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 23 | — | $0.1 | — | — | $61.6M | — |
| Q4 22 | — | $0.29 | — | — | $82.3M | — |
| Q3 22 | — | $0.04 | — | — | $59.5M | — |
| Q2 22 | — | -$0.09 | — | — | $60M | — |
| Q1 22 | — | $0.03 | — | — | $64.1M | — |
| Q4 21 | — | -$0.42 | — | — | $78.7M | — |
| Q3 21 | — | -$0.16 | — | — | $56.5M | — |
| Q2 21 | — | -$0.2 | — | — | $50.5M | — |
| Q1 21 | — | $0.16 | — | — | $54.7M | — |
| Q4 20 | — | $0.21 | — | — | $66.7M | — |
| Q3 20 | — | $0.35 | — | — | $41.7M | — |
| Q4 01 | $0.22 | $0.11 | -50.0% | — | $38.9M | — |
| Q3 01 | $0.17 | $0.08 | -52.9% | — | $35.8M | — |
| Q2 01 | $0.23 | $0.17 | -26.1% | — | $38.5M | — |
| Q1 01 | $0.2 | $0.23 | +15.0% | — | $42.3M | — |
| Q4 00 | $0.23 | $0.21 | -8.7% | — | $42.9M | — |
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 | — | -$1.47 | — | — | $231M | — |
| FY24 | — | -$0.37 | — | — | $223.6M | — |
| FY23 | — | $0.38 | — | — | $251.6M | — |
| FY22 | — | $4.96 | — | — | $265.9M | — |
| FY21 |
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 | $140.1M | $167.2M | $174.3M | $188.8M | $198M | $240.4M | $265.9M | $251.6M | $223.6M | $231M |
| YoY change | +7.37% | +19.4% | +4.21% | +8.34% | +4.87% | +21.4% | +10.6% | -5.36% | -11.1% | +3.28% |
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 | 140.1M | 167.2M | 174.3M | 188.8M | 198M | 240.4M | 265.9M | 251.6M | 223.6M | 231M |
| Cost of revenue | 84.8M | 105.6M | 117.8M | 127.1M | 138.5M | 189M | 193.8M | 181.3M | 167.3M | 186.4M |
| Gross profit | 55.2M | 61.6M | 56.5M | 61.7M | 59.5M | 51.4M | 72.1M | 70.4M | 56.3M | 44.6M |
| Gross margin | 39.4% | 36.8% | 32.4% | 32.7% | 30.1% | 21.4% | 27.1% | 28% | 25.2% | 19.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 44.7M | 49.6M | 49.4M | 52.7M | 55.2M | 59.1M | 63.9M | 64M | 60.6M | 61.8M |
| Operating expenses | 45.8M | 50.2M | 49.9M | 53.5M | 56.2M | 60.1M | 65.2M | 65.6M | 62.4M | 63.2M |
| Operating income | 10.7M | 11.4M | 6.6M | 8.2M | 4.4M | -8.7M | 6.8M | 4.8M | -6.1M | -18.9M |
| Operating margin | 7.66% | 6.83% | 3.77% | 4.32% | 2.2% | -3.64% | 2.57% | 1.9% | -2.74% | -8.18% |
| Non-operating income, net | 109K | 1.4M | 6.2M | 376K | 964K | 2.7M | 55.7M | 284K | 1.9M | 1.2M |
| Pretax income | 10.8M | 12.8M | 12.8M | 8.5M | 5.1M | -7.3M | 61.4M | 4.5M | -4.7M | -18.1M |
| Income tax | 3.1M | 4M | 6.3M | 2.1M | -2.2M | -1.8M | 16.3M | 1M | -1.3M | -4.7M |
| Net income | 7.8M | 8.8M | 6.5M | 6.5M | 7.3M | -5.5M | 45.1M | 3.5M | -3.4M | -13.4M |
| Net margin | 5.55% | 5.28% | 3.74% | 3.43% | 3.7% | -2.29% | 16.9% | 1.38% | -1.51% | -5.78% |
| EBITDA | 13.7M | 13.4M | 4.3M | 11.9M | 9.9M | -2.1M | 13.5M | 11.3M | 419K | -12.5M |
| EPS | 0.86 | 0.97 | 0.72 | 0.71 | 0.81 | -0.61 | 4.96 | 0.38 | -0.37 | -1.47 |
| Diluted EPS | 0.86 | 0.97 | 0.72 | 0.71 | 0.81 | -0.61 | 4.96 | 0.38 | -0.37 | -1.47 |
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 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 55.5M | 54.2M | 80.3M | 54.8M | 49.3M | 72.2M | 52.5M | 50.6M | 52M | 75.8M | 55.3M | 50M |
| Cost of revenue | 40.1M | 38.9M | 57.8M | 38.8M | 38M | 53.9M | 39.7M | 39.6M | 41.3M | 65.9M | 41.9M | 41.3M |
| Gross profit | 15.5M | 15.3M | 22.5M | 16M | 11.2M | 18.3M | 12.9M | 11.1M | 10.6M | 10M | 13.4M | 8.8M |
| Gross margin | 27.8% | 28.2% | 28.1% | 29.2% | 22.8% | 25.4% | 24.5% | 21.9% | 20.5% | 13.2% | 24.2% | 17.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 14.9M | 14.8M | 19.7M | 15M | 14.1M | 18.5M | 14.6M | 14.2M | 14.6M | 18.9M | 14.7M | 13.6M |
| Operating expenses | 14.9M | 14.8M | 20.2M | 15M | 14.1M | 19M | 14.6M | 14.3M | 14.6M | 19.4M | 14.7M | 14M |
| Operating income | 516K | 634K | 2.4M | 1M | -3.2M | -663K | -2M | -3.2M | -4M | -9.7M | -1.2M | -5.9M |
| Operating margin | 0.93% | 1.17% | 2.95% | 1.84% | -6.54% | -0.92% | -3.86% | -6.35% | -7.66% | -12.8% | -2.25% | -11.7% |
| Non-operating income, net | -103K | 398K | -194K | 905K | 774K | 29K | 550K | -1.5M | 1.5M | 549K | 269K | 29K |
| Pretax income | 313K | 942K | 1.9M | 1.7M | -2.5M | -843K | -1.6M | -4.8M | -2.6M | -9.2M | -1.1M | -6.1M |
| Income tax | 164K | 258K | 201K | 510K | -752K | -192K | -453K | -915K | -915K | -2.4M | -245K | -1.2M |
| Net income | 149K | 684K | 1.7M | 1.2M | -1.8M | -651K | -1.1M | -3.9M | -1.6M | -6.7M | -843K | -4.9M |
| Net margin | 0.27% | 1.26% | 2.13% | 2.25% | -3.59% | -0.9% | -2.12% | -7.62% | -3.15% | -8.9% | -1.52% | -9.84% |
| EBITDA | 2.1M | 2M | 4.5M | 2.6M | -1.8M | 1.4M | -1.1M | -1.6M | -2.6M | -7.8M | -70K | -4.4M |
| EPS | 0.02 | 0.08 | — | 0.14 | -0.2 | — | -0.12 | -0.43 | -0.18 | — | -0.09 | -0.54 |
| Diluted EPS | 0.02 | 0.08 | — | 0.14 | -0.2 | — | -0.12 | -0.43 | -0.18 | — | -0.09 | -0.54 |
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 | 103.5M | 116.2M | 152.2M | 223.9M | 165.7M | 106.5M | 108.2M | 94.4M | 81.1M | 72.6M | 52M |
| Enterprise value | 97.1M | 104.5M | 144M | 234.6M | 192M | 144.5M | 101.6M | 86.2M | 77.3M | 77.8M | 61.7M |
| Shares outstanding | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M | 9.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 13.3 | 13.2 | 23.4 | 34.5 | 22.6 | — | 2.4 | 27.2 | — | — | 82.3 |
| P/S | 0.74 | 0.69 | 0.87 | 1.19 | 0.84 | 0.44 | 0.41 | 0.38 | 0.36 | 0.31 | 0.23 |
| P/B | 2.66 | 2.07 | 2.32 | 3.37 | 2.33 | 1.42 | 0.86 | 0.73 | 0.63 | 0.63 | 0.45 |
| EV/EBITDA | 7.1 | 7.81 | 33.6 | 19.7 | 19.5 | -69.7 | 7.52 | 7.59 | 184.4 | -6.22 | -4.42 |
| EV/Sales | 0.69 | 0.62 | 0.83 | 1.24 | 0.97 | 0.6 | 0.38 | 0.34 | 0.35 | 0.34 | 0.27 |
| Earnings yield | 7.51% | 7.6% | 4.28% | 2.9% | 4.42% | — | 41.7% | 3.68% | — | — | 1.21% |
| FCF yield | 1.22% | 4.47% | -6.49% | -8.26% | -8.79% | -11.5% | -10.7% | 1.46% | -5.42% | -12.8% | 3.06% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.69 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.4% | 36.8% | 32.4% | 32.7% | 30.1% | 21.4% | 27.1% | 28% | 25.2% | 19.3% | 23.1% |
| Operating margin | 7.66% | 6.83% | 3.77% | 4.32% | 2.2% | -3.64% | 2.57% | 1.9% | -2.74% | -8.18% | -7.09% |
| Net margin | 5.55% | 5.28% | 3.74% | 3.43% | 3.7% | -2.29% | 16.9% | 1.38% | -1.51% | -5.78% | -6.36% |
| ROE | 20% | 15.8% | 9.92% | 9.75% | 10.3% | -7.34% | 35.7% | 2.68% | -2.64% | -11.6% | -12.7% |
| ROA | 8.91% | 9.05% | 6.42% | 5.25% | 4.72% | -3.51% | 25.6% | 2.08% | -2.15% | -9.07% | -8.56% |
| ROIC | 23.7% | 17.7% | 5.82% | 8.03% | 4.46% | -7.73% | 4.18% | 3.05% | -4.93% | -15.7% | -15.7% |
| Return on tangible assets | 8.91% | 9.05% | 6.42% | 5.25% | 4.72% | -3.51% | 25.6% | 2.08% | -2.15% | -9.07% | -9.07% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.98 | 3.44 | 2.9 | 2.65 | 2.62 | 2.74 | 3.46 | 4.86 | 4.74 | 2.98 | 2.38 |
| Quick ratio | 2 | 2.02 | 1.62 | 1.32 | 1.51 | 1.31 | 1.95 | 2.61 | 2.71 | 1.24 | 1.24 |
| Debt / equity | 0.01 | 0.01 | 0 | 0.21 | 0.43 | 0.51 | 0.08 | 0.06 | 0.05 | 0.05 | 0.09 |
| Debt / assets | 0.01 | 0 | 0 | 0.12 | 0.2 | 0.24 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 |
| Net debt / EBITDA | -0.47 | -0.87 | -1.91 | 0.9 | 2.67 | -18.3 | -0.49 | -0.72 | -9.28 | -0.42 | -0.7 |
| Interest coverage | — | — | — | — | 28.6 | -5 | 56.5 | 8.76 | -9.94 | -56.5 | -56.5 |
| Effective tax rate | 28.3% | 31.2% | 49.1% | 24% | 0% | 0% | 26.6% | 22.7% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 15.4 | 18.4 | 19.2 | 20.8 | 21.8 | 26.5 | 29.3 | 27.7 | 24.6 | 25.4 | 25.4 |
| EPS (basic) | 0.86 | 0.97 | 0.72 | 0.71 | 0.81 | -0.61 | 4.96 | 0.38 | -0.37 | -1.47 | -1.47 |
| EPS (diluted) | 0.86 | 0.97 | 0.72 | 0.71 | 0.81 | -0.61 | 4.96 | 0.38 | -0.37 | -1.47 | -1.6 |
| Book value per share | 4.29 | 6.17 | 7.24 | 7.32 | 7.85 | 8.26 | 13.9 | 14.3 | 14.1 | 12.7 | 12.7 |
| FCF per share | 0.14 | 0.57 | -1.09 | -2.04 | -1.6 | -1.35 | -1.28 | 0.15 | -0.48 | -1.02 | -0.56 |
| Cash per share | 0.77 | 1.33 | 0.9 | 0.38 | 0.47 | 0 | 1.8 | 1.73 | 1.13 | 0.1 | 0.04 |
| Capex per share | 0.36 | 1.27 | 1.33 | 2.83 | 2.69 | 0.63 | 6.21 | 0.26 | 0.42 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.31% | 6.89% | 6.95% | 13.6% | 12.3% | 2.38% | 21.2% | 0.94% | 1.71% | — | — |
| Capex / operating cash flow | 59.7% | 62% | 76.9% | 429.3% | 247.5% | -115.2% | 120.9% | 40.4% | -651.9% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 3.49% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Nov 23, 2012 | $0.05 |
| Nov 19, 2010 | $0.10 |
| Dec 4, 2009 | $0.10 |
| — |
| -$0.61 |
| — |
| — |
| $240.4M |
| — |
| FY20 | — | $0.81 | — | — | $198M | — |
| FY19 | — | $0.71 | — | — | $188.8M | — |
| FY18 | — | $0.72 | — | — | $174.3M | — |
| FY17 | — | $0.97 | — | — | $167.2M | — |
| FY16 | — | $0.86 | — | — | $140.1M | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $55.5M | $54.2M | $80.3M | $54.8M | $49.3M | $72.2M | $52.5M | $50.6M | $52M | $75.8M | $55.3M | $50M |
| YoY change | -7.46% | -8.96% | -2.42% | -11% | -9.09% | -10.1% | -4.19% | — | +5.46% | +5.01% | +5.27% | -1.17% |
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 | 7M | 12.1M | 8.2M | 3.5M | 4.3M | 0 | 16.3M | 15.7M | 10.2M | 876K |
| Receivables | 16.6M | 19.1M | 20.3M | 21.9M | 23.8M | 24.4M | 34.5M | 28.6M | 30.4M | 24.1M |
| Inventory | 24.1M | 23M | 23.4M | 26.4M | 29.3M | 36.8M | 40.5M | 40.6M | 33.3M | 37.1M |
| Total current assets | 48.6M | 55.8M | 53.2M | 52.8M | 68.8M | 70.3M | 92.9M | 87.5M | 78M | 63.6M |
| Property, plant & equipment | -4M | -1.4M | 11M | 33.3M | 45.8M | 46.8M | 45.7M | 43.3M | 40.5M | 37.2M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 87.3M | 97.5M | 101.5M | 123.5M | 155.3M | 156.8M | 176.3M | 167M | 157.4M | 147.2M |
| Accounts payable | 4.1M | 5.4M | 7.7M | 8M | 10.5M | 12.4M | 13.7M | 7.2M | 5.7M | 8.8M |
| Short-term debt | 150K | 424K | — | 2M | 4.9M | 1.6M | 2.3M | 2.2M | 2.2M | 4.3M |
| Total current liabilities | 12.2M | 16.2M | 18.4M | 19.9M | 26.2M | 25.6M | 26.9M | 18M | 16.5M | 21.3M |
| Long-term debt | 404K | 0 | 0 | 12.2M | 25.7M | 36.5M | 7.4M | 5.3M | 4.1M | 1.8M |
| Total liabilities | 48.3M | 41.5M | 35.8M | 57M | 84M | 81.8M | 50M | 37.5M | 29.2M | 31.7M |
| Shareholders' equity | 38.9M | 56M | 65.7M | 66.5M | 71.2M | 75M | 126.3M | 129.5M | 128.1M | 115.5M |
| Total debt | 554K | 424K | 0 | 14.2M | 30.6M | 38.1M | 9.7M | 7.5M | 6.3M | 6.1M |
| Net debt | -6.4M | -11.7M | -8.2M | 10.7M | 26.3M | 38.1M | -6.6M | -8.2M | -3.9M | 5.2M |
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 | Q4 22 | Q1 23 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 16.3M | 13M | 15.7M | 12.6M | 15.9M | 10.2M | 4.7M | 2.3M | 3.4M | 876K | 4.8M | 830K |
| Receivables | 34.5M | 32.7M | 28.6M | 30M | 27M | 30.4M | 28.6M | 27.8M | 23.4M | 24.1M | 22M | 21.9M |
| Inventory | 40.5M | 38.8M | 40.6M | 39.3M | 34.9M | 33.3M | 36.3M | 40.1M | 42.9M | 37.1M | 32.6M | 38.5M |
| Total current assets | 92.9M | 87.3M | 87.5M | 86M | 83.8M | 78M | 74.5M | 75.6M | 73.6M | 63.6M | 62.5M | 64M |
| Property, plant & equipment | 45.7M | -72.3M | 43.3M | -72.3M | -77.2M | 40.5M | -77.2M | -79.8M | -80.3M | 37.2M | -83.3M | -84.7M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 176.3M | 169.6M | 167M | 166.8M | 163.9M | 157.4M | 153.4M | 152.4M | 152.7M | 147.2M | 144.6M | 145.3M |
| Accounts payable | 13.7M | 9.1M | 7.2M | 8.6M | 8M | 5.7M | 4M | 7.7M | 7.3M | 8.8M | 8.7M | 12.2M |
| Short-term debt | 2.3M | 2.1M | 2.2M | 2.1M | 2.2M | 2.2M | 2.2M | 3.5M | 4.3M | 4.3M | 4.3M | 6.3M |
| Total current liabilities | 26.9M | 20.3M | 18M | 18.3M | 19.6M | 16.5M | 14.8M | 19.5M | 20.8M | 21.3M | 20.5M | 26.6M |
| Long-term debt | 7.4M | 6.8M | 5.3M | 4.8M | 4.7M | 4.1M | 3.5M | 1.7M | 2.3M | 1.8M | 1M | 1.8M |
| Total liabilities | 50M | 42.4M | 37.5M | 36M | 37.1M | 29.2M | 26.4M | 29.3M | 31.2M | 31.7M | 29.9M | 35.6M |
| Shareholders' equity | 126.3M | 127.3M | 129.5M | 130.8M | 126.8M | 128.1M | 127M | 123.2M | 121.5M | 115.5M | 114.7M | 109.8M |
| Total debt | 9.7M | 8.9M | 7.5M | 6.9M | 6.8M | 6.3M | 5.7M | 5.1M | 6.6M | 6.1M | 5.3M | 8.1M |
| Net debt | -6.6M | -4.1M | -8.2M | -5.7M | -9.1M | -3.9M | 1M | 2.9M | 3.2M | 5.2M | 523K | 7.3M |
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 | 7.8M | 8.8M | 6.5M | 6.5M | 7.3M | -5.5M | 45.1M | 3.5M | -3.4M | -13.4M |
| Depreciation & amortization | 3M | 3.4M | 3.9M | 4.2M | 5.5M | 6.7M | 6.7M | 6.6M | 6.5M | 6.4M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -4.4M | 6.9M | 355K | -6.5M | -9.3M | -7.2M | -10.2M | -3.5M | -3M | 2.9M |
| Operating cash flow | 5.4M | 18.6M | 15.8M | 6M | 9.9M | -5M | 46.6M | 5.9M | -588K | -5.7M |
| Capital expenditure | -3.2M | -11.5M | -12.1M | -25.7M | -24.4M | -5.7M | 56.3M | -2.4M | -3.8M | — |
| Investing cash flow | -3.2M | -11.5M | -12.1M | -25.7M | -23.3M | -6.5M | 56.3M | -2.4M | -3.8M | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -40K | 0 | — | — | — | — | — | — | — | — |
| Financing cash flow | -143K | -129K | -83K | 13.7M | 15.3M | 7.4M | -32.6M | -2.2M | -1.1M | — |
| Net change in cash | 2M | 6.9M | 3.6M | -6M | 1.9M | -4M | 70.4M | 1.3M | -5.6M | -5.7M |
| Free cash flow | 1.3M | 5.2M | -9.9M | -18.5M | -14.6M | -12.2M | -11.6M | 1.4M | -4.4M | -9.3M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 149K | 684K | 1.7M | 1.2M | -1.8M | -651K | -1.1M | -3.9M | -1.6M | -6.7M | -843K | -4.9M |
| Depreciation & amortization | 1.6M | 1.4M | 2.2M | 1.5M | 1.4M | 2.1M | 1.5M | 1.6M | 1.4M | 1.9M | 1.4M | 1.5M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 3.4M | -3M | 279K | -1.3M | 2M | -3.1M | -4.3M | 2M | -1.2M | 6.5M | 5.2M | -2.5M |
| Operating cash flow | 5.2M | -1M | 4.2M | 1.5M | 1.6M | -1.7M | -3.9M | -290K | -142K | -124K | 4.3M | -6.1M |
| Capital expenditure | -945K | -1.1M | -175K | -1.9M | -643K | -1.3M | -525K | -1M | — | — | — | — |
| Investing cash flow | -945K | -1.1M | -175K | -1.9M | -643K | -1.3M | -525K | -1M | — | — | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -220K | 4K | -1.5M | -497K | 366K | -460K | -442K | -537K | 2.3M | — | -602K | -443K |
| Net change in cash | 4M | -2.1M | 2.5M | -882K | 1.4M | -3.5M | -4.9M | -1.9M | 2.1M | -124K | 3.7M | -6.5M |
| Free cash flow | 2.9M | -2.3M | 3.7M | -2.6M | 1.5M | -5.1M | -5.1M | -1.9M | -448K | -1.8M | 4.3M | -6.6M |
| Mar 3, 2004 |
| $0.02 |
| Dec 3, 2003 | $0.03 |
| Sep 3, 2003 | $0.03 |
| Jun 3, 2003 | $0.03 |
| Mar 5, 2003 | $0.05 |
| Date | Ratio |
|---|---|
| Dec 4, 1998 | 11:10 |
| Dec 3, 1997 | 11:10 |
| Jan 6, 1992 | 3:2 |
| Dec 31, 1990 | 3:2 |
| Jan 4, 1990 | 3:2 |
| Jan 4, 1989 | 3:2 |
| Jan 5, 1988 | 3:2 |