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 | $0.09 | $0.1 | +11.1% | — | $65.5M | — |
| Q1 26 | $0.08 | $0.09 | +12.5% | — | $61.2M | — |
| Q3 25 | $0.08 | $0.09 | +12.5% | — | $62.4M | — |
| Q2 25 | $0.07 | $0.08 | +14.3% | — | $61.6M | — |
| Q1 25 | $0.06 | $0.07 | +16.7% | — | $59.6M | — |
| Q4 24 | $0.05 | $0.06 | +20.0% | — | $57.8M | — |
| Q3 24 | $0.06 | $0.05 | -16.7% | — | $61.3M | — |
| Q2 24 | $0.06 | $0.08 | +33.3% | — | $64.3M | — |
| Q1 24 | $0.06 | $0.01 | -83.3% | — | $64.3M | — |
| Q4 23 | $0.1 | $0.06 | -40.0% | — | $66.2M | — |
| Q3 23 | $0.1 | $0.11 | +10.0% | — | $71.8M | — |
| Q2 23 | $0.1 | $0.11 | +10.0% | — | $74.6M | — |
| Q1 23 | $0.11 | $0.12 | +9.1% | — | $78.5M | — |
| Q4 22 | $0.11 | $0.13 | +18.2% | — | $74.2M | — |
| Q3 22 | $0.1 | $0.14 | +40.0% | — | $68.8M | — |
| Q2 22 | $0.1 | $0.13 | +30.0% | — | $70.7M | — |
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 | — | $0.19 | — | — | $244.7M | — |
| FY24 | — | $0.06 | — | — | $247.6M | — |
| FY23 | — | $0.13 | — | — | $291.1M | — |
| FY22 | — | $0.41 | — | — | $286.3M |
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 | $216.5M | $269.6M | $275.8M | $265.8M | $249.1M | $277.8M | $286.3M | $291.1M | $247.6M | $244.7M |
| YoY change | +3.47% | +24.5% | +2.31% | -3.63% | -6.26% | +11.5% | +3.04% | +1.67% | -14.9% | -1.16% |
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 | 216.5M | 269.6M | 275.8M | 265.8M | 249.1M | 277.8M | 286.3M | 291.1M | 247.6M | 244.7M |
| Cost of revenue | 132.4M | 156.6M | 159.9M | 153.2M | 149.9M | 168.5M | 169.7M | 178.9M | 150.3M | 139.3M |
| Gross profit | 84.1M | 112.9M | 115.8M | 112.6M | 99.3M | 109.4M | 116.6M | 112.1M | 97.3M | 105.4M |
| Gross margin | 38.9% | 41.9% | 42% | 42.4% | 39.8% | 39.4% | 40.7% | 38.5% | 39.3% | 43.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 78.9M | 91M | 95.4M | 92.5M | 83.8M | 78.8M | 81.8M | 91.3M | 85.6M | 83.1M |
| Operating expenses | 78.9M | 91M | 95.4M | 92.5M | 83.8M | 78.8M | 81.8M | 91.3M | 85.6M | 83.1M |
| Operating income | -2.6M | 9.2M | 12.7M | 13.4M | 9.3M | 25.3M | 29.5M | 14.6M | 5.8M | 17.8M |
| Operating margin | -1.2% | 3.4% | 4.6% | 5.03% | 3.72% | 9.09% | 10.3% | 5.02% | 2.33% | 7.27% |
| Non-operating income, net | -95K | -343K | 7K | -146K | -98K | 44K | 170K | -158K | 4.5M | 656K |
| Pretax income | -5.3M | 2.1M | 6.1M | 7.1M | 5.9M | 23.1M | 26.7M | 8.8M | 5.2M | 14.5M |
| Income tax | 1.1M | 4.2M | 435K | 3.8M | 3.1M | 7.6M | 7M | 2.6M | 2.4M | 5.2M |
| Net income | -6.4M | -2.1M | 5.7M | 3.3M | 2.8M | 15.5M | 19.7M | 6.2M | 2.8M | 9.3M |
| Net margin | -2.95% | -0.78% | 2.06% | 1.26% | 1.11% | 5.59% | 6.89% | 2.11% | 1.15% | 3.82% |
| EBITDA | 5.3M | 22M | 20.6M | 20.3M | 15.7M | 30.7M | 35M | 21.4M | 12.4M | 22.5M |
| EPS | -0.18 | -0.05 | 0.13 | 0.07 | 0.06 | 0.32 | 0.41 | 0.13 | 0.06 | 0.19 |
| Diluted EPS | -0.18 | -0.05 | 0.12 | 0.07 | 0.06 | 0.3 | 0.39 | 0.12 | 0.06 | 0.19 |
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 | 71.8M | 66.2M | 64.3M | 64.3M | 61.3M | 57.8M | 59.6M | 61.6M | 62.4M | 61.2M | 61.2M | 65.5M |
| Cost of revenue | 43M | 40.9M | 41M | 38.9M | 36.5M | 33.8M | 33.9M | 35.6M | 36M | 33.8M | 34.8M | 33.5M |
| Gross profit | 28.7M | 25.3M | 23.2M | 25.4M | 24.7M | 24M | 25.7M | 26M | 26.3M | 27.4M | 26.4M | 32M |
| Gross margin | 40% | 38.3% | 36.1% | 39.5% | 40.4% | 41.5% | 43.1% | 42.2% | 42.2% | 44.8% | 43.1% | 48.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 21M | 27.3M | 24.1M | 20.1M | 18.9M | 22.6M | 21.2M | 20.1M | 20.6M | 21.2M | 20.3M | 25.1M |
| Operating expenses | 21M | 27.3M | 24.1M | 20.1M | 18.9M | 22.6M | 21.2M | 20.1M | 20.6M | 21.2M | 20.3M | 25.1M |
| Operating income | 6.2M | -3.5M | -2.4M | 3.6M | 4.3M | 183K | 3.4M | 4.7M | 4.6M | 5.1M | 5M | 5.9M |
| Operating margin | 8.67% | -5.32% | -3.69% | 5.68% | 7.01% | 0.32% | 5.7% | 7.58% | 7.36% | 8.41% | 8.2% | 8.94% |
| Non-operating income, net | -2K | -118K | -7K | 13K | -30K | 4.5M | 3K | -96K | 639K | 110K | 152K | 254K |
| Pretax income | 4.8M | -4.9M | -3.6M | 2.3M | 2.9M | 3.6M | 2.4M | 3.6M | 4.2M | 4.4M | 4.3M | 5.2M |
| Income tax | 1.6M | -2.1M | -231K | 279K | 1.7M | 606K | 910K | 1.4M | 1.1M | 1.8M | 1.6M | 1.9M |
| Net income | 3.2M | -2.9M | -3.4M | 2M | 1.1M | 3M | 1.5M | 2.2M | 3.1M | 2.6M | 2.7M | 3.3M |
| Net margin | 4.46% | -4.34% | -5.27% | 3.17% | 1.87% | 5.27% | 2.5% | 3.55% | 4.9% | 4.27% | 4.44% | 5.04% |
| EBITDA | 7.9M | -1.7M | -608K | 5.5M | 6.1M | 1.4M | 4.6M | 5.9M | 5.8M | 6.3M | 6.1M | 6.9M |
| EPS | 0.07 | -0.06 | -0.07 | 0.04 | 0.02 | 0.06 | 0.03 | 0.05 | 0.06 | 0.05 | 0.06 | 0.07 |
| Diluted EPS | 0.06 | -0.06 | -0.07 | 0.04 | 0.02 | 0.06 | 0.03 | 0.04 | 0.06 | 0.05 | 0.05 | 0.07 |
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 | 133.3M | — | 189.4M | 118.7M | 156.5M | 370.6M | 221.6M | 228.9M | 162.9M | 278.4M | 260M |
| Enterprise value | 220.9M | — | 268.2M | 194.4M | 197.5M | 402.9M | 277M | 293.4M | 204.8M | 320M | 298.5M |
| Shares outstanding | 36.6M | 43M | 44.7M | 46.9M | 47.7M | 48.6M | 48.2M | 48.6M | 48.8M | 48.2M | 48.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 33.4 | 35.5 | 56.8 | 23.9 | 11.2 | 37.2 | 57.4 | 29.8 | 22 |
| P/S | 0.62 | — | 0.69 | 0.45 | 0.63 | 1.33 | 0.77 | 0.79 | 0.66 | 1.14 | 1.02 |
| P/B | 2.34 | — | 2.41 | 1.32 | 1.58 | 3.77 | 2.21 | 2.24 | 1.69 | 2.94 | 2.67 |
| EV/EBITDA | 41.6 | — | 13 | 9.6 | 12.6 | 13.1 | 7.91 | 13.7 | 16.5 | 14.2 | 11.9 |
| EV/Sales | 1.02 | — | 0.97 | 0.73 | 0.79 | 1.45 | 0.97 | 1.01 | 0.83 | 1.31 | 1.19 |
| Earnings yield | — | — | 3% | 2.81% | 1.76% | 4.19% | 8.9% | 2.69% | 1.74% | 3.36% | 4.54% |
| FCF yield | 7.5% | — | 7.99% | 15.6% | 27.3% | 10.7% | 3.49% | 3.86% | 10.5% | 8.98% | 4.71% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.55 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.9% | 41.9% | 42% | 42.4% | 39.8% | 39.4% | 40.7% | 38.5% | 39.3% | 43.1% | 48.8% |
| Operating margin | -1.2% | 3.4% | 4.6% | 5.03% | 3.72% | 9.09% | 10.3% | 5.02% | 2.33% | 7.27% | 8.94% |
| Net margin | -2.95% | -0.78% | 2.06% | 1.26% | 1.11% | 5.59% | 6.89% | 2.11% | 1.15% | 3.82% | 4.67% |
| ROE | -11.2% | -3.3% | 7.22% | 3.73% | 2.78% | 15.8% | 19.6% | 6.03% | 2.95% | 9.87% | 12.3% |
| ROA | -2.71% | -0.93% | 2.64% | 1.53% | 1.15% | 6.56% | 8.12% | 2.49% | 1.39% | 4.43% | 6.36% |
| ROIC | -1.79% | 0% | 7.48% | 3.78% | 3.11% | 13% | 14% | 6.16% | 2.26% | 8.39% | 9.5% |
| Return on tangible assets | 91.3% | -97.4% | 209.6% | 22.5% | 10.1% | 51.1% | 81.1% | 22.3% | 12.4% | 36.4% | 56% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.03 | 1.95 | 2.42 | 2.42 | 2.26 | 2.04 | 2.26 | 2.44 | 2.38 | 2.34 | 2.81 |
| Quick ratio | 2.03 | 1.95 | 2.42 | 2.42 | 2.26 | 2.04 | 2.26 | 2.44 | 2.38 | 2.34 | 2.81 |
| Debt / equity | 2.14 | 1.8 | 1.24 | 1.05 | 0.85 | 0.81 | 0.86 | 0.85 | 0.67 | 0.74 | 0.7 |
| Debt / assets | 0.52 | 0.51 | 0.45 | 0.43 | 0.35 | 0.34 | 0.35 | 0.35 | 0.32 | 0.33 | 0.33 |
| Net debt / EBITDA | 16.5 | 3.91 | 3.83 | 3.74 | 2.61 | 1.05 | 1.58 | 3.01 | 3.37 | 1.85 | 1.75 |
| Interest coverage | -1 | 1.31 | 1.91 | 2.14 | 2.65 | 10.9 | 9.45 | 2.42 | 1.9 | 4.57 | 5.85 |
| Effective tax rate | 0% | 100% | 7.12% | 53.2% | 53.1% | 32.8% | 26.1% | 29.8% | 45.7% | 35.7% | 35.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.91 | 6.27 | 6.17 | 5.66 | 5.22 | 5.71 | 5.94 | 5.99 | 5.08 | 5.08 | 5.22 |
| EPS (basic) | -0.18 | -0.05 | 0.13 | 0.07 | 0.06 | 0.32 | 0.41 | 0.13 | 0.06 | 0.19 | 0.19 |
| EPS (diluted) | -0.18 | -0.05 | 0.12 | 0.07 | 0.06 | 0.3 | 0.39 | 0.12 | 0.06 | 0.19 | 0.24 |
| Book value per share | 1.56 | 1.48 | 1.76 | 1.91 | 2.08 | 2.02 | 2.08 | 2.1 | 1.97 | 1.97 | 1.98 |
| FCF per share | 0.27 | 0.19 | 0.34 | 0.39 | 0.9 | 0.81 | 0.16 | 0.18 | 0.35 | 0.52 | 0.34 |
| Cash per share | 0.94 | 0.66 | 0.42 | 0.39 | 0.92 | 0.98 | 0.63 | 0.47 | 0.47 | 0.6 | 0.49 |
| Capex per share | 0.06 | 0.07 | 0.09 | 0.04 | 0.02 | 0.05 | 0.07 | 0.07 | 0.06 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.09% | 1.18% | 1.45% | 0.72% | 0.47% | 0.84% | 1.2% | 1.18% | 1.14% | — | — |
| Capex / operating cash flow | 25.1% | 30.1% | 20.1% | 10.1% | 3.74% | 6.3% | 18% | 37.5% | 14.4% | — | — |
| Payout ratio | 0% | 0% | — | — | 0% | 28.6% | 37.8% | 141.2% | 330.9% | 98.3% | 75% |
| Dividend yield | 0% | — | — | — | 0% | 1.2% | 3.37% | 3.79% | 5.76% | 3.3% | 3.35% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.045 |
| Jun 5, 2026 | $0.045 |
| Mar 20, 2026 | $0.045 |
| Dec 5, 2025 | $0.045 |
| Sep 5, 2025 | $0.045 |
| Jun 6, 2025 | $0.045 |
| Mar 21, 2025 | $0.045 |
| Dec 3, 2024 | $0.045 |
| — |
| FY21 | — | $0.32 | — | — | $277.8M | — |
| FY20 | — | $0.06 | — | — | $249.1M | — |
| FY19 | — | $0.07 | — | — | $265.8M | — |
| FY18 | — | $0.13 | — | — | $275.8M | — |
| FY17 | — | -$0.05 | — | — | $269.6M | — |
| FY16 | — | -$0.18 | — | — | $216.5M | — |
| 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 | $71.8M | $66.2M | $64.3M | $64.3M | $61.3M | $57.8M | $59.6M | $61.6M | $62.4M | $61.2M | $61.2M | $65.5M |
| YoY change | +4.27% | -10.8% | -18.1% | -13.9% | -14.6% | -12.7% | -7.29% | -4.2% | +1.77% | +5.95% | +2.69% | +6.37% |
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 | 34.5M | 28.4M | 18.6M | 18.2M | 43.7M | 47.5M | 30.6M | 22.6M | 23.1M | 28.7M |
| Receivables | 51.3M | 53.4M | 52.9M | 48.4M | 45.5M | 45.5M | 47.6M | 51.8M | 40.5M | 44.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 106.3M | 103.7M | 98.2M | 99.8M | 114.6M | 116.1M | 115.5M | 112.8M | 91.3M | 94.1M |
| Property, plant & equipment | 4.8M | 5.2M | 6.6M | 12.6M | 10.9M | 10.6M | 12.7M | 13.9M | 11.6M | 17.4M |
| Goodwill & intangibles | 242.1M | 222.6M | 212M | 203.9M | 212.1M | 206.4M | 218.7M | 219.7M | 181.7M | 185.4M |
| Total assets | 235.1M | 224.8M | 214.7M | 218.8M | 239.5M | 236.8M | 243M | 247.3M | 204.5M | 211M |
| Accounts payable | 9.7M | 7.2M | 8.5M | 8.9M | 11.2M | 16.2M | 15.9M | 11.3M | 9.2M | 10.1M |
| Short-term debt | 5.5M | 15.5M | 8.3M | 14M | 6.8M | 6.8M | 6.7M | 2.6M | 2.3M | 2.1M |
| Total current liabilities | 52.4M | 53.1M | 40.6M | 41.3M | 50.7M | 56.8M | 51.2M | 46.3M | 38.4M | 40.2M |
| Long-term debt | 116.5M | 98.8M | 89.2M | 79.8M | 77.9M | 73M | 79.3M | 84.5M | 62.6M | 68.2M |
| Total liabilities | 178.1M | 161.2M | 136.1M | 129.1M | 140.4M | 138.4M | 142.6M | 145.3M | 108.2M | 116.3M |
| Shareholders' equity | 57M | 63.5M | 78.6M | 89.7M | 99.1M | 98.4M | 100.4M | 102.1M | 96.3M | 94.7M |
| Total debt | 122M | 114.3M | 97.5M | 93.8M | 84.7M | 79.8M | 86M | 87.1M | 64.9M | 70.3M |
| Net debt | 87.5M | 85.9M | 78.8M | 75.7M | 41M | 32.3M | 55.4M | 64.4M | 41.8M | 41.7M |
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 | 18.6M | 22.6M | 14M | 11.8M | 9.7M | 23.1M | 20.1M | 25.2M | 28.7M | 28.7M | 22.7M | 23.7M |
| Receivables | 92.5M | 51.8M | 78M | 80.9M | 60.7M | 40.5M | 62.7M | 59.2M | 59.9M | 44.9M | 59.4M | 60.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 118.4M | 112.8M | 99.9M | 102.3M | 96.9M | 91.3M | 90.1M | 90.9M | 94.2M | 94.1M | 87.1M | 90.7M |
| Property, plant & equipment | 10.8M | 13.9M | 13.6M | 12.9M | 12.4M | 11.6M | 11.5M | 11.2M | 18.3M | 17.4M | 16.8M | 16.6M |
| Goodwill & intangibles | 213.8M | 219.7M | 218M | 216.6M | 183M | 181.7M | 181.2M | 180.9M | 185.9M | 185.4M | 184.8M | 183.7M |
| Total assets | 243.6M | 247.3M | 234.2M | 235.3M | 227.1M | 204.5M | 202.4M | 200.7M | 213.3M | 211M | 202.8M | 204.6M |
| Accounts payable | 11.8M | 11.3M | 11.1M | 8.6M | 8.8M | 9.2M | 8.4M | 7.7M | 9.5M | 10.1M | 8.6M | 10.6M |
| Short-term debt | — | 2.6M | — | — | — | 2.3M | — | — | 5K | 2.1M | — | — |
| Total current liabilities | 40.9M | 46.3M | 44.8M | 47.9M | 49.2M | 38.4M | 37.2M | 37.5M | 42.5M | 40.2M | 32.8M | 32.2M |
| Long-term debt | 82.8M | 84.5M | 78.9M | 78.5M | 70.1M | 62.6M | 62.4M | 62.2M | 68.5M | 68.2M | 67.8M | 67.5M |
| Total liabilities | 137.9M | 145.3M | 138.6M | 139.8M | 130.6M | 108.2M | 107.3M | 106.6M | 118.6M | 116.3M | 108.6M | 108.8M |
| Shareholders' equity | 105.7M | 102.1M | 95.6M | 95.5M | 96.6M | 96.3M | 95M | 94.1M | 94.7M | 94.7M | 94.2M | 95.8M |
| Total debt | 82.8M | 87.1M | 78.9M | 78.5M | 70.1M | 64.9M | 62.4M | 62.2M | 68.5M | 70.3M | 67.8M | 67.5M |
| Net debt | 64.1M | 64.4M | 64.9M | 66.7M | 60.4M | 41.8M | 42.2M | 37M | 39.8M | 41.7M | 45.1M | 43.8M |
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 | -6.4M | -2.1M | 5.7M | 3.3M | 2.8M | 15.5M | 19.7M | 6.2M | 2.8M | 9.3M |
| Depreciation & amortization | 7.9M | 12.7M | 7.8M | 6.7M | 6.2M | 5.3M | 5.4M | 6.3M | 5.9M | 4.5M |
| Stock-based compensation | 7M | 7.4M | 9.9M | 9.6M | 8.9M | 6.5M | 7.5M | 9.1M | 8M | 7.8M |
| Change in working capital | 2.5M | -8.5M | -4.1M | -2.4M | 12M | 9.1M | -14.8M | -10.5M | 6.2M | -1.4M |
| Operating cash flow | 9.4M | 10.5M | 19.9M | 19M | 31.5M | 36.8M | 19M | 9.2M | 19.6M | 29M |
| Capital expenditure | -2.4M | -3.2M | -4M | -1.9M | -1.2M | -2.3M | -3.4M | -3.4M | -2.8M | — |
| Investing cash flow | -57.6M | -3.7M | -4M | -1.9M | -3.5M | -2.3M | -6.9M | -4.4M | 19M | -916K |
| Dividends paid | 0 | 0 | — | — | 0 | -4.4M | -7.5M | -8.7M | -9.4M | -9.2M |
| Share repurchases | -11.6M | -2.9M | -3.1M | -3.4M | -5.2M | -16.3M | -12.1M | -3.5M | -5.6M | -9.3M |
| Financing cash flow | 62M | -16.8M | -24M | -14.6M | -16.2M | -34.7M | -19.9M | -17.1M | -38.7M | -20.2M |
| Net change in cash | 13.8M | -10M | -8.1M | 2.4M | 11.8M | -253K | -7.7M | -12.4M | -123K | 7.9M |
| Free cash flow | 10M | 8.3M | 15.1M | 18.5M | 42.8M | 39.6M | 7.7M | 8.8M | 17M | 25M |
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 | 3.2M | -2.9M | -3.4M | 2M | 1.1M | 3M | 1.5M | 2.2M | 3.1M | 2.6M | 2.7M | 3.3M |
| Depreciation & amortization | 1.5M | 1.6M | 1.5M | 1.6M | 1.6M | 1.2M | 1.1M | 1.2M | 1.1M | 1.1M | 1M | 1.1M |
| Stock-based compensation | 2.1M | 2.4M | 2.2M | 1.1M | 2.3M | 2.4M | 2.4M | 2M | 1.8M | 1.7M | 1.8M | 2.2M |
| Change in working capital | -2.7M | 6.9M | 1.9M | -4.5M | 6.2M | 2.7M | -6.9M | 2.7M | 3M | -196K | -4.5M | -3.5M |
| Operating cash flow | 4M | 5.9M | 829K | 230K | 10M | 8.5M | -1.8M | 11.9M | 11.1M | 5.1M | -672K | 5.2M |
| Capital expenditure | -671K | -1.8M | -1M | -892K | -389K | -527K | -837K | — | — | — | — | — |
| Investing cash flow | -671K | -1.8M | -1M | -892K | -389K | -527K | -837K | — | — | 0 | — | — |
| Dividends paid | -2.3M | -2.2M | -2.4M | -125K | -2.3M | -4.5M | -2.2M | -2.4M | -2.4M | -2.2M | -2.2M | -2.3M |
| Share repurchases | 0 | -1.5M | -2.1M | -873K | -385K | -2.2M | -2.6M | -2.2M | -2.6M | -2M | -1.3M | 0 |
| Financing cash flow | -3.3M | -3.9M | -9.9M | -3.8M | -11.2M | -13.9M | -3.6M | -6.9M | -5.1M | -4.6M | -4.3M | -3.8M |
| Net change in cash | 36K | 289K | -10.1M | -4.4M | -1.5M | -5.9M | -6.3M | 5M | 5.9M | 498K | -5M | 1.4M |
| Free cash flow | 2.5M | 7.9M | 1.3M | 1.3M | 8.4M | 6M | 141K | 11.1M | 9.5M | 4.3M | -1.5M | 4.7M |