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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.85 | $0.74 | -12.9% | — | $265.9M | — |
| Q3 26 | $0.72 | $0.7 | -2.8% | — | $244.1M | — |
| Q2 26 | $1.23 | $1.09 | -11.4% | — | $280.4M | — |
| Q1 26 | $1.35 | $1.43 | +5.9% | — | $293.3M | — |
| Q4 25 | $0.75 | $0.81 | +8.0% | — | $245.3M | — |
| Q3 25 | $0.92 | $0.73 | -20.7% | — | $226.2M | — |
| Q2 25 | $1.19 | $1.16 | -2.5% | — | $247M | — |
| Q1 25 | $0.96 | $1.44 | +50.0% | — | $255.9M | — |
| Q4 24 | $0.68 | $0.66 | -2.9% | — | $223M | — |
| Q3 24 | $0.61 | $0.71 | +16.4% | — | $208.5M | — |
| Q2 24 | $1 | $1.1 | +10.0% | — | $236.5M | — |
| Q1 24 | $0.61 | $1.12 | +83.6% | — | $251.1M | — |
| Q4 23 | $0.49 | $0.55 | +12.2% | — | $228.1M | — |
| Q3 23 | $0.5 | $0.51 | +2.0% | — | $219.2M | — |
| Q2 23 | $0.84 | $0.86 | +2.4% | — | $241.2M | — |
| Q1 23 | $0.56 | $0.93 | +66.1% | — | $246.5M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $3.93 | — | — | $1.1B | — |
| FY25 | — | $4.05 | — | — | $974.4M | — |
| FY24 | — | $3.61 | — | — | $919.2M | — |
| FY23 | — | $2.88 | — | — | $935.1M |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $483.6M | $504.2M | $556.3M | $540.2M | $596.9M | $774.5M | $935.1M | $919.2M | $974.4M | $1.1B |
| YoY change | +16.8% | +4.25% | +10.3% | -2.9% | +10.5% | +29.8% | +20.7% | -1.7% | +6.01% | +11.2% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483.6M | 504.2M | 556.3M | 540.2M | 596.9M | 774.5M | 935.1M | 919.2M | 974.4M | 1.1B |
| Cost of revenue | 385.5M | 417.4M | 460.4M | 439.3M | 473.1M | 628M | 770M | 725.5M | 748.9M | 838.6M |
| Gross profit | 98.1M | 86.8M | 95.9M | 100.9M | 123.8M | 146.5M | 165.1M | 193.6M | 225.5M | 245.1M |
| Gross margin | 20.3% | 17.2% | 17.2% | 18.7% | 20.7% | 18.9% | 17.7% | 21.1% | 23.1% | 22.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 59.4M | 59.4M | 59.1M | 59.2M | 67.9M | 75.3M | 77M | 89.6M | 106.4M | 123.8M |
| Operating expenses | 59.4M | 59.4M | 59.1M | 59.2M | 67.9M | 75.3M | 77M | 89.6M | 106.4M | 123.8M |
| Operating income | 38.7M | 27.4M | 36.8M | 41.7M | 55.9M | 71.2M | 88.2M | 104M | 119.2M | 121.3M |
| Operating margin | 8% | 5.43% | 6.62% | 7.71% | 9.36% | 9.19% | 9.43% | 11.3% | 12.2% | 11.2% |
| Non-operating income, net | — | -39M | 73K | -204K | 1.4M | 189K | -334K | 1.4M | 641K | 1.6M |
| Pretax income | 36M | -15.1M | 33.5M | 39M | 55.9M | 70M | 82.6M | 101.1M | 114.4M | 109.3M |
| Income tax | 13.5M | -5.9M | 9.1M | 10.6M | 14.9M | 18.4M | 22.5M | 25.8M | 30M | 27.8M |
| Net income | 22.6M | -9.2M | 24.4M | 28.4M | 41M | 51.5M | 60M | 75.4M | 84.3M | 81.5M |
| Net margin | 4.66% | -1.82% | 4.39% | 5.25% | 6.87% | 6.65% | 6.42% | 8.2% | 8.66% | 7.52% |
| EBITDA | 59.6M | 49.8M | 58.6M | 63.1M | 80M | 95.5M | 115.3M | 137.2M | 159.8M | 175.4M |
| EPS | 1.07 | -0.43 | 1.15 | 1.34 | 1.95 | 2.46 | 2.88 | 3.61 | 4.05 | 3.93 |
| Diluted EPS | 1.06 | -0.43 | 1.14 | 1.33 | 1.93 | 2.44 | 2.86 | 3.59 | 4.03 | 3.91 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236.5M | 208.5M | 223M | 255.9M | 247M | 226.2M | 245.3M | 293.3M | 280.4M | 244.1M | 265.9M | 315.7M |
| Cost of revenue | 182.6M | 166.2M | 177.5M | 191.2M | 186.8M | 177.8M | 193.1M | 220.9M | 212.8M | 193.3M | 211.7M | 241.7M |
| Gross profit | 53.9M | 42.2M | 45.5M | 64.7M | 60.2M | 48.4M | 52.2M | 72.4M | 67.6M | 50.8M | 54.2M | 74M |
| Gross margin | 22.8% | 20.3% | 20.4% | 25.3% | 24.4% | 21.4% | 21.3% | 24.7% | 24.1% | 20.8% | 20.4% | 23.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 20.9M | 23.8M | 25.4M | 24.9M | 26.5M | 27.4M | 27.7M | 31M | 33.7M | 28.3M | 30.8M | 35.3M |
| Operating expenses | 20.9M | 23.8M | 25.4M | 24.9M | 26.5M | 27.4M | 27.7M | 31M | 33.7M | 28.3M | 30.8M | 35.3M |
| Operating income | 33M | 18.5M | 20.1M | 39.8M | 33.7M | 21.1M | 24.6M | 41.3M | 33.9M | 22.6M | 23.5M | 38.7M |
| Operating margin | 13.9% | 8.86% | 9.01% | 15.6% | 13.7% | 9.31% | 10% | 14.1% | 12.1% | 9.24% | 8.82% | 12.3% |
| Non-operating income, net | -289K | 853K | 490K | 159K | 673K | 436K | -627K | 942K | 721K | 459K | -568K | 1.4M |
| Pretax income | 32M | 18.2M | 19.3M | 38.7M | 33M | 20.3M | 22.4M | 39M | 30.8M | 19.6M | 19.9M | 37.3M |
| Income tax | 8.8M | 3.3M | 5.5M | 9.8M | 8.9M | 5.3M | 6.1M | 9.8M | 8.2M | 5.3M | 4.5M | 9.1M |
| Net income | 23.2M | 14.9M | 13.8M | 28.9M | 24.1M | 15M | 16.3M | 29.2M | 22.6M | 14.3M | 15.5M | 28.3M |
| Net margin | 9.82% | 7.14% | 6.2% | 11.3% | 9.76% | 6.64% | 6.66% | 9.95% | 8.06% | 5.86% | 5.82% | 8.95% |
| EBITDA | 40.1M | 27.7M | 29.5M | 49.3M | 44.3M | 31.6M | 34.5M | 54.6M | 47.9M | 36.4M | 36.5M | 54M |
| EPS | 1.11 | 0.72 | — | 1.39 | 1.16 | 0.72 | 0.79 | 1.41 | 1.09 | 0.69 | 0.75 | 1.36 |
| Diluted EPS | 1.1 | 0.71 | — | 1.38 | 1.16 | 0.72 | 0.78 | 1.4 | 1.08 | 0.69 | 0.74 | 1.35 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 516.3M | 372.9M | 392.4M | 376.6M | 704.7M | 961.5M | 912.7M | 1.6B | 2.2B | 3.2B | 2.7B |
| Enterprise value | 612M | 468.5M | 467.8M | 441.2M | 812.3M | 1.1B | 1B | 1.7B | 2.4B | 3.4B | 2.9B |
| Shares outstanding | 21.1M | 21.2M | 21.3M | 21.2M | 21M | 20.9M | 20.8M | 20.9M | 20.8M | 20.7M | 20.7M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.9 | — | 16.1 | 13.3 | 17.2 | 18.7 | 15.2 | 21.3 | 26.1 | 39.1 | 33 |
| P/S | 1.07 | 0.74 | 0.71 | 0.7 | 1.18 | 1.24 | 0.98 | 1.74 | 2.26 | 2.94 | 2.4 |
| P/B | 2.37 | 1.84 | 1.8 | 1.61 | 2.66 | 3.18 | 2.61 | 3.95 | 4.79 | 5.96 | 6.03 |
| EV/EBITDA | 10.3 | 9.4 | 7.98 | 7 | 10.2 | 11.4 | 8.9 | 12.4 | 14.8 | 19.6 | 17.7 |
| EV/Sales | 1.27 | 0.93 | 0.84 | 0.82 | 1.36 | 1.41 | 1.1 | 1.85 | 2.42 | 3.18 | 2.66 |
| Earnings yield | 4.37% | — | 6.23% | 7.53% | 5.81% | 5.36% | 6.58% | 4.7% | 3.83% | 2.56% | 3.03% |
| FCF yield | 4.5% | 2.05% | 9.01% | 9.12% | 3.26% | 1.49% | 3.19% | 7.45% | 3.18% | 2.7% | 3.05% |
| PEG | — | — | — | — | — | — | — | — | — | — | -9.31 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.3% | 17.2% | 17.2% | 18.7% | 20.7% | 18.9% | 17.7% | 21.1% | 23.1% | 22.6% | 23.4% |
| Operating margin | 8% | 5.43% | 6.62% | 7.71% | 9.36% | 9.19% | 9.43% | 11.3% | 12.2% | 11.2% | 12.3% |
| Net margin | 4.66% | -1.82% | 4.39% | 5.25% | 6.87% | 6.65% | 6.42% | 8.2% | 8.66% | 7.52% | 7.29% |
| ROE | 10.4% | -4.54% | 11.2% | 12.1% | 15.4% | 17% | 17.2% | 18.6% | 18.3% | 15.3% | 15.6% |
| ROA | 5.39% | -2.35% | 6.34% | 7.29% | 8.67% | 9.09% | 10.2% | 11.5% | 11% | 8.27% | 7.05% |
| ROIC | 7.72% | 9.18% | 9.15% | 10.2% | 11% | 12.1% | 13.8% | 15.3% | 14.3% | 11.4% | 11.1% |
| Return on tangible assets | 32.4% | -6.97% | 17.8% | 18.8% | 23% | 20.4% | 20.7% | 34.6% | 42.4% | 109.6% | 80.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.17 | 2.23 | 2.52 | 2.11 | 2.31 | 2.24 | 2.55 | 1.96 | 2.15 | 2.21 | 2.27 |
| Quick ratio | 1.25 | 1.24 | 1.42 | 1.23 | 1.41 | 1.31 | 1.58 | 1.24 | 1.37 | 1.46 | 1.54 |
| Debt / equity | 0.47 | 0.5 | 0.39 | 0.29 | 0.42 | 0.45 | 0.34 | 0.27 | 0.35 | 0.49 | 0.47 |
| Debt / assets | 0.25 | 0.26 | 0.22 | 0.18 | 0.23 | 0.24 | 0.2 | 0.16 | 0.21 | 0.27 | 0.26 |
| Net debt / EBITDA | 1.61 | 1.92 | 1.29 | 1.02 | 1.34 | 1.37 | 0.98 | 0.74 | 0.97 | 1.47 | 1.45 |
| Interest coverage | 14.6 | -3.42 | 11 | 16.5 | 39.1 | 50.8 | 16.8 | 24.6 | 22.1 | 9.1 | 9.27 |
| Effective tax rate | 37.4% | 0% | 27.1% | 27.2% | 26.6% | 26.3% | 27.3% | 25.5% | 26.3% | 25.4% | 25.1% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 22.9 | 23.8 | 26.1 | 25.5 | 28.4 | 37 | 44.9 | 44.1 | 46.8 | 52.3 | 53.3 |
| EPS (basic) | 1.07 | -0.43 | 1.15 | 1.34 | 1.95 | 2.46 | 2.88 | 3.61 | 4.05 | 3.93 | 3.93 |
| EPS (diluted) | 1.06 | -0.43 | 1.14 | 1.33 | 1.93 | 2.44 | 2.86 | 3.59 | 4.03 | 3.91 | 3.86 |
| Book value per share | 10.3 | 9.53 | 10.2 | 11 | 12.6 | 14.4 | 16.8 | 19.5 | 22.1 | 25.8 | 21.1 |
| FCF per share | 1.1 | 0.36 | 1.66 | 1.62 | 1.09 | 0.68 | 1.39 | 5.72 | 3.36 | 4.15 | 4.4 |
| Cash per share | 0.33 | 0.24 | 0.43 | 0.2 | 0.14 | 0.17 | 0.36 | 0.34 | 0.25 | 0.19 | 0.38 |
| Capex per share | 1.01 | 0.91 | 0.59 | 1.16 | 0.99 | 1.36 | 2.32 | 1.92 | 1.98 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.4% | 3.84% | 2.27% | 4.54% | 3.48% | 3.68% | 5.17% | 4.37% | 4.22% | — | — |
| Capex / operating cash flow | 48% | -166.8% | 29.2% | 42.2% | 57.6% | 71.9% | 59.6% | 27% | 37.1% | — | — |
| Payout ratio | 38.5% | -99.8% | 49% | 34.6% | 24.5% | 21.5% | 20% | 17.6% | 17.4% | 19.2% | 19.7% |
| Dividend yield | 1.68% | 2.46% | 3.05% | 2.61% | 1.42% | 1.15% | 1.31% | 0.83% | 0.66% | 0.49% | 0.63% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.20 |
| May 29, 2026 | $0.19 |
| Feb 13, 2026 | $0.19 |
| — |
| FY22 | — | $2.46 | — | — | $774.5M | — |
| FY21 | — | $1.95 | — | — | $596.9M | — |
| FY20 | — | $1.34 | — | — | $540.2M | — |
| FY19 | — | $1.15 | — | — | $556.3M | — |
| FY18 | — | -$0.43 | — | — | $504.2M | — |
| FY17 | — | $1.07 | — | — | $483.6M | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $236.5M | $208.5M | $223M | $255.9M | $247M | $226.2M | $245.3M | $293.3M | $280.4M | $244.1M | $265.9M | $315.7M |
| YoY change | -1.93% | -4.89% | -2.25% | +1.9% | +4.44% | +8.49% | +10% | +14.6% | +13.5% | +7.9% | +8.39% | +7.64% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 6.9M | 5M | 9.2M | 4.3M | 3M | 3.5M | 7.6M | 7.2M | 5.1M | 3.9M |
| Receivables | 57.3M | 63.5M | 64M | 67.4M | 90.6M | 122.8M | 129.3M | 114.5M | 131.8M | 139.8M |
| Inventory | 51.2M | 59.7M | 60.5M | 54.4M | 63.9M | 95M | 88.8M | 74.6M | 83.5M | 78.2M |
| Total current assets | 120.9M | 135M | 139.4M | 131M | 163M | 227.7M | 232M | 202.8M | 230.7M | 231.5M |
| Property, plant & equipment | 31.7M | 27.7M | 22.2M | 27.3M | 35.8M | 54.1M | 61.1M | 72.9M | 74.8M | 89.9M |
| Goodwill & intangibles | 348.9M | 259.2M | 248.3M | 238.2M | 294.2M | 315.2M | 300.9M | 440.1M | 571.1M | 911.9M |
| Total assets | 418.6M | 391M | 385.6M | 389.3M | 472.6M | 567.3M | 590.5M | 657.9M | 769.9M | 986.3M |
| Accounts payable | 29.8M | 33.4M | 29.3M | 34.1M | 37.3M | 66.7M | 53.7M | 56.4M | 61.2M | 59.8M |
| Short-term debt | 8M | 9.9M | 9.9M | 11.4M | 11.5M | 9.9M | 9.9M | 9.9M | 9.9M | 3M |
| Total current liabilities | 55.7M | 60.6M | 55.4M | 62.2M | 70.5M | 101.5M | 90.9M | 103.3M | 107.1M | 104.8M |
| Long-term debt | 94.6M | 90.8M | 74.7M | 57.4M | 99.1M | 124.8M | 110.4M | 98.3M | 149.8M | 258.5M |
| Total liabilities | 200.8M | 188.7M | 167.7M | 155.8M | 207.3M | 264.7M | 240.5M | 251.9M | 309.6M | 452.3M |
| Shareholders' equity | 217.8M | 202.2M | 217.9M | 233.5M | 265.2M | 302.6M | 350M | 406M | 460.3M | 534M |
| Total debt | 102.6M | 100.6M | 84.6M | 68.8M | 110.6M | 134.7M | 120.3M | 108.3M | 159.7M | 261.5M |
| Net debt | 95.8M | 95.6M | 75.4M | 64.6M | 107.6M | 131.2M | 112.8M | 101.1M | 154.6M | 257.5M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 11M | 5.7M | 7.2M | 8.9M | 7.5M | 8.3M | 5.1M | 14.5M | 10.4M | 8.2M | 3.9M | 8M |
| Receivables | 124.8M | 113M | 114.5M | 126.4M | 115.2M | 111.5M | 131.8M | 140.1M | 131.1M | 123.7M | 139.8M | 151.8M |
| Inventory | 68.5M | 68.8M | 74.6M | 81.2M | 81.6M | 81.6M | 83.5M | 95.7M | 92.9M | 85.9M | 78.2M | 79.9M |
| Total current assets | 207.3M | 195M | 202.8M | 222M | 209.9M | 210.4M | 230.7M | 256.4M | 239.6M | 228.2M | 231.5M | 248.8M |
| Property, plant & equipment | 204.2M | 216.9M | 72.9M | 225.8M | 229.5M | 233.5M | 74.8M | 256.5M | 264.8M | 270.6M | 89.9M | 286.7M |
| Goodwill & intangibles | 297.8M | 436.4M | 440.1M | 477.2M | 470.9M | 494.4M | 571.1M | 917.7M | 926.4M | 922.8M | 911.9M | 905.7M |
| Total assets | 575.3M | 644M | 657.9M | 702.7M | 689.7M | 707.2M | 769.9M | 988.3M | 984.2M | 976.5M | 986.3M | 1B |
| Accounts payable | 61.2M | 42.9M | 56.4M | 47.8M | 51M | 39.9M | 61.2M | 62.8M | 55.3M | 46.4M | 59.8M | 62.8M |
| Short-term debt | 9.9M | 9.9M | 9.9M | 9.9M | 9.9M | 9.9M | 9.9M | 9.8M | 9.8M | 9.8M | 3M | 3M |
| Total current liabilities | 94.5M | 79.7M | 103.3M | 98M | 92.3M | 84.3M | 107.1M | 110.9M | 98.6M | 97.2M | 104.8M | 109.6M |
| Long-term debt | 59.3M | 120.9M | 98.3M | 133.7M | 103.5M | 114.5M | 149.8M | 298.9M | 283.4M | 268.5M | 258.5M | 257.7M |
| Total liabilities | 192.6M | 250.3M | 251.9M | 281.5M | 246.3M | 250.3M | 309.6M | 503.7M | 477.2M | 457.6M | 452.3M | 458M |
| Shareholders' equity | 382.7M | 393.8M | 406M | 421.2M | 443.4M | 457M | 460.3M | 484.6M | 507M | 518.9M | 534M | 548.2M |
| Total debt | 69.2M | 130.8M | 108.3M | 143.6M | 113.5M | 124.4M | 159.7M | 308.7M | 293.3M | 278.3M | 261.5M | 260.7M |
| Net debt | 58.2M | 125.1M | 101.1M | 134.7M | 105.9M | 116.1M | 154.6M | 294.2M | 282.8M | 270.1M | 257.5M | 252.7M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 22.6M | -9.2M | 24.4M | 28.4M | 41M | 51.5M | 60M | 75.4M | 84.3M | 81.5M |
| Depreciation & amortization | 20.9M | 22.4M | 21.8M | 21.6M | 22.7M | 24.1M | 27.4M | 31.8M | 39.9M | 52.5M |
| Stock-based compensation | 2.1M | 1.4M | 2M | 2.3M | 3.3M | 3.8M | 3.8M | 4.9M | 6.5M | 8.6M |
| Change in working capital | -788K | -11.6M | -4.8M | 4.5M | -30.7M | -40.1M | -12.4M | 36.3M | -24.9M | 188K |
| Operating cash flow | 44.4M | -11.6M | 43.2M | 58.2M | 36.1M | 39.7M | 81.1M | 148.9M | 110.7M | 144.3M |
| Capital expenditure | -21.3M | -19.3M | -12.6M | -24.5M | -20.8M | -28.5M | -48.3M | -40.2M | -41.1M | — |
| Investing cash flow | -23.5M | -19.3M | -12.3M | -24.2M | -71.4M | -49.8M | -41.2M | -122.5M | -128M | -165.9M |
| Dividends paid | -8.7M | -9.2M | -12M | -9.8M | -10M | -11.1M | -12M | -13.2M | -14.6M | -15.7M |
| Share repurchases | -631K | 0 | -4.6M | -6.2M | -4.2M | -10M | -8.1M | -13.4M | -23.2M | -3M |
| Financing cash flow | -55.5M | -3.9M | 37.6M | -65M | 26.3M | 7.4M | -32.1M | -37.4M | 14.8M | 78.6M |
| Net change in cash | -34.6M | -34.8M | 68.5M | -30.9M | -9M | -2.7M | 7.8M | -11M | -2.5M | 57M |
| Free cash flow | 23.2M | 7.6M | 35.4M | 34.4M | 23M | 14.3M | 29.1M | 119.3M | 70M | 86.1M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 23.2M | 14.9M | 13.8M | 28.9M | 24.1M | 15M | 16.3M | 29.2M | 22.6M | 14.3M | 15.5M | 28.3M |
| Depreciation & amortization | 7.4M | 8.3M | 9M | 9.3M | 9.9M | 10.1M | 10.6M | 12.3M | 13.3M | 13.4M | 13.6M | 13.9M |
| Stock-based compensation | 1.3M | 1.3M | 1.4M | 1.5M | 1.8M | 1.7M | 1.5M | 2.2M | 2.4M | 1.9M | 2.1M | 2.2M |
| Change in working capital | 30.4M | -5.1M | 7M | -23.8M | 13M | -12M | -2.1M | -13.7M | 3.7M | 8.3M | 1.9M | -12.1M |
| Operating cash flow | 62.8M | 20.3M | 31.2M | 16.9M | 50.1M | 16.2M | 27M | 31.5M | 39.5M | 35.6M | 37.7M | 35.2M |
| Capital expenditure | -9M | -11.3M | -11.9M | -10.6M | -10.6M | -8.7M | -11.1M | — | — | — | — | — |
| Investing cash flow | -12.1M | -86.4M | -16.1M | -35.8M | -10.5M | -26.5M | -55.1M | -151M | -10.5M | -4.5M | 88K | -3.3M |
| Dividends paid | -3.4M | -3.4M | -3.4M | -3.4M | -3.8M | -3.8M | -3.8M | -3.8M | -4M | -4M | -4M | -4M |
| Share repurchases | -9.8M | -1.5M | -2.1M | -9.1M | 0 | 0 | -14.1M | 0 | 0 | 0 | -3M | -7M |
| Financing cash flow | -70.3M | 116.2M | -36.5M | 20M | -32.5M | 6.2M | 18.5M | 142.5M | -24M | -19M | -22.5M | -16.1M |
| Net change in cash | -19.6M | 50.1M | -21.4M | 1M | 7.1M | -4M | -9.6M | 22.9M | 5.1M | 12.1M | 15.3M | 15.7M |
| Free cash flow | 48.7M | 13.7M | 30M | 6.9M | 31M | 12.3M | 19.8M | 17.9M | 28.7M | 21.2M | 18.2M | 23.5M |
| Nov 14, 2025 |
| $0.19 |
| Aug 15, 2025 | $0.19 |
| May 30, 2025 | $0.18 |
| Feb 14, 2025 | $0.18 |
| Nov 15, 2024 | $0.18 |
| Date | Ratio |
|---|---|
| Mar 2, 2021 | 2:1 |
| Mar 25, 1997 | 1:1 |
| Mar 27, 1996 | 1:1 |
| Mar 27, 1995 | 1:1 |
| Mar 21, 1994 | 105:100 |
| Mar 22, 1993 | 105:100 |
| Mar 23, 1992 | 105:100 |
| Mar 22, 1991 | 105:100 |
| Mar 26, 1990 | 105:100 |
| Apr 24, 1989 | 2:1 |