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 | -$1.23 | -$1.01 | +17.9% | — | $1.2B | — |
| Q1 26 | -$0.78 | -$1.84 | -135.9% | — | $1.1B | — |
| Q4 25 | -$0.38 | -$1.66 | -336.8% | — | $1.2B | — |
| Q3 25 | -$0.76 | -$0.58 | +23.7% | — | $1.5B | — |
| Q2 25 | $0.76 | -$0.34 | -144.7% | — | $1.7B | — |
| Q1 25 | -$1.03 | -$1.07 | -3.9% | — | $1.2B | — |
| Q4 24 | -$0.24 | -$1.47 | -512.5% | — | $1.5B | — |
| Q3 24 | -$0.12 | -$0.31 | -158.3% | — | $1.5B | — |
| Q2 24 | $0.1 | $0.02 | -80.0% | — | $1.6B | — |
| Q1 24 | -$0.08 | $0.19 | +337.5% | — | $1.3B | — |
| Q4 23 | $0.01 | -$0.02 | -300.0% | — | $1.7B | — |
| Q3 23 | $0.7 | $0.32 | -54.3% | — | $1.8B | — |
| Q2 23 | $1.58 | $2.39 | +51.3% | — | $2.4B | — |
| Q1 23 | $0.73 | $1.19 | +63.0% | — | $1.7B | — |
| Q4 22 | $0.96 | $1.11 | +15.6% | — | $2B | — |
| Q3 22 | $0.38 | $1.12 | +194.7% | — | $1.9B | — |
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 | — | -$2.5 | — | — | $5.6B | — |
| FY24 | — | $0.54 | — | — | $6B | — |
| FY23 | — | $4.19 | — | — | $7.6B | — |
| FY22 | — | $3.73 | — | — | $7.5B |
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 | $2.9B | $3.4B | $3.7B | $3.2B | $3.5B | $5.3B | $7.5B | $7.6B | $6B | $5.6B |
| YoY change | -17.7% | +18.8% | +10.4% | -14.5% | +8.62% | +51.8% | +41.5% | +1.94% | -21.3% | -6.65% |
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 | 2.9B | 3.4B | 3.7B | 3.2B | 3.5B | 5.3B | 7.5B | 7.6B | 6B | 5.6B |
| Cost of revenue | 2.4B | 2.8B | 3B | 2.5B | 2.8B | 4.4B | 6.2B | 6.3B | 5B | 4.6B |
| Gross profit | 417.2M | 637.6M | 775.1M | 718.5M | 689.9M | 909.3M | 1.3B | 1.3B | 999.3M | 1B |
| Gross margin | 14.6% | 18.8% | 20.7% | 22.4% | 19.8% | 17.2% | 16.9% | 16.8% | 16.7% | 18.3% |
| Research & development | 17.4M | 28.8M | 44.2M | 47M | 45.2M | 58.4M | 69.8M | 100.8M | 120.8M | 90.7M |
| Selling, general & administrative | 349.2M | 387M | 410.8M | 423.1M | 449.8M | 707.6M | 901.1M | 810.2M | 1B | 964.4M |
| Operating expenses | 363.8M | 409.3M | 444M | 460.1M | 470.8M | 727.5M | 911.3M | 831.8M | 1B | 983.1M |
| Operating income | 53.4M | 228.3M | 331.1M | 258.4M | 219.2M | 181.8M | 351.8M | 448.2M | -30.1M | 43.2M |
| Operating margin | 1.87% | 6.73% | 8.84% | 8.07% | 6.3% | 3.44% | 4.71% | 5.89% | -0.5% | 0.77% |
| Non-operating income, net | 93.8M | 13.8M | 62.2M | -9.5M | -22.1M | 3.8M | 38.3M | 22.8M | -3.2M | -51.8M |
| Pretax income | 87.7M | 134.5M | 298.5M | 179.7M | 134.5M | 138.5M | 356.5M | 408.5M | -82.3M | -140.7M |
| Income tax | 18M | 41M | 62M | 42.1M | -2M | 35.8M | 73.4M | 59.5M | -16.6M | 14.1M |
| Net income | 65.3M | 103M | 242.4M | 166.6M | 147.2M | 109.9M | 298.6M | 363.6M | -77.9M | -183.8M |
| Net margin | 2.29% | 3.04% | 6.47% | 5.2% | 4.24% | 2.08% | 4% | 4.78% | -1.3% | -3.28% |
| EBITDA | 159.4M | 338M | 471.6M | 430.2M | 437.6M | 475.6M | 627M | 806.9M | 559.8M | 644.3M |
| EPS | 1.13 | 1.71 | 4.02 | 2.88 | 2.46 | 1.55 | 3.73 | 4.19 | 0.54 | -2.5 |
| Diluted EPS | 1.12 | 1.69 | 3.88 | 2.83 | 2.38 | 1.46 | 3.44 | 3.87 | 0.54 | -2.5 |
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 | 1.8B | 1.7B | 1.3B | 1.6B | 1.5B | 1.5B | 1.2B | 1.7B | 1.5B | 1.2B | 1.1B | 1.2B |
| Cost of revenue | 1.5B | 1.5B | 1.1B | 1.4B | 1.3B | 1.3B | 1.1B | 1.2B | 1.2B | 1.1B | 807.1M | 1B |
| Gross profit | 308M | 213.4M | 252.8M | 282.1M | 247.4M | 217M | 140.5M | 505M | 256.3M | 124.4M | 270.8M | 168.5M |
| Gross margin | 16.7% | 12.5% | 19% | 17.2% | 16.4% | 14.3% | 11.7% | 29.8% | 17.2% | 10.2% | 25.1% | 13.9% |
| Research & development | 28.9M | 31.5M | 34.3M | 25.6M | 30.5M | 30.5M | 24.3M | 24.7M | 20M | 21.7M | 20.7M | 20.8M |
| Selling, general & administrative | 213.8M | 202.1M | 183.1M | 232.6M | 236.2M | 351.3M | 196.4M | 362.1M | 217.8M | 188M | 189.8M | 227.2M |
| Operating expenses | 225M | 217.9M | 203.7M | 234.4M | 247.1M | 344.1M | 195.3M | 377.6M | 221.7M | 188.5M | 198M | 239.5M |
| Operating income | 83M | -4.5M | 49.1M | 47.6M | 294K | -127.1M | -54.8M | 127.4M | 34.6M | -64.1M | 72.9M | -71.1M |
| Operating margin | 4.5% | -0.27% | 3.69% | 2.91% | 0.02% | -8.35% | -4.58% | 7.52% | 2.33% | -5.26% | 6.76% | -5.88% |
| Non-operating income, net | -15.1M | 7.1M | -3.6M | 11.7M | -303K | -11M | -12.5M | -11.4M | -12.9M | -15M | -28.5M | 46.3M |
| Pretax income | 56.5M | -15.1M | 44.9M | 40.5M | -20.4M | -147.2M | -95.7M | 81.1M | -7.6M | -118.5M | 8.7M | -67.3M |
| Income tax | -10.6M | -4.7M | 9.7M | 5.3M | -19.8M | -11.7M | -23.1M | 34.3M | 7.1M | -4.2M | 16.9M | 16.3M |
| Net income | 62.5M | -3.2M | 36.2M | 27.4M | -6.1M | -135.4M | -76.7M | 44.8M | -21.1M | -130.8M | -13.5M | -85.8M |
| Net margin | 3.38% | -0.19% | 2.73% | 1.68% | -0.4% | -8.9% | -6.41% | 2.64% | -1.42% | -10.7% | -1.25% | -7.1% |
| EBITDA | 101.6M | 11.1M | 83.4M | 61.8M | 14M | -100.8M | -42.7M | 137.4M | 49.7M | -55.1M | 89.5M | -50M |
| EPS | 0.33 | -0.02 | 0.19 | 0.02 | -0.31 | 0.51 | -0.69 | 0.08 | -0.07 | -1.66 | -0.71 | -1.4 |
| Diluted EPS | 0.32 | -0.02 | 0.19 | 0.02 | -0.31 | 0.48 | -0.69 | 0.08 | -0.07 | -1.66 | -0.71 | -1.4 |
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 | 700.6M | 980.7M | 844.8M | 1.3B | 3.1B | 1.9B | 2B | 1.7B | 740.8M | 1.6B | 707.5M |
| Enterprise value | 2.8B | 3.5B | 2.6B | 3.1B | 4.7B | 4.3B | 5B | 4.3B | 5B | 7.9B | 8.1B |
| Shares outstanding | 57.5M | 58.2M | 58.9M | 59.6M | 59.6M | 61.6M | 64.3M | 65.4M | 66.6M | 67.4M | 67.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 10.7 | 9.52 | 3.48 | 7.91 | 20.7 | 17.5 | 6.66 | 4.72 | — | — | 20.1 |
| P/S | 0.25 | 0.29 | 0.23 | 0.41 | 0.88 | 0.37 | 0.27 | 0.23 | 0.12 | 0.29 | 0.14 |
| P/B | 0.78 | 0.93 | 0.66 | 0.92 | 1.61 | 0.91 | 0.86 | 0.46 | 0.18 | 0.38 | 0.26 |
| EV/EBITDA | 17.8 | 10.3 | 5.48 | 7.14 | 10.7 | 9.07 | 8.05 | 5.27 | 8.84 | 12.3 | 12.9 |
| EV/Sales | 0.99 | 1.03 | 0.69 | 0.96 | 1.35 | 0.82 | 0.68 | 0.56 | 0.83 | 1.41 | 1.62 |
| Earnings yield | 9.32% | 10.5% | 28.7% | 12.6% | 4.82% | 5.7% | 15% | 21.2% | — | — | 4.98% |
| FCF yield | -198.3% | -10.9% | -11.8% | 23.4% | -14.9% | -43.5% | 14.5% | -51.1% | -372% | -102.7% | -182.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.6% | 18.8% | 20.7% | 22.4% | 19.8% | 17.2% | 16.9% | 16.8% | 16.7% | 18.3% | 13.9% |
| Operating margin | 1.87% | 6.73% | 8.84% | 8.07% | 6.3% | 3.44% | 4.71% | 5.89% | -0.5% | 0.77% | -5.88% |
| Net margin | 2.29% | 3.04% | 6.47% | 5.2% | 4.24% | 2.08% | 4% | 4.78% | -1.3% | -3.28% | -3.73% |
| ROE | 7.26% | 9.72% | 19% | 11.7% | 7.78% | 5.17% | 12.9% | 9.81% | -1.88% | -4.3% | -5.97% |
| ROA | 1.21% | 1.75% | 4.95% | 3.05% | 2.25% | 1.49% | 3.3% | 3.06% | -0.58% | -1.21% | 0.42% |
| ROIC | 1.4% | 4.46% | 8.71% | 6.23% | 6.22% | 2.98% | 5.2% | 6.13% | -0.36% | 0.41% | -0.26% |
| Return on tangible assets | 1.24% | 1.81% | 5.13% | 3.14% | 2.31% | 1.49% | 3.32% | 3.07% | -0.58% | -1.22% | -1.56% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.02 | 0.99 | 1.04 | 1.05 | 1.17 | 1.18 | 1.07 | 1.04 | 1.09 | 1.02 | 1.02 |
| Quick ratio | 0.94 | 0.91 | 0.95 | 0.87 | 0.97 | 0.89 | 0.78 | 0.84 | 0.87 | 0.83 | 0.78 |
| Debt / equity | 2.94 | 2.89 | 1.72 | 1.7 | 1.48 | 1.53 | 1.75 | 1.21 | 1.42 | 1.8 | 1.72 |
| Debt / assets | 0.49 | 0.52 | 0.45 | 0.44 | 0.43 | 0.44 | 0.45 | 0.38 | 0.44 | 0.51 | 0.49 |
| Net debt / EBITDA | 13.4 | 7.39 | 3.69 | 4.08 | 3.73 | 5.02 | 4.88 | 3.14 | 7.52 | 9.79 | 191 |
| Interest coverage | 2.26 | 2.14 | 3.82 | 3.21 | 2.87 | 3.38 | 5.8 | 4.58 | 0.4 | 0.21 | 0.12 |
| Effective tax rate | 20.5% | 30.4% | 20.8% | 23.4% | 0% | 25.9% | 20.6% | 14.6% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 49.6 | 58.3 | 63.6 | 53.7 | 58.4 | 85.6 | 116.1 | 116.5 | 90 | 83.1 | 73.6 |
| EPS (basic) | 1.13 | 1.71 | 4.02 | 2.88 | 2.46 | 1.55 | 3.73 | 4.19 | 0.54 | -2.5 | -2.5 |
| EPS (diluted) | 1.12 | 1.69 | 3.88 | 2.83 | 2.38 | 1.46 | 3.44 | 3.87 | 0.54 | -2.5 | -3.84 |
| Book value per share | 15.6 | 18.2 | 21.6 | 23.9 | 31.8 | 34.5 | 35.9 | 56.7 | 62.3 | 63.4 | 40.6 |
| FCF per share | -24.2 | -1.84 | -1.7 | 5.18 | -7.65 | -13.6 | 4.49 | -13.4 | -41.4 | -24.4 | -23.1 |
| Cash per share | 8.88 | 9.66 | 7.54 | 11.2 | 19.8 | 14.1 | 15.3 | 29.7 | 25.5 | 20.3 | 21.5 |
| Capex per share | 17.8 | 3.13 | 5.07 | 4.88 | 5.62 | 6.37 | 9.61 | 23.7 | 28.1 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 35.8% | 5.37% | 7.97% | 9.09% | 9.63% | 7.44% | 8.28% | 20.4% | 31.2% | — | — |
| Capex / operating cash flow | -935.6% | 78.7% | 203.2% | 58.9% | 476.4% | -98% | 85% | 491.9% | -142.3% | — | — |
| Payout ratio | 0% | 9.3% | 1.24% | 0.67% | 0% | 0% | — | — | — | — | 0% |
| Dividend yield | 0% | 0.98% | 0.36% | 0.08% | 0% | 0% | — | — | — | — | — |
| — |
| FY21 | — | $1.55 | — | — | $5.3B | — |
| FY20 | — | $2.46 | — | — | $3.5B | — |
| FY19 | — | $2.88 | — | — | $3.2B | — |
| FY18 | — | $4.02 | — | — | $3.7B | — |
| FY17 | — | $1.71 | — | — | $3.4B | — |
| FY16 | — | $1.13 | — | — | $2.9B | — |
| 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 | $1.8B | $1.7B | $1.3B | $1.6B | $1.5B | $1.5B | $1.2B | $1.7B | $1.5B | $1.2B | $1.1B | $1.2B |
| YoY change | -4.46% | -13.7% | -21.9% | -30.8% | -18.3% | -10.6% | -9.97% | +3.57% | -1.34% | -20% | -9.92% | -28.7% |
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 | 511M | 561.7M | 444.3M | 668.8M | 1.2B | 869.8M | 981.4M | 1.9B | 1.7B | 1.4B |
| Receivables | 400.3M | 358.1M | 498.2M | 436.8M | 409M | 651.4M | 971M | 904.9M | 1.1B | 830M |
| Inventory | 295.4M | 346.1M | 262M | 554.1M | 696M | 1.2B | 1.5B | 1.2B | 1.2B | 1.1B |
| Total current assets | 3.8B | 4.1B | 3.1B | 3.3B | 4.2B | 4.8B | 5.6B | 6.1B | 5.9B | 6B |
| Property, plant & equipment | 387.2M | 471M | 497.9M | 683M | 809.1M | 896.1M | 1.5B | 3.3B | 4.6B | 4.9B |
| Goodwill & intangibles | 129.4M | 191.8M | 163.3M | 167.3M | 169.7M | 38M | 35.1M | 39.5M | 62.1M | 64M |
| Total assets | 5.4B | 5.9B | 4.9B | 5.5B | 6.5B | 7.4B | 9B | 11.9B | 13.5B | 15.2B |
| Accounts payable | 440.1M | 403M | 379.5M | 585.6M | 514.7M | 503M | 805.3M | 813.7M | 1.1B | 878.8M |
| Short-term debt | 2B | 2.5B | 1.8B | 1.8B | 2.1B | 2.5B | 2.9B | 2.7B | 2.8B | 3.5B |
| Total current liabilities | 3.7B | 4.1B | 2.9B | 3.1B | 3.6B | 4B | 5.3B | 5.9B | 5.4B | 5.9B |
| Long-term debt | 619M | 530.8M | 393.6M | 640.2M | 682.5M | 771.5M | 1.1B | 1.8B | 3.1B | 4.2B |
| Total liabilities | 4.5B | 4.8B | 3.6B | 4B | 4.6B | 5.3B | 6.7B | 8.2B | 9.4B | 10.9B |
| Shareholders' equity | 899.4M | 1.1B | 1.3B | 1.4B | 1.9B | 2.1B | 2.3B | 3.7B | 4.1B | 4.3B |
| Total debt | 2.6B | 3.1B | 2.2B | 2.4B | 2.8B | 3.3B | 4B | 4.5B | 5.9B | 7.7B |
| Net debt | 2.1B | 2.5B | 1.7B | 1.8B | 1.6B | 2.4B | 3.1B | 2.5B | 4.2B | 6.3B |
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 | 1.9B | 1.9B | 2.1B | 1.6B | 2.2B | 1.7B | 1.6B | 1.9B | 1.8B | 1.4B | 1.4B | 1.5B |
| Receivables | 1B | 904.9M | 809.4M | 1B | 988.6M | 1.1B | 919.9M | 915.3M | 814.7M | 830M | 699M | 908.9M |
| Inventory | 1.4B | 1.2B | 1.4B | 1.2B | 1.3B | 1.2B | 1.5B | 1.2B | 1.2B | 1.1B | 1.5B | 1.7B |
| Total current assets | 6.6B | 6.1B | 6.2B | 5.8B | 6.4B | 5.9B | 6B | 6.2B | 6.4B | 6B | 6.5B | 7B |
| Property, plant & equipment | 3.5B | 3.3B | 4.4B | 4.6B | 5.4B | 4.6B | 5.8B | 5.7B | 5.8B | 4.9B | 6B | 6B |
| Goodwill & intangibles | 27.7M | 39.5M | 35.4M | 33.9M | 33.3M | 62.1M | 32.9M | 64.4M | 64M | 64M | 31.3M | 29.8M |
| Total assets | 11.4B | 11.9B | 12.4B | 12.1B | 13.8B | 13.5B | 13.9B | 14.8B | 15.2B | 15.2B | 15.5B | 16.1B |
| Accounts payable | 918.8M | 813.7M | 818.2M | 842.1M | 957.6M | 1.1B | 1B | 1B | 1.1B | 878.8M | 1B | 1B |
| Short-term debt | 3B | 2.7B | 3.1B | 2.8B | 3.1B | 2.8B | 2.9B | 2.9B | 3.3B | 3.5B | 3.5B | 4B |
| Total current liabilities | 5.7B | 5.9B | 6B | 5.6B | 6B | 5.4B | 5.6B | 5.7B | 6B | 5.9B | 6.1B | 6.8B |
| Long-term debt | 1.5B | 1.8B | 2.1B | 2.1B | 2.8B | 3.1B | 3.5B | 4.2B | 4.1B | 4.2B | 4.3B | 4B |
| Total liabilities | 7.8B | 8.2B | 8.7B | 8.3B | 9.7B | 9.4B | 9.8B | 10.6B | 10.8B | 10.9B | 11.2B | 11.9B |
| Shareholders' equity | 3.6B | 3.7B | 3.7B | 3.8B | 4B | 4.1B | 4.1B | 4.2B | 4.4B | 4.3B | 4.3B | 4.2B |
| Total debt | 4.5B | 4.5B | 5.2B | 4.9B | 6B | 5.9B | 6.5B | 7.1B | 7.4B | 7.7B | 7.8B | 8B |
| Net debt | 2.6B | 2.5B | 3.1B | 3.3B | 3.8B | 4.2B | 4.9B | 5.3B | 5.6B | 6.3B | 6.4B | 6.5B |
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 | 65.3M | 103M | 242.4M | 166.6M | 147.2M | 109.9M | 298.6M | 363.6M | -77.9M | -183.8M |
| Depreciation & amortization | 95.8M | 99.3M | 129.3M | 159.7M | 209.1M | 282.8M | 234.6M | 307M | 501.4M | 555.1M |
| Stock-based compensation | 7.8M | 9.3M | 10.3M | 10.7M | 12.3M | 8.8M | 9.4M | 55.3M | 21.4M | 24.4M |
| Change in working capital | -285.6M | 7.8M | -250.2M | 164M | -351.1M | -885.7M | 196.4M | -395.4M | -1.7B | -639M |
| Operating cash flow | -109.2M | 231M | 146.9M | 494.5M | 70.3M | -400.7M | 727.6M | 315.4M | -1.3B | -252.7M |
| Capital expenditure | -1B | -181.9M | -298.5M | -291.1M | -334.9M | -392.5M | -618.2M | -1.6B | -1.9B | — |
| Investing cash flow | -1.2B | -235M | 46.9M | -294.1M | -319.7M | -429.6M | -630.5M | -1.7B | -2B | -204.1M |
| Dividends paid | 0 | -9.6M | -3M | -1.1M | 0 | 0 | — | — | — | — |
| Share repurchases | — | 0 | 0 | -11.8M | -6M | 0 | 0 | — | — | — |
| Financing cash flow | -943.9M | -2B | -2.8B | -1.7B | -775.5M | -1.3B | -1.3B | 449.3M | 769M | -1.1B |
| Net change in cash | -2.3B | -2B | -2.6B | -1.5B | -1B | -2.1B | -1.2B | -906.8M | -2.5B | -1.6B |
| Free cash flow | -1.4B | -106.8M | -100M | 308.9M | -455.5M | -837.8M | 288.6M | -877M | -2.8B | -1.6B |
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 | 62.5M | -3.2M | 36.2M | 27.4M | -6.1M | -135.4M | -76.7M | 44.8M | -21.1M | -130.8M | -13.5M | -85.8M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 143.8M | -358.1M | 194.6M | 201.6M | 51.3M | -481M | 85.1M | 188.6M | -112.1M | -65M | -208.7M | -180.8M |
| Capital expenditure | -384.8M | -504.1M | -439.8M | -401.2M | -484.6M | -544.8M | -385.1M | — | — | — | — | — |
| Investing cash flow | -484.7M | -504.1M | -433M | -398.7M | -496.7M | -529.5M | -469M | -55.9M | 6.8M | 125.3M | 60.2M | 56.4M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | 0 | — | — | -70.6M | -7.1M | — | -21.4M | -24.2M | 0 | — | 0 | 0 |
| Financing cash flow | 99.7M | -930.3M | 723.4M | 187.6M | 1.3B | -1.6B | 544.2M | 471.1M | 310.4M | -1.2B | 337.9M | 331.1M |
| Net change in cash | -241.3M | -1.8B | 485M | -9.4M | 825.9M | -2.6B | 160.4M | 603.7M | 205.1M | -1.2B | 189.4M | 206.6M |
| Free cash flow | -226.9M | -324.5M | -731.3M | -830.5M | -715.5M | -478.4M | -649.3M | -203.9M | -406.5M | -384.5M | -401.9M | -375M |