 3.25% | 3.93% | 5.36% | 4.1% | 4.6% | 5.59% | 5.67% | 5.22% | 5.01% |
| Non-operating income, net | -2.5M | 4.8M | 8.8M | 12.4M | 7.7M | 7.1M | 6.5M | 8.5M | 11.2M | 9.4M |
| Pretax income | 25.6M | 34.4M | 44.8M | 61.1M | 42.6M | 50.7M | 65.3M | 69M | 70.8M | 71.4M |
| Income tax | 6.8M | 9.2M | 6.7M | 12.8M | 8.8M | 12.6M | 18M | 18.4M | 17.8M | 17M |
| Net income | 18.8M | 25.2M | 38.1M | 48.3M | 33.8M | 38.1M | 47.3M | 50.6M | 53M | 54.4M |
| Net margin | 2.24% | 2.73% | 4.05% | 5.12% | 3.83% | 3.99% | 4.48% | 4.73% | 4.63% | 4.39% |
| EBITDA | 32.2M | 35.5M | 41M | 54.3M | 40.7M | 49.1M | 65.2M | 67.6M | 67.5M | 70.6M |
| EPS | 0.65 | 0.86 | 1.29 | 1.62 | 1.11 | 1.26 | 1.66 | 1.88 | 2.03 | 2.13 |
| Diluted EPS | 0.64 | 0.83 | 1.25 | 1.57 | 1.1 | 1.25 | 1.64 | 1.85 | 1.98 | 2.08 |
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 | 273.3M | 276.7M | 265.8M | 279.7M | 294.3M | 304.8M | 292.6M | 307.7M | 318.9M | 321.1M | 307M | 319.3M |
| Cost of revenue | 205M | 211.1M | 226.2M | 211.8M | 219.9M | 233.4M | 249.9M | 234.4M | 242.2M | 252.9M | 263.8M | 254.4M |
| Gross profit | 68.3M | 65.6M | 39.6M | 67.9M | 74.4M | 71.4M | 42.6M | 73.3M | 76.8M | 68.3M | 43.2M | 64.9M |
| Gross margin | 25% | 23.7% | 14.9% | 24.3% | 25.3% | 23.4% | 14.6% | 23.8% | 24.1% | 21.3% | 14.1% | 20.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 44.2M | 45.6M | 42.4M | 45.6M | 49.1M | 48.8M | 44.8M | 48.2M | 49.9M | 47.6M | 47.5M | 47.2M |
| Operating expenses | 44.2M | 45.6M | 42.4M | 45.6M | 49.1M | 48.8M | 44.8M | 48.2M | 49.9M | 47.6M | 47.5M | 47.2M |
| Operating income | 22.3M | 18.2M | -4.7M | 20.4M | 23.5M | 20.6M | -4.2M | 23M | 24.8M | 18.5M | -6.5M | 15.4M |
| Operating margin | 8.16% | 6.58% | -1.77% | 7.3% | 7.97% | 6.76% | -1.43% | 7.49% | 7.77% | 5.77% | -2.11% | 4.82% |
| Non-operating income, net | 2.5M | 1.6M | 3.3M | 3.1M | 2.3M | 2.5M | 2.7M | 2.3M | 2M | 2.4M | 2.1M | 2M |
| Pretax income | 24.7M | 19.7M | -1.4M | 23.5M | 25.7M | 23.1M | -1.5M | 25.3M | 26.8M | 20.9M | -4.4M | 17.3M |
| Income tax | 6.5M | 5.1M | -1.3M | 6.8M | 6.1M | 6.3M | -517K | 6.9M | 6.1M | 4.5M | 10.4M | 4.5M |
| Net income | 18.2M | 14.6M | -136K | 16.7M | 19.6M | 16.8M | -1M | 18.5M | 20.6M | 16.4M | -14.8M | 12.9M |
| Net margin | 6.67% | 5.26% | -0.05% | 5.97% | 6.67% | 5.51% | -0.35% | 6% | 6.46% | 5.11% | -4.82% | 4.03% |
| EBITDA | 24.2M | 19.8M | -2.8M | 22.3M | 25.4M | 22.5M | -2.2M | 25.1M | 26.9M | 20.7M | -4.2M | 17.7M |
| EPS | 0.68 | 0.55 | -0.01 | 0.64 | 0.75 | 0.65 | -0.04 | 0.72 | 0.8 | 0.65 | -0.59 | 0.53 |
| Diluted EPS | 0.67 | 0.54 | -0.01 | 0.62 | 0.74 | 0.63 | -0.04 | 0.7 | 0.79 | 0.64 | -0.59 | 0.52 |
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 | 463.2M | 469.2M | 420.3M | 674M | 516.8M | 520.7M | 665.1M | 779.4M | 1.1B | 927.4M | 747.7M |
| Enterprise value | 411.4M | 413M | 388.7M | 575.4M | 374.6M | 379.8M | 526.5M | 648.5M | 1B | 794.7M | 711.3M |
| Shares outstanding | 28.9M | 29.1M | 29.4M | 29.8M | 30.3M | 30.2M | 28.5M | 26.9M | 26.1M | 25.6M | 25.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.6 | 18.6 | 11 | 14 | 15.3 | 13.7 | 14.1 | 15.4 | 21.4 | 17 | 23.2 |
| P/S | 0.55 | 0.51 | 0.45 | 0.72 | 0.59 | 0.55 | 0.63 | 0.73 | 0.99 | 0.75 | 0.6 |
| P/B | 6.65 | 5.28 | 3.53 | 3.92 | 2.61 | 2.5 | 3.74 | 3.91 | 5.12 | 3.85 | 3.68 |
| EV/EBITDA | 12.8 | 11.6 | 9.49 | 10.6 | 9.2 | 7.73 | 8.08 | 9.59 | 15.3 | 11.3 | 12.6 |
| EV/Sales | 0.49 | 0.45 | 0.41 | 0.61 | 0.43 | 0.4 | 0.5 | 0.61 | 0.9 | 0.64 | 0.56 |
| Earnings yield | 4.06% | 5.36% | 9.06% | 7.16% | 6.53% | 7.31% | 7.11% | 6.49% | 4.68% | 5.87% | 4.3% |
| FCF yield | 15.8% | 23.3% | 15.3% | 9.84% | -7.07% | -4.27% | 1.77% | 7.11% | -0.36% | 5.09% | 5.63% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.88 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.3% | 17.2% | 19.8% | 22.1% | 20.8% | 21.4% | 22.3% | 22.7% | 22.1% | 21% | 20.3% |
| Operating margin | 3.44% | 3.25% | 3.93% | 5.36% | 4.1% | 4.6% | 5.59% | 5.67% | 5.22% | 5.01% | 4.82% |
| Net margin | 2.24% | 2.73% | 4.05% | 5.12% | 3.83% | 3.99% | 4.48% | 4.73% | 4.63% | 4.39% | 2.77% |
| ROE | 27% | 28.3% | 32% | 28.1% | 17% | 18.3% | 26.6% | 25.4% | 23.9% | 22.6% | 16.3% |
| ROA | 3.23% | 3.69% | 5.03% | 5.61% | 4.36% | 5.1% | 6.88% | 7.01% | 7.11% | 6.99% | 4.58% |
| ROIC | 119% | 67% | 36% | 54.5% | 51.2% | 48.8% | 108.7% | 65.3% | 37% | 43.8% | 18.9% |
| Return on tangible assets | 3.87% | 4.29% | 5.76% | 6.31% | 4.97% | 5.85% | 7.99% | 8.09% | 8.15% | 7.97% | 5.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.86 | 0.96 | 0.98 | 1.24 | 1.4 | 1.29 | 1.36 | 1.3 | 1.32 | 1.29 | 1.14 |
| Quick ratio | 0.86 | 0.96 | 0.98 | 1.24 | 1.4 | 1.29 | 1.36 | 1.3 | 1.32 | 1.29 | 1.14 |
| Debt / equity | 0.07 | 0.05 | 0.04 | 0.17 | 0.14 | 0.12 | 0.12 | 0.11 | 0.1 | 0.1 | 0.12 |
| Debt / assets | 0.01 | 0.01 | 0.01 | 0.03 | 0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 |
| Net debt / EBITDA | -1.61 | -1.58 | -0.77 | -1.82 | -3.49 | -2.87 | -2.13 | -1.94 | -1.49 | -1.88 | -0.71 |
| Interest coverage | 32.7 | 110.8 | 43.6 | 35.2 | 35.2 | 137.2 | 464.1 | 416.6 | 398.9 | 418.5 | 363.2 |
| Effective tax rate | 26.5% | 26.8% | 15% | 21% | 20.7% | 24.8% | 27.6% | 26.6% | 25.2% | 23.7% | 42% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 29.1 | 31.6 | 32 | 31.6 | 29.1 | 31.7 | 37 | 39.7 | 43.9 | 48.4 | 50.4 |
| EPS (basic) | 0.65 | 0.86 | 1.29 | 1.62 | 1.11 | 1.26 | 1.66 | 1.88 | 2.03 | 2.13 | 2.13 |
| EPS (diluted) | 0.64 | 0.83 | 1.25 | 1.57 | 1.1 | 1.25 | 1.64 | 1.85 | 1.98 | 2.08 | 1.34 |
| Book value per share | 2.41 | 3.05 | 4.05 | 5.76 | 6.54 | 6.91 | 6.24 | 7.4 | 8.49 | 9.41 | 8.46 |
| FCF per share | 2.53 | 3.75 | 2.18 | 2.23 | -1.21 | -0.74 | 0.41 | 2.06 | -0.16 | 1.84 | 0.63 |
| Cash per share | 1.95 | 2.08 | 1.22 | 4.27 | 5.61 | 5.51 | 5.6 | 5.65 | 4.67 | 6.14 | 2.8 |
| Capex per share | 0.2 | 0.13 | 0.18 | 0.36 | 0.28 | 0.23 | 0.56 | 0.43 | 0.54 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.67% | 0.4% | 0.55% | 1.15% | 0.98% | 0.71% | 1.51% | 1.09% | 1.24% | — | — |
| Capex / operating cash flow | 12% | 4.35% | 5.97% | 15.2% | -229.3% | -9.34% | -126% | 1.6K% | -49.9% | — | — |
| Payout ratio | 33.8% | 28.9% | 19.3% | 17% | 27% | 23.8% | 18% | 16% | 15.3% | 15% | 23.9% |
| Dividend yield | 1.37% | 1.55% | 1.75% | 1.22% | 1.76% | 1.74% | 1.28% | 1.04% | 0.71% | 0.88% | 1.04% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.08 |
| May 22, 2026 | $0.08 |
| Mar 13, 2026 | $0.08 |
| Nov 21, 2025 | $0.08 |
| Aug 22, 2025 |
| — |
| FY21 | — | $1.26 | — | — | $955.2M | — |
| FY20 | — | $1.11 | — | — | $880.8M | — |
| FY19 | — | $1.62 | — | — | $942.3M | — |
| FY18 | — | $1.29 | — | — | $940.7M | — |
| FY17 | — | $0.86 | — | — | $920.4M | — |
| FY16 | — | $0.65 | — | — | $840.6M | — |
| 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 | $273.3M | $276.7M | $265.8M | $279.7M | $294.3M | $304.8M | $292.6M | $307.7M | $318.9M | $321.1M | $307M | $319.3M |
| YoY change | -0.18% | +1.74% | +4.36% | +5.68% | +7.66% | +10.2% | +10.1% | +10% | +8.38% | +5.35% | +4.94% | +3.77% |
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 | 56.4M | 60.5M | 35.8M | 127.2M | 169.9M | 166.2M | 159.7M | 152.2M | 121.9M | 157.2M |
| Receivables | 126.5M | 136.7M | 151.6M | 163.6M | 118.5M | 155.7M | 163.8M | 171.4M | 234.5M | 248.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 235.4M | 308.2M | 321.7M | 423.8M | 407.9M | 406.7M | 454.4M | 447.5M | 475.4M | 524.6M |
| Property, plant & equipment | 11.4M | 9.5M | 8.3M | 15.2M | 18.4M | 19.4M | 29.1M | 31.8M | 38.9M | 48.8M |
| Goodwill & intangibles | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M |
| Total assets | 581.9M | 682.5M | 756.1M | 860.9M | 775M | 747M | 686.9M | 721.5M | 745.5M | 779.1M |
| Accounts payable | 4.9M | 5.2M | 4.3M | 6M | 4.7M | 4.5M | 8.3M | 6.6M | 6.8M | 7.4M |
| Short-term debt | 221K | 221K | 221K | 6.9M | 7.8M | 10.7M | 7M | 6.6M | 6.2M | 7M |
| Total current liabilities | 275.2M | 322.3M | 326.7M | 342.1M | 290.6M | 315.4M | 334.7M | 343.3M | 358.9M | 405.9M |
| Long-term debt | 4.4M | 4.2M | 4M | 21.6M | 19.9M | 14.6M | 14.2M | 14.6M | 15.2M | 17.5M |
| Total liabilities | 512.2M | 593.7M | 637.1M | 689.1M | 576.7M | 538.4M | 509.1M | 522.4M | 524.1M | 538.1M |
| Shareholders' equity | 69.7M | 88.8M | 119M | 171.8M | 198.2M | 208.5M | 177.8M | 199.1M | 221.4M | 241M |
| Total debt | 4.6M | 4.4M | 4.2M | 28.5M | 27.7M | 25.3M | 21.2M | 21.2M | 21.4M | 24.5M |
| Net debt | -46.2M | -55.4M | -31.2M | -16.1M | -41M | -44.1M | -70.2M | -50M | -33.9M | -70.6M |
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 | 129.2M | 152.2M | 123.7M | 110.4M | 94.4M | 121.9M | 99.1M | 90.4M | 109.8M | 157.2M | 91.9M | 67.9M |
| Receivables | 205.2M | 171.4M | 200.4M | 211.6M | 253.7M | 234.5M | 261.3M | 264.2M | 300.6M | 248.6M | 293.6M | 301.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 427.5M | 447.5M | 475.3M | 421.5M | 452.7M | 475.4M | 531.7M | 471.4M | 516.9M | 524.6M | 538M | 466.3M |
| Property, plant & equipment | 67.1M | 31.8M | 71.9M | 74.5M | 76.2M | 38.9M | 81.4M | 86M | 63.9M | 48.8M | 70.8M | 74M |
| Goodwill & intangibles | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M | 95.6M |
| Total assets | 690M | 721.5M | 747.8M | 688.6M | 725.8M | 745.5M | 778.6M | 713.6M | 777.9M | 779.1M | 783.2M | 711.3M |
| Accounts payable | 5.3M | 6.6M | 5.7M | 4.4M | 4.2M | 6.8M | 7.6M | 4.9M | 5.8M | 7.4M | 5.9M | 7M |
| Short-term debt | 6.8M | 6.6M | 6.3M | 6.2M | 6.3M | 6.2M | 6.5M | 6.7M | 6.9M | 7M | 7.2M | 7.2M |
| Total current liabilities | 341.1M | 343.3M | 388M | 332.8M | 344.9M | 358.9M | 437.8M | 378.6M | 406.7M | 405.9M | 464.7M | 407.9M |
| Long-term debt | 13M | 14.6M | 15.6M | 15.2M | 15.4M | 15.2M | 16.6M | 18.8M | 18.2M | 17.5M | 18.4M | 17.3M |
| Total liabilities | 509.6M | 522.4M | 558.2M | 489.6M | 510.4M | 524.1M | 565.2M | 487.8M | 537.8M | 538.1M | 577.6M | 507.5M |
| Shareholders' equity | 180.4M | 199.1M | 189.6M | 199M | 215.4M | 221.4M | 213.4M | 225.8M | 240.1M | 241M | 205.7M | 203.8M |
| Total debt | 19.8M | 21.2M | 21.9M | 21.5M | 21.7M | 21.4M | 23.2M | 25.5M | 25.2M | 24.5M | 25.6M | 24.5M |
| Net debt | -21.8M | -50M | -29.3M | -18.9M | 7.3M | -33.9M | -8.8M | -838K | -22.5M | -70.6M | -11M | -2.5M |
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 | 18.8M | 25.2M | 38.1M | 48.3M | 33.8M | 38.1M | 47.3M | 50.6M | 53M | 54.4M |
| Depreciation & amortization | 3.3M | 5.5M | 4.2M | 3.9M | 4.8M | 5.3M | 6.2M | 7.1M | 7.6M | 8.3M |
| Stock-based compensation | 2.8M | 4.2M | 5.5M | 7.2M | 3.4M | 5.4M | 7.4M | 8.5M | 8.8M | 10.4M |
| Change in working capital | 21.6M | 46M | 40.4M | 1.9M | -58.5M | -129.3M | -78.4M | -77.1M | -103.4M | -44.2M |
| Operating cash flow | 47.2M | 84.9M | 87M | 70.9M | -3.8M | -72.9M | -12.7M | 720K | -28.4M | 66M |
| Capital expenditure | -5.6M | -3.7M | -5.2M | -10.8M | -8.6M | -6.8M | -16M | -11.7M | -14.2M | — |
| Investing cash flow | 5.7M | -325M | -39.3M | 66.3M | 4.1M | -112.9M | 61.2M | -55.2M | 38.8M | 49.5M |
| Dividends paid | -6.4M | -7.3M | -7.3M | -8.2M | -9.1M | -9.1M | -8.5M | -8.1M | -8.1M | -8.2M |
| Share repurchases | -433K | -1.7M | 0 | 0 | -8.1M | -17.3M | -47.2M | -34.2M | -29.1M | -42M |
| Financing cash flow | -36.6M | -9.2M | -7.6M | -8.4M | -17.4M | -29.3M | -59.2M | -54.6M | -37.2M | -50.1M |
| Net change in cash | 16.3M | -249.3M | 40.1M | 128.8M | -17M | -215M | -10.7M | -109.1M | -26.8M | 65.4M |
| Free cash flow | 73.2M | 109.2M | 64.1M | 66.3M | -36.5M | -22.3M | 11.8M | 55.4M | -4.1M | 47.2M |
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 | 18.2M | 14.6M | -136K | 16.7M | 19.6M | 16.8M | -1M | 18.5M | 20.6M | 16.4M | -14.8M | 12.9M |
| Depreciation & amortization | 1.9M | 1.8M | 1.9M | 1.9M | 1.9M | 1.9M | 2M | 2M | 2.1M | 2.2M | 2.2M | 2.3M |
| Stock-based compensation | 2.1M | 2.4M | 2.2M | 2.1M | 2.4M | 2.2M | 2.7M | 2.3M | 2.9M | 2.6M | 2.8M | 2.4M |
| Change in working capital | -26.8M | 11.9M | -41.2M | -16M | -57.8M | 11.7M | -35.2M | -10.9M | -42.5M | 44.5M | -43.3M | -9M |
| Operating cash flow | -2.8M | 32.5M | -35.6M | 6.3M | -32.4M | 34.2M | -30M | -53.8M | 38.4M | 76.1M | -22.1M | -55.9M |
| Capital expenditure | -2.2M | -3.7M | -2.8M | -4.9M | -3.3M | -3.2M | -4.5M | — | — | — | — | — |
| Investing cash flow | -11.2M | -37.6M | 14.1M | 42.9M | -28M | 9.8M | -32M | 62.5M | 5.6M | 8.9M | 9M | 24.9M |
| Dividends paid | -2M | -2M | -2M | -2M | -2.1M | -2.1M | -2.1M | -2M | -2.1M | -2M | -2M | -1.9M |
| Share repurchases | -10.9M | -5.1M | -7.1M | -7M | -8M | -7M | -9.2M | -8.1M | -7.5M | -17.1M | -20.3M | -15.2M |
| Financing cash flow | -12.9M | -19.4M | -9M | -9M | -10.1M | -9.1M | -11.2M | -10.2M | -9.6M | -19.2M | -22.3M | -17.1M |
| Net change in cash | -26.9M | -24.6M | -30.5M | 40.2M | -70.5M | 34.9M | -73.2M | -1.5M | 34.5M | 65.9M | -35.3M | -48.1M |
| Free cash flow | 30.9M | 53.5M | 6.2M | -56.3M | -4.2M | 50.2M | 697K | -58.2M | 34.1M | 70.6M | -27.8M | -61.4M |
| $0.08 |
| May 23, 2025 | $0.08 |
| Mar 14, 2025 | $0.08 |
| Nov 22, 2024 | $0.08 |
| Date | Ratio |
|---|---|
| Jun 24, 2024 | 4:1 |
| Dec 5, 2013 | 1:2 |
| May 20, 2005 | 3:2 |
| May 24, 1994 | 2:1 |