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 | $0.3 | $0.19 | -36.7% | — | $225.2M | — |
| Q1 26 | $0.28 | $0.2 | -28.6% | — | $219.1M | — |
| Q3 25 | $0.25 | $0.35 | +40.0% | — | $226.9M | — |
| Q2 25 | $0.24 | $0.2 | -16.7% | — | $216.9M | — |
| Q1 25 | $0.28 | $0.27 | -3.6% | — | $214.9M | — |
| Q4 24 | $0.22 | $0.32 | +45.5% | — | $213M | — |
| Q3 24 | $0.21 | $0.22 | +4.8% | — | $212.8M | — |
| Q2 24 | $0.23 | $0.16 | -30.4% | — | $201.1M | — |
| Q1 24 | $0.19 | $0.17 | -10.5% | — | $203.9M | — |
| Q4 23 | $0.09 | $0.31 | +244.4% | — | $194.7M | — |
| Q3 23 | $0.03 | -$0.01 | -133.3% | — | $197.6M | — |
| Q2 23 | $0.04 | -$0.23 | -675.0% | — | $193.1M | — |
| Q1 23 | $0.01 | $0.08 | +700.0% | — | $205.3M | — |
| Q4 22 | — | $0.01 | — | — | $193.8M | — |
| Q3 22 | $0.01 | $0.02 | +100.0% | — | $184.1M | — |
| Q2 22 | — | $0.04 | — | — | $174.9M | — |
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 | — | $1.09 | — | — | $871.7M | — |
| FY24 | — | $1.02 | — | — | $830.7M | — |
| FY23 | — | $0.13 | — | — | $790.7M | — |
| FY22 | — | $0.07 | — | — | $721M |
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 | $433.6M | $448M | $523M | $560.4M | $583.4M | $614.5M | $721M | $790.7M | $830.7M | $871.7M |
| YoY change | +5.41% | +3.32% | +16.7% | +7.16% | +4.1% | +5.32% | +17.3% | +9.67% | +5.05% | +4.93% |
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 | 433.6M | 448M | 523M | 560.4M | 583.4M | 614.5M | 721M | 790.7M | 830.7M | 871.7M |
| Cost of revenue | 109.2M | 124.8M | 142.9M | 145.1M | 142.7M | 150.4M | 201.1M | 225.1M | 230.6M | 248M |
| Gross profit | 324.4M | 323.2M | 380.1M | 415.3M | 440.7M | 464.1M | 519.9M | 565.6M | 600.1M | 623.7M |
| Gross margin | 74.8% | 72.1% | 72.7% | 74.1% | 75.5% | 75.5% | 72.1% | 71.5% | 72.2% | 71.5% |
| Research & development | 16.1M | 15.2M | 22.4M | 14.3M | 12M | 11.9M | 16.2M | 20.3M | 28.4M | 19.8M |
| Selling, general & administrative | 82.6M | 84.4M | 97.8M | 93.2M | 90.1M | 100.5M | 123.5M | 143.7M | 168.2M | 157.7M |
| Operating expenses | 98.6M | 85.5M | 120.3M | 107.5M | 102.1M | 112.4M | 139.7M | 164M | 196.6M | 177.5M |
| Operating income | 176.4M | 115.5M | 41.7M | 10.1M | 35.5M | 46.3M | 76.7M | 81.6M | 200.4M | 236M |
| Operating margin | 40.7% | 25.8% | 7.96% | 1.81% | 6.08% | 7.54% | 10.6% | 10.3% | 24.1% | 27.1% |
| Non-operating income, net | -1.1M | -232K | -7.2M | -112.8M | -30.2M | -1.3M | -1.1M | 4M | 534K | -2.9M |
| Pretax income | 178.2M | 119.6M | -20.6M | -218.1M | -89M | -28.9M | 10.5M | -4.7M | 109.8M | 144.8M |
| Income tax | 67.1M | -114.3M | -7.3M | -56.1M | -32.9M | -19.6M | 292K | -26.3M | 12.3M | 27.6M |
| Net income | 111M | 233.9M | -13.4M | -162M | -56.1M | -9.3M | 8.7M | 15.4M | 112.8M | 114.4M |
| Net margin | 25.6% | 52.2% | -2.56% | -28.9% | -9.61% | -1.52% | 1.21% | 1.95% | 13.6% | 13.1% |
| EBITDA | 225.8M | 237.7M | 260M | 306.7M | 338.7M | 351.3M | 380.3M | 405.6M | 404M | 443.3M |
| EPS | 1 | 2.22 | -0.21 | -1.26 | -0.42 | -0.07 | 0.07 | 0.13 | 1.02 | 1.09 |
| Diluted EPS | 1 | 2.22 | -0.21 | -1.26 | -0.42 | -0.07 | 0.07 | 0.12 | 0.94 | 1.06 |
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 | 197.6M | 194.7M | 203.9M | 201.1M | 212.8M | 213M | 214.9M | 216.9M | 226.9M | 212.9M | 219.1M | 225.2M |
| Cost of revenue | 54.2M | 55.6M | 60.3M | 53.4M | 56.6M | 60.2M | 61.7M | 64.9M | 63.4M | 58M | 62.6M | 64.8M |
| Gross profit | 143.4M | 139.1M | 143.5M | 147.7M | 156.2M | 152.8M | 153.2M | 152M | 163.5M | 154.9M | 156.4M | 160.4M |
| Gross margin | 72.6% | 71.4% | 70.4% | 73.4% | 73.4% | 71.7% | 71.3% | 70.1% | 72.1% | 72.8% | 71.4% | 71.2% |
| Research & development | 5M | 5.7M | 7.2M | 6.5M | 6.2M | 8.5M | 5.4M | 4.3M | 4.9M | 5.1M | 6.2M | 5.5M |
| Selling, general & administrative | 33.4M | 34.3M | 36.8M | 46.7M | 44M | 40.7M | 35.8M | 44.6M | 35.5M | 41.8M | 45.8M | 67M |
| Operating expenses | 38.4M | 40M | 44M | 53.2M | 50.1M | 49.2M | 41.2M | 48.9M | 40.5M | 46.9M | 52M | 72.6M |
| Operating income | 28.2M | 46.3M | 49.8M | 43.6M | 54.9M | 52.1M | 60.4M | 50.3M | 70.1M | 55.2M | 50.7M | 34M |
| Operating margin | 14.2% | 23.8% | 24.4% | 21.7% | 25.8% | 24.5% | 28.1% | 23.2% | 30.9% | 25.9% | 23.2% | 15.1% |
| Non-operating income, net | 343K | 3M | 43K | -646K | 312K | 825K | -1.7M | -871K | 372K | -731K | -194K | -448K |
| Pretax income | -6.2M | 30.2M | 29.2M | 19.2M | 30.9M | 30.5M | 36.9M | 26.6M | 47.9M | 33.4M | 31.2M | 14.3M |
| Income tax | -6M | -9.6M | 7.9M | 4.6M | 6M | -6.2M | 5.8M | 3.8M | 10M | 8M | 8.8M | 3.1M |
| Net income | -1.6M | 38M | 19.7M | 32.3M | 24.4M | 36.3M | 30.4M | 22M | 37.1M | 24.9M | 21.6M | 9.7M |
| Net margin | -0.83% | 19.5% | 9.64% | 16.1% | 11.5% | 17.1% | 14.2% | 10.1% | 16.4% | 11.7% | 9.86% | 4.3% |
| EBITDA | 105.3M | 102.1M | 99.6M | 93.8M | 106.3M | 104.4M | 110.4M | 102.2M | 123.4M | 107.2M | 104.3M | 87.4M |
| EPS | -0.01 | 0.31 | 0.16 | 0.27 | 0.21 | 0.33 | 0.28 | 0.2 | 0.35 | 0.24 | 0.2 | 0.09 |
| Diluted EPS | -0.01 | 0.3 | 0.16 | 0.27 | 0.21 | 0.32 | 0.27 | 0.2 | 0.35 | 0.24 | 0.2 | 0.09 |
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 | 920.4M | 1.2B | — | — | 5.3B | 5.4B | 6.5B | 5.1B | — | 1.8B | 5.1B |
| Enterprise value | 2.2B | 2.6B | — | — | 6.6B | 6.7B | 7.8B | 6.5B | — | 3.5B | 6.8B |
| Shares outstanding | 95.9M | 98.2M | 112.2M | 131.6M | 133.5M | 131.3M | 125.9M | 122.8M | 110.4M | 104.9M | 104.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 8.29 | 4.96 | — | — | — | — | 742 | 327.8 | — | 15.9 | 55.6 |
| P/S | 2.12 | 2.59 | — | — | 9 | 8.83 | 8.98 | 6.39 | — | 2.09 | 5.79 |
| P/B | 0.68 | 0.73 | — | — | 3.7 | 4.21 | 5.73 | 5.69 | — | 3.94 | 10.8 |
| EV/EBITDA | 9.6 | 10.8 | — | — | 19.5 | 19.1 | 20.5 | 15.9 | — | 7.87 | 16 |
| EV/Sales | 5 | 5.72 | — | — | 11.3 | 10.9 | 10.8 | 8.17 | — | 4 | 7.66 |
| Earnings yield | 12.1% | 20.2% | — | — | — | — | 0.13% | 0.31% | — | 6.27% | 1.8% |
| FCF yield | -19.6% | -12.1% | — | — | 4.02% | 4.81% | 4.23% | 4.78% | — | 16.4% | 4.67% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 74.8% | 72.1% | 72.7% | 74.1% | 75.5% | 75.5% | 72.1% | 71.5% | 72.2% | 71.5% | 71.2% |
| Operating margin | 40.7% | 25.8% | 7.96% | 1.81% | 6.08% | 7.54% | 10.6% | 10.3% | 24.1% | 27.1% | 15.1% |
| Net margin | 25.6% | 52.2% | -2.56% | -28.9% | -9.61% | -1.52% | 1.21% | 1.95% | 13.6% | 13.1% | 10.5% |
| ROE | 8.26% | 14.6% | -0.84% | -11.1% | -3.95% | -0.72% | 0.77% | 1.74% | 19.6% | 24.7% | 19.7% |
| ROA | 3.17% | 6.18% | -0.33% | -4.47% | -1.67% | -0.29% | 0.3% | 0.58% | 4.22% | 4.52% | 5.11% |
| ROIC | 4.24% | 3.85% | 1.27% | 0.34% | 1.27% | 1.81% | 3.05% | 3.55% | 7.83% | 8.98% | 7.83% |
| Return on tangible assets | 3.26% | 6.35% | -0.34% | -4.59% | -1.71% | -0.3% | 0.3% | 0.6% | 4.92% | 5.3% | 4.24% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 6.21 | 1.92 | 1.49 | 3.01 | 3.08 | 3.9 | 2.16 | 2.06 | 1.73 | 2.48 | 2.78 |
| Quick ratio | 5.99 | 1.83 | 1.38 | 2.66 | 2.79 | 3.63 | 1.88 | 1.37 | 1.25 | 1.82 | 2.31 |
| Debt / equity | 1.23 | 1.07 | 1.22 | 1.22 | 1.14 | 1.24 | 1.32 | 1.67 | 3.11 | 3.81 | 3.79 |
| Debt / assets | 0.47 | 0.45 | 0.49 | 0.49 | 0.48 | 0.5 | 0.5 | 0.56 | 0.67 | 0.7 | 0.69 |
| Net debt / EBITDA | 5.52 | 5.91 | 6.47 | 5.06 | 4.04 | 3.64 | 3.47 | 3.48 | 4.2 | 3.75 | 3.74 |
| Interest coverage | — | — | 0.63 | -0.89 | 0.06 | 0.61 | 1.16 | 0.95 | 2.2 | 2.64 | 2.54 |
| Effective tax rate | 37.7% | 0% | 0% | 0% | 0% | 0% | 2.78% | 0% | 11.2% | 19.1% | 23.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.52 | 4.56 | 4.66 | 4.26 | 4.37 | 4.68 | 5.73 | 6.44 | 7.53 | 8.31 | 8.33 |
| EPS (basic) | 1 | 2.22 | -0.21 | -1.26 | -0.42 | -0.07 | 0.07 | 0.13 | 1.02 | 1.09 | 1.09 |
| EPS (diluted) | 1 | 2.22 | -0.21 | -1.26 | -0.42 | -0.07 | 0.07 | 0.12 | 0.94 | 1.06 | 0.87 |
| Book value per share | 14 | 16.3 | 14.3 | 11.1 | 10.6 | 9.81 | 8.96 | 7.23 | 5.23 | 4.41 | 4.46 |
| FCF per share | -1.88 | -1.43 | -1.14 | 0.61 | 1.58 | 1.99 | 2.17 | 1.97 | 2.77 | 2.86 | 2.66 |
| Cash per share | 4.28 | 3.03 | 2.44 | 1.7 | 1.83 | 2.44 | 1.34 | 0.59 | 0.85 | 0.92 | 1.74 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.96 | 0.98 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 11.5% | 12.1% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 25.1% | 27% |
| Payout ratio | 13.9% | 1.65% | -115.3% | -5.18% | 0% | 0% | 0% | 420.2% | 57.4% | 55% | 69% |
| Dividend yield | 1.68% | 0.33% | — | — | 0% | 0% | 0% | 1.28% | — | 3.45% | 1.24% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.15 |
| Jun 15, 2026 | $0.15 |
| Mar 16, 2026 | $0.15 |
| Dec 15, 2025 | $0.15 |
| Sep 15, 2025 | $0.15 |
| Jun 13, 2025 | $0.14 |
| Mar 17, 2025 | $0.14 |
| Dec 16, 2024 | $0.14 |
| — |
| FY21 | — | -$0.07 | — | — | $614.5M | — |
| FY20 | — | -$0.42 | — | — | $583.4M | — |
| FY19 | — | -$1.26 | — | — | $560.4M | — |
| FY18 | — | -$0.21 | — | — | $523M | — |
| FY17 | — | $2.22 | — | — | $448M | — |
| FY16 | — | $1 | — | — | $433.6M | — |
| 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 | $197.6M | $194.7M | $203.9M | $201.1M | $212.8M | $213M | $214.9M | $216.9M | $226.9M | $212.9M | $219.1M | $225.2M |
| YoY change | +7.36% | +0.47% | -0.69% | +4.12% | +7.68% | +9.37% | +5.41% | +7.88% | +6.66% | -0.02% | +1.94% | +3.84% |
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 | 410.5M | 297.6M | 273.4M | 223.6M | 244.7M | 320.9M | 168.8M | 71.9M | 93.5M | 96.5M |
| Receivables | 57.4M | 68M | 71.2M | 68.7M | 61.2M | 63.4M | 82.3M | 91.7M | 98.8M | 93.8M |
| Inventory | 18.2M | 20.1M | 27.5M | 39.9M | 32.5M | 29M | 39.8M | 91.1M | 81.3M | 73.8M |
| Total current assets | 516.8M | 411.1M | 390.4M | 342.9M | 347.8M | 424.4M | 306.2M | 271.1M | 292.7M | 276.5M |
| Property, plant & equipment | 2.8B | 3.2B | 3.3B | 3.1B | 2.9B | 2.6B | 2.4B | 2.2B | 2B | 1.9B |
| Goodwill & intangibles | 91.6M | 100M | 97.1M | 94M | 91M | 88M | 85.2M | 82.2M | 378.1M | 371.7M |
| Total assets | 3.5B | 3.8B | 4B | 3.6B | 3.4B | 3.2B | 3B | 2.7B | 2.7B | 2.5B |
| Accounts payable | 11.1M | 43.1M | 12.9M | 6.7M | 14.4M | 16.2M | 21.4M | 28.7M | 19.7M | 17.7M |
| Short-term debt | — | 85.5M | 126M | 10.9M | 16.8M | 16.5M | 16.5M | 15M | 33.1M | 3.4M |
| Total current liabilities | 83.2M | 214.2M | 262.7M | 113.8M | 113.1M | 108.8M | 141.6M | 131.6M | 169.2M | 111.7M |
| Long-term debt | 1.7B | 1.6B | 1.8B | 1.8B | 1.6B | 1.6B | 1.5B | 1.5B | 1.8B | 1.8B |
| Total liabilities | 2.2B | 2.2B | 2.4B | 2.2B | 1.9B | 1.9B | 1.8B | 1.8B | 2.1B | 2.1B |
| Shareholders' equity | 1.3B | 1.6B | 1.6B | 1.5B | 1.4B | 1.3B | 1.1B | 888.1M | 576.6M | 462.6M |
| Total debt | 1.7B | 1.7B | 2B | 1.8B | 1.6B | 1.6B | 1.5B | 1.5B | 1.8B | 1.8B |
| Net debt | 1.3B | 1.4B | 1.7B | 1.6B | 1.4B | 1.3B | 1.3B | 1.4B | 1.7B | 1.7B |
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 | 67.9M | 71.9M | 174M | 63.5M | 159.6M | 93.5M | 50.9M | 79.3M | 88.5M | 96.5M | 111.6M | 184.2M |
| Receivables | 100.7M | 91.7M | 93M | 96.2M | 96.5M | 98.8M | 105.4M | 81M | 94.5M | 93.8M | 104.4M | 104.5M |
| Inventory | 71.1M | 91.1M | 92.5M | 85.8M | 82.2M | 81.3M | 80.7M | 77.4M | 76.2M | 73.8M | 69.7M | 63.5M |
| Total current assets | 252.9M | 271.1M | 376.8M | 264.4M | 354.9M | 292.7M | 256.8M | 255.4M | 276M | 276.5M | 309.1M | 377.1M |
| Property, plant & equipment | — | 2.2B | — | — | — | 2B | — | — | — | 1.9B | — | — |
| Goodwill & intangibles | 41.4M | 82.2M | 41M | 391.9M | 387.2M | 378.1M | 377.7M | 375.7M | 373.7M | 371.7M | 367.5M | 363.2M |
| Total assets | 2.7B | 2.7B | 2.7B | 2.7B | 2.8B | 2.7B | 2.6B | 2.6B | 2.6B | 2.5B | 2.5B | 2.6B |
| Accounts payable | 14.4M | 28.7M | 22.6M | 15M | 13.6M | 19.7M | 11.4M | 11.6M | 13.2M | 17.7M | 11.8M | 11.5M |
| Short-term debt | 11.3M | 15M | 16.3M | 16.3M | 18.3M | 33.1M | 28.6M | — | — | 3.4M | 8M | 12.5M |
| Total current liabilities | 119M | 131.6M | 113M | 117.5M | 135.3M | 169.2M | 129.3M | 101.8M | 103.2M | 111.7M | 108.4M | 135.5M |
| Long-term debt | 1.5B | 1.5B | 1.6B | 1.6B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.7B |
| Total liabilities | 1.8B | 1.8B | 1.9B | 1.9B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B | 2.1B |
| Shareholders' equity | 925M | 888.1M | 853.7M | 786.7M | 663.8M | 576.6M | 518.4M | 473.6M | 450.5M | 462.6M | 468.4M | 472.5M |
| Total debt | 1.5B | 1.5B | 1.6B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Net debt | 1.4B | 1.4B | 1.4B | 1.6B | 1.6B | 1.7B | 1.8B | 1.7B | 1.7B | 1.7B | 1.6B | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 111M | 233.9M | -13.4M | -162M | -56.1M | -9.3M | 8.7M | 15.4M | 112.8M | 114.4M |
| Depreciation & amortization | 49.4M | 122.3M | 218.2M | 297.7M | 303.2M | 305.4M | 303.5M | 320M | 203.1M | 210.2M |
| Stock-based compensation | 13.7M | 16M | 14.5M | 15.1M | 16.7M | 26.8M | 43.7M | 57.5M | 63.5M | 51.6M |
| Change in working capital | 7.5M | 6.5M | -8.4M | -21.3M | -831K | -9.1M | -19.6M | -60.4M | -4.8M | -2.9M |
| Operating cash flow | 245.4M | 248.6M | 212.9M | 95.6M | 234.1M | 296.5M | 340.3M | 305.1M | 384.4M | 400.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -100.3M |
| Investing cash flow | 163.3M | 27.4M | 12.5M | -10M | -7.8M | 5.8M | -100M | -10M | -110.7M | -100.3M |
| Dividends paid | -15.4M | -3.9M | -15.4M | -8.4M | 0 | 0 | 0 | -64.8M | -64.7M | -62.9M |
| Share repurchases | — | — | — | 0 | 0 | -163.4M | -257.1M | -247M | -407.7M | -186.5M |
| Financing cash flow | 223.6M | 12.6M | 181.1M | -326.8M | -200.9M | -189.9M | -378.9M | -331M | -173.9M | -301M |
| Net change in cash | 632.4M | 288.6M | 406.5M | -241.2M | 25.4M | 112.4M | -138.5M | -35.9M | 99.8M | -1.2M |
| Free cash flow | -180.5M | -140.5M | -127.7M | 80.3M | 211.1M | 260.7M | 273.5M | 241.4M | 306.1M | 299.8M |
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 | 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 | -1.6M | 38M | 19.7M | 32.3M | 24.4M | 36.3M | 30.4M | 22M | 37.1M | 24.9M | 21.6M | 9.7M |
| Depreciation & amortization | 76.8M | 52.8M | 49.7M | 50.8M | 51.2M | 51.4M | 51.7M | 52.8M | 53M | 52.7M | 53.7M | 53.9M |
| Stock-based compensation | 15.9M | 12M | 14M | 19.3M | 17.7M | 12.4M | 11.7M | 19.1M | 13.2M | 7.6M | 11.4M | 17.4M |
| Change in working capital | -34.6M | 900K | -9.4M | -5M | 7.2M | 2.5M | -18.6M | 25.8M | -16.4M | 6.2M | -18.4M | 8.3M |
| Operating cash flow | 55.5M | 89.2M | 81.5M | 101.7M | 105.8M | 95.3M | 80.4M | 123.1M | 100.8M | 108.6M | 71.6M | 114.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | -21.5M | -33.5M | -30M | -21.8M |
| Investing cash flow | 0 | 0 | — | — | 0 | 0 | — | — | -21.5M | -33.5M | -30M | -21.8M |
| Dividends paid | -16.1M | -16M | -16.1M | -16.7M | -16.3M | -15.6M | -15.7M | -15.1M | -16.1M | -16M | -16.5M | -16.2M |
| Share repurchases | -75.4M | -51.9M | -57.2M | -97.6M | -129.8M | -123.1M | -70.5M | -65.6M | -50.4M | 30K | 0 | 0 |
| Financing cash flow | -93.5M | -68.9M | 43.4M | -68.9M | -3.6M | -144.9M | -81.8M | -81.6M | -70M | -67.5M | -26.4M | -21.1M |
| Net change in cash | -38M | 20.3M | 124.9M | 32.8M | 102.3M | -49.6M | -1.5M | 41.5M | 9.2M | 7.6M | 15.3M | 71.2M |
| Free cash flow | 59.1M | 71.6M | 56.9M | 68.7M | 100M | 80.5M | 36.5M | 108.9M | 79.2M | 75.1M | 41.7M | 92.3M |