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 | $0.64 | $0.29 | -54.7% | — | $25.6M | — |
| Q1 26 | $0.6 | $0.75 | +25.0% | — | $27.1M | — |
| Q4 25 | $0.65 | $0.63 | -3.1% | — | $26.2M | — |
| Q3 25 | $0.52 | $0.46 | -11.5% | — | $26M | — |
| Q2 25 | $0.55 | $0.58 | +5.5% | — | $24.8M | — |
| Q1 25 | $0.52 | $0.51 | -1.9% | — | $24.3M | — |
| Q4 24 | $0.51 | $0.55 | +7.8% | — | $23.6M | — |
| Q3 24 | $0.51 | $0.54 | +5.9% | — | $25.5M | — |
| Q2 24 | $0.48 | $0.5 | +4.2% | — | $23.6M | — |
| Q1 24 | $0.56 | $0.51 | -8.9% | — | $24.5M | — |
| Q4 23 | $0.57 | $0.55 | -3.5% | — | $26M | — |
| Q3 23 | $0.53 | $0.56 | +5.7% | — | $26.4M | — |
| Q2 23 | $0.53 | $0.59 | +11.3% | — | $25.3M | — |
| Q1 23 | $0.58 | $0.55 | -5.2% | — | $26.8M | — |
| Q4 22 | $0.61 | $0.62 | +1.6% | — | $28M | — |
| Q3 22 | $0.58 | $0.54 | -6.9% | — | $27M | — |
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 | — | $2.18 | — | — | $101.4M | — |
| FY24 | — | $2.1 | — | — | $97.1M | — |
| FY23 | — | $2.27 | — | — | $104.4M | — |
| FY22 | — | $2.06 | — | — | $100.9M |
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 | $28M | $44.5M | $59.1M | $76.8M | $86.7M | $84M | $100.9M | $104.4M | $97.1M | $101.4M |
| YoY change | +16.7% | +59.1% | +32.7% | +30% | +12.9% | -3.15% | +20.1% | +3.52% | -7% | +4.35% |
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 | 28M | 44.5M | 59.1M | 76.8M | 86.7M | 84M | 100.9M | 104.4M | 97.1M | 101.4M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 12M | 19.4M | 24.3M | 32.4M | 35.6M | 35.6M | 42.8M | 43.6M | 41.5M | 42.8M |
| Operating expenses | 12M | 19.4M | 24.3M | 32.4M | 35.6M | 35.6M | 42.8M | 43.6M | 41.5M | 42.8M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 10.3M | 14.1M | 20.5M | 23.7M | 18.2M | 28.5M | 32.4M | 38.2M | 32.1M | 32.6M |
| Income tax | 4.4M | 8.9M | 6M | 6.4M | 4.5M | 7.8M | 8.7M | 10.7M | 8.5M | 8.7M |
| Net income | 5.9M | 5.3M | 14.5M | 17.3M | 13.7M | 20.7M | 23.7M | 27.4M | 23.6M | 23.9M |
| Net margin | 21.1% | 11.8% | 24.5% | 22.5% | 15.8% | 24.6% | 23.5% | 26.3% | 24.3% | 23.6% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.1 | 0.81 | 1.5 | 1.37 | 1.15 | 1.9 | 2.06 | 2.27 | 2.1 | 2.18 |
| Diluted EPS | 1.09 | 0.81 | 1.5 | 1.37 | 1.15 | 1.9 | 2.06 | 2.27 | 2.1 | 2.18 |
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 | 26.4M | 26M | 24.5M | 23.6M | 25.5M | 23.6M | 24.3M | 24.8M | 26M | 26.2M | 27.1M | 25.6M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11M | 9.6M | 10.6M | 10.3M | 10.2M | 10.3M | 10.5M | 10.4M | 10.8M | 11M | 11.5M | 21.9M |
| Operating expenses | 11M | 9.6M | 10.6M | 10.3M | 10.2M | 10.3M | 10.5M | 10.4M | 10.8M | 11M | 11.5M | 21.9M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 9.3M | 8.8M | 8.1M | 7.6M | 8.3M | 8.1M | 7.7M | 8.7M | 6.7M | 9.5M | 10.9M | -7.2M |
| Income tax | 2.6M | 2.4M | 2.3M | 2M | 2.3M | 2M | 2M | 2.4M | 1.7M | 2.6M | 2.7M | -223K |
| Net income | 6.6M | 6.4M | 5.9M | 5.6M | 6M | 6.1M | 5.7M | 6.4M | 5M | 6.9M | 8.2M | -7M |
| Net margin | 25.1% | 24.6% | 24% | 23.7% | 23.6% | 26% | 23.4% | 25.6% | 19.3% | 26.2% | 30.2% | -27.2% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.56 | 0.55 | 0.51 | 0.5 | 0.54 | 0.55 | 0.51 | 0.58 | 0.46 | 0.63 | 0.75 | -0.64 |
| Diluted EPS | 0.56 | 0.55 | 0.51 | 0.5 | 0.54 | 0.55 | 0.51 | 0.58 | 0.46 | 0.63 | 0.75 | -0.64 |
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 | 80.9M | — | — | — | 181.5M | 204.2M | — | 284.8M | 302.3M | 323.1M | 337.1M |
| Enterprise value | 59.7M | — | — | — | 117.5M | 108.3M | — | 189.7M | 363.7M | 313.9M | 204M |
| Shares outstanding | 5.4M | 6.5M | 9.7M | 12.6M | 12M | 10.9M | 13.1M | 12.1M | 11.3M | 11M | 11M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.7 | — | — | — | 13.2 | 9.87 | — | 10.4 | 12.8 | 13.5 | 25.7 |
| P/S | 2.89 | — | — | — | 2.09 | 2.43 | — | 2.73 | 3.11 | 3.19 | 3.53 |
| P/B | 1.04 | — | — | — | 0.72 | 0.78 | — | 0.91 | 0.93 | 0.95 | 1 |
| EV/Sales | 2.14 | — | — | — | 1.36 | 1.29 | — | 1.82 | 3.74 | 3.1 | 2.13 |
| Earnings yield | 7.31% | — | — | — | 7.56% | 10.1% | — | 9.63% | 7.81% | 7.41% | 3.88% |
| FCF yield | 7.55% | — | — | — | 3.74% | 4.47% | — | 10.1% | 9.48% | 9.31% | 7.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 16.6% |
| Net margin | 21.1% | 11.8% | 24.5% | 22.5% | 15.8% | 24.6% | 23.5% | 26.3% | 24.3% | 23.6% | 13.7% |
| ROE | 7.57% | 4.43% | 7.22% | 6.81% | 5.43% | 7.88% | 7.48% | 8.77% | 7.28% | 7.07% | 3.93% |
| ROA | — | — | — | — | — | — | — | — | 0.89% | 0.92% | 0.5% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.91% | 0.95% | 0.52% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | — | 0.1 | 0.04 | 0.09 | 0.35 | 0.32 | 0.28 | 0.28 | 0.27 | 0.07 | 0 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.03 | 0.01 | 0.02 |
| Effective tax rate | 42.9% | 62.8% | 29.3% | 26.9% | 24.7% | 27.3% | 26.8% | 28.1% | 26.5% | 26.6% | 34.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.14 | 6.83 | 6.1 | 6.08 | 7.25 | 7.72 | 7.69 | 8.65 | 8.62 | 9.22 | 8.77 |
| EPS (basic) | 1.1 | 0.81 | 1.5 | 1.37 | 1.15 | 1.9 | 2.06 | 2.27 | 2.1 | 2.18 | 2.18 |
| EPS (diluted) | 1.09 | 0.81 | 1.5 | 1.37 | 1.15 | 1.9 | 2.06 | 2.27 | 2.1 | 2.18 | 1.2 |
| Book value per share | 14.3 | 18.2 | 20.7 | 20.1 | 21.1 | 24.1 | 24.2 | 25.9 | 28.8 | 30.8 | 31 |
| FCF per share | 1.12 | 1.37 | 0.54 | 0.44 | 0.57 | 0.84 | 2.95 | 2.38 | 2.54 | 2.74 | 2.43 |
| Cash per share | 3.88 | 8.74 | 12.9 | 11.5 | 12.8 | 16.6 | 14 | 15.1 | 2.25 | 2.88 | 16.4 |
| Capex per share | 0.04 | 0.06 | 0.1 | 0.28 | 0.21 | 0.12 | 0.06 | 0.18 | 0.15 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.77% | 0.83% | 1.71% | 4.64% | 2.95% | 1.5% | 0.84% | 2.03% | 1.75% | — | — |
| Capex / operating cash flow | 3.98% | 3.51% | 21.1% | 46.6% | -100.9% | 7.58% | 2.41% | 7.6% | 5.68% | — | — |
| Payout ratio | — | — | — | — | 0% | 0% | 8.51% | 13.3% | 14.3% | 27.6% | 95.8% |
| Dividend yield | — | — | — | — | 0% | 0% | — | 1.28% | 1.12% | 2.04% | 3.88% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.30 |
| Jun 11, 2026 | $0.30 |
| Mar 12, 2026 | $0.30 |
| Dec 11, 2025 | $0.30 |
| Sep 11, 2025 | $0.25 |
| Jun 12, 2025 | $0.20 |
| Mar 13, 2025 | $0.15 |
| Dec 12, 2024 | $0.15 |
| — |
| FY21 | — | $1.9 | — | — | $84M | — |
| FY20 | — | $1.15 | — | — | $86.7M | — |
| FY19 | — | $1.37 | — | — | $76.8M | — |
| FY18 | — | $1.5 | — | — | $59.1M | — |
| FY17 | — | $0.81 | — | — | $44.5M | — |
| FY16 | — | $1.1 | — | — | $28M | — |
| 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 | $26.4M | $26M | $24.5M | $23.6M | $25.5M | $23.6M | $24.3M | $24.8M | $26M | $26.2M | $27.1M | $25.6M |
| YoY change | -2.07% | -7.13% | -8.57% | -6.53% | -3.58% | -9.31% | -0.53% | +5.01% | +2.04% | +11.3% | +11.3% | +3.06% |
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 | 21.1M | 57M | 124.6M | 145.1M | 153M | 180.4M | 183.2M | 182.3M | 25.4M | 31.6M |
| Receivables | 13.8M | 3M | 3.7M | 5.5M | 7.3M | 5.9M | 7.7M | 8.4M | 8.5M | 8.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 1.1M | 15.7M | 20.8M | 33.7M | 38.1M | 26.5M | 29.8M | 27.7M | 26.8M | 25.9M |
| Goodwill & intangibles | 1.6M | 30.3M | 43.6M | 89.3M | 94.3M | 90.7M | 88.1M | 85.5M | 83.1M | 81.2M |
| Total assets | — | — | — | — | — | — | — | — | 2.7B | 2.6B |
| Accounts payable | 3.3M | 7.4M | 8.4M | 11.3M | 11.6M | 13.9M | 16.5M | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | 11.4M | 8.2M | 23.8M | 89M | 84.6M | 89.3M | 87.2M | 86.8M | 22.4M |
| Total liabilities | — | — | — | — | — | — | — | — | 2.3B | 2.3B |
| Shareholders' equity | 78.1M | 118.6M | 200.8M | 254.2M | 252.6M | 262.6M | 317.1M | 312.9M | 324.4M | 338.6M |
| Total debt | — | 11.4M | 8.2M | 23.8M | 89M | 84.6M | 89.3M | 87.2M | 86.8M | 22.4M |
| Net debt | — | -5.1M | -16.7M | -1.4M | 51.6M | 59.8M | 60.1M | 68.1M | 63.4M | -4.4M |
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 | — | — | — | — | — | — | — | — | 23.8M | 31.6M | 23.7M | 26M |
| Receivables | — | — | — | — | — | — | — | — | 8.7M | 8.3M | 8.6M | 8.3M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 27.1M | 25.9M | 26.6M | 27.9M |
| Goodwill & intangibles | 38.8M | 38.8M | 38.8M | 38.8M | 38.8M | 38.8M | 38.8M | 38.8M | 81.6M | 81.2M | 80.9M | 80.7M |
| Total assets | — | — | — | — | — | — | — | — | 2.6B | 2.6B | 2.6B | 2.6B |
| Accounts payable | — | — | — | — | — | — | — | — | 2.9M | — | 2.5M | 2.6M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | — | — | — | — | — | — | — | — | 23.2M | 22.4M | 20.4M | 46.6M |
| Total liabilities | — | — | — | — | — | — | — | — | 2.3B | 2.3B | 2.3B | 2.2B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 334.3M | 338.6M | 344M | 335.4M |
| Total debt | — | — | — | — | — | — | — | — | 23.2M | 22.4M | 20.4M | 46.6M |
| Net debt | — | — | — | — | — | — | — | — | 1.5M | -4.4M | 1.9M | 24.8M |
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 | 5.9M | 5.3M | 14.5M | 17.3M | 13.7M | 20.7M | 23.7M | 27.4M | 23.6M | 23.9M |
| Depreciation & amortization | 896K | 1.6M | 2.1M | 2.8M | 3.7M | 3.9M | 4M | 3M | 3.3M | 3M |
| Stock-based compensation | 334K | 423K | 1.2M | 1.2M | 1.5M | 1.4M | 1M | 726K | 588K | 653K |
| Change in working capital | -1.6M | 3.7M | -1.9M | 3.4M | -5.1M | 326K | 1.4M | -4.8M | 369K | -1.4M |
| Operating cash flow | 5.4M | 10.5M | 4.8M | 7.6M | -2.5M | 16.7M | 35M | 27.9M | 29.9M | 31.8M |
| Capital expenditure | -214K | -368K | -1M | 3.6M | -2.6M | -1.3M | -843K | -2.1M | -1.7M | — |
| Investing cash flow | 9.3M | 87.6M | -17M | 47.1M | -1.5M | -62M | -1.2M | -16.5M | -29.7M | 24.7M |
| Dividends paid | — | — | — | — | 0 | 0 | -2M | -3.6M | -3.4M | -6.6M |
| Share repurchases | -901K | -24K | 0 | -11M | -18.3M | -11.6M | -18M | -24.1M | -9.2M | -6.9M |
| Financing cash flow | -901K | -25.8M | 60.8M | -11M | 48.5M | -16.6M | -20M | -27.8M | -12.9M | -78.2M |
| Net change in cash | 13.7M | 72.3M | 48.6M | 43.8M | 44.5M | -61.9M | 13.8M | -16.3M | -12.7M | -21.7M |
| Free cash flow | 6.1M | 9M | 5.2M | 5.6M | 6.8M | 9.1M | 38.8M | 28.7M | 28.7M | 30.1M |
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 | 6.6M | 6.4M | 5.9M | 5.6M | 6M | 6.1M | 5.7M | 6.4M | 5M | 6.9M | 8.2M | -7M |
| Depreciation & amortization | 689K | 717K | 796K | 824K | 833K | 814K | 733K | 739K | 1.7M | -217K | 600K | 622K |
| Stock-based compensation | 153K | 141K | 160K | 164K | 159K | 105K | 151K | 151K | 173K | 178K | 188K | 1.2M |
| Change in working capital | -5.5M | -2M | -3.5M | -143K | 1.4M | 2.7M | 283K | -883K | -2.9M | 2.1M | -4.2M | 11.3M |
| Operating cash flow | 1.6M | 7M | 5.3M | 7.6M | 9.9M | 7.3M | 8.7M | 6.5M | 7.3M | 8.8M | 7M | 5.1M |
| Capital expenditure | -532K | -1.4M | -1.1M | -245K | -255K | -58K | -143K | -749K | — | — | — | — |
| Investing cash flow | -1.1M | -15M | -5.3M | -15.3M | -7M | -2.2M | 3.7M | 7.8M | 498K | 11.8M | -9.4M | 7.8M |
| Dividends paid | -1.2M | -1.2M | -1.2M | -1.2M | -1.1M | 59K | -1.7M | 0 | -2.2M | -2.7M | -3.3M | -3.3M |
| Share repurchases | -4.5M | -2.4M | -4M | -4.1M | -1.1M | -34K | -1.3M | -3.9M | -909K | -813K | 0 | 0 |
| Financing cash flow | -5.7M | -3.6M | -5.5M | -5.3M | -2.2M | 25K | -3M | -3.9M | -67.8M | -3.5M | -6.4M | -3.3M |
| Net change in cash | -5.3M | -11.7M | -5.5M | -13M | 683K | 5.1M | 9.4M | 10.4M | -60M | 17.1M | -8.8M | 9.7M |
| Free cash flow | 2.1M | 7M | 3.9M | 7.4M | 9.4M | 7.9M | 9.1M | 5.6M | 6.2M | 9.1M | 6.7M | 4.5M |