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 | $0.08 | $0.07 | -12.5% | — | $223.5M | — |
| Q1 26 | $0.02 | $0.02 | 0.0% | — | $203.5M | — |
| Q4 25 | $0.03 | $0.05 | +66.7% | — | $210.1M | — |
| Q3 25 | $0.04 | $0.03 | -25.0% | — | $220.5M | — |
| Q2 25 | $0.08 | $0.09 | +12.5% | — | $229.9M | — |
| Q1 25 | $0.05 | $0.05 | 0.0% | — | $223.2M | — |
| Q4 24 | $0.06 | $0.07 | +16.7% | — | $230.4M | — |
| Q3 24 | $0.06 | $0.05 | -16.7% | — | $237.4M | — |
| Q2 24 | $0.11 | $0.1 | -9.1% | — | $246.2M | — |
| Q1 24 | $0.14 | $0.12 | -14.3% | — | $249.7M | — |
| Q4 23 | $0.18 | $0.15 | -16.7% | — | $268.2M | — |
| Q3 23 | $0.18 | $0.17 | -5.6% | — | $279.5M | — |
| Q2 23 | $0.28 | $0.27 | -3.6% | — | $285.7M | — |
| Q1 23 | $0.27 | $0.28 | +3.7% | — | $298M | — |
| Q4 22 | $0.31 | $0.31 | 0.0% | — | $322.6M | — |
| Q3 22 | $0.34 | $0.32 | -5.9% | — | $324.4M | — |
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 | — | $0.21 | — | — | $883.7M | — |
| FY24 | — | $0.33 | — | — | $963.7M | — |
| FY23 | — | $0.87 | — | — | $1.1B | — |
| FY22 | — | $1.35 | — | — | $1.3B |
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 | $671.1M | $698.1M | $787.6M | $843.3M | $874.4M | $973.6M | $1.3B | $1.1B | $963.7M | $883.7M |
| YoY change | +0.92% | +4.02% | +12.8% | +7.07% | +3.69% | +11.4% | +29.8% | -10.5% | -14.8% | -8.31% |
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 | 671.1M | 698.1M | 787.6M | 843.3M | 874.4M | 973.6M | 1.3B | 1.1B | 963.7M | 883.7M |
| Cost of revenue | 556M | 576.6M | 647.7M | 696.3M | 703.6M | 790.5M | 1B | 942.7M | 833M | 767.8M |
| Gross profit | 115.2M | 121.6M | 139.9M | 147M | 170.8M | 183.2M | 238.5M | 188.7M | 130.7M | 115.9M |
| Gross margin | 17.2% | 17.4% | 17.8% | 17.4% | 19.5% | 18.8% | 18.9% | 16.7% | 13.6% | 13.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.5M | 44.6M | 45.3M | 45.9M | 55.5M | 50.3M | 59.7M | 66.2M | 62.1M | 64.4M |
| Operating expenses | 58.3M | 61.2M | 67.3M | 69M | 77.1M | 77.2M | 97.8M | 101.2M | 92.2M | 95.3M |
| Operating income | 47.8M | 51.4M | 63.1M | 67.8M | 82.8M | 95.4M | 130M | 76.5M | 28.2M | 10.8M |
| Operating margin | 7.12% | 7.36% | 8.01% | 8.04% | 9.47% | 9.8% | 10.3% | 6.76% | 2.93% | 1.23% |
| Non-operating income, net | 9.3M | 5.1M | 7.9M | 9.9M | 10.6M | 16.3M | 14.2M | 17.4M | 8.1M | 13.5M |
| Pretax income | 57.1M | 56.5M | 71M | 77.7M | 93.4M | 111.7M | 144.2M | 93.9M | 36.3M | 24.4M |
| Income tax | 23.6M | -33.8M | 16M | 16.6M | 23.9M | 26.3M | 33.8M | 23.5M | 9.4M | 6.9M |
| Net income | 33.5M | 90.3M | 55M | 61.1M | 69.5M | 85.4M | 110.4M | 70.4M | 26.9M | 17.4M |
| Net margin | 4.99% | 12.9% | 6.99% | 7.24% | 7.95% | 8.77% | 8.73% | 6.22% | 2.79% | 1.97% |
| EBITDA | 119.7M | 131M | 144.4M | 154.3M | 175.2M | 181.7M | 227.6M | 179.6M | 134.9M | 104.2M |
| EPS | 0.41 | 1.11 | 0.67 | 0.75 | 0.84 | 1.03 | 1.35 | 0.87 | 0.33 | 0.21 |
| Diluted EPS | 0.41 | 1.1 | 0.67 | 0.74 | 0.84 | 1.02 | 1.35 | 0.86 | 0.33 | 0.21 |
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 | 279.5M | 268.2M | 249.7M | 246.2M | 237.4M | 230.4M | 223.2M | 229.9M | 220.5M | 210.1M | 203.5M | 223.5M |
| Cost of revenue | 237.9M | 226.2M | 214.7M | 213.2M | 207.9M | 197.1M | 192.6M | 197.2M | 195.8M | 182.2M | 179.6M | 197.2M |
| Gross profit | 41.6M | 42M | 34.9M | 33M | 29.4M | 33.3M | 30.6M | 32.7M | 24.7M | 27.9M | 23.9M | 26.3M |
| Gross margin | 14.9% | 15.7% | 14% | 13.4% | 12.4% | 14.5% | 13.7% | 14.2% | 11.2% | 13.3% | 11.7% | 11.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 15.8M | 17.7M | 14M | 14.9M | 15.9M | 17.3M | 15.7M | 18M | 13.5M | 17.3M | 15.3M | 11.5M |
| Operating expenses | 24.6M | 25.5M | 21.3M | 23M | 23.5M | 24.3M | 24M | 25.7M | 21.4M | 24.2M | 21.5M | 18.8M |
| Operating income | 14.2M | 13.9M | 11.1M | 7.4M | 3.4M | 6.3M | 4.2M | 4.6M | 835K | 1.3M | 172K | 5.2M |
| Operating margin | 5.09% | 5.17% | 4.44% | 3.02% | 1.43% | 2.75% | 1.88% | 1.98% | 0.38% | 0.6% | 0.08% | 2.35% |
| Non-operating income, net | 4M | 2.7M | 2M | 3.5M | 1.8M | 781K | 2M | 5.6M | 2.1M | 3.8M | 1.9M | 2.4M |
| Pretax income | 18.2M | 16.5M | 13M | 11M | 5.2M | 7.1M | 6.2M | 10.2M | 3M | 5M | 2M | 7.6M |
| Income tax | 4.6M | 4.1M | 3.4M | 3.1M | 1.4M | 1.5M | 1.9M | 3M | 725K | 1.4M | 667K | 2.3M |
| Net income | 13.6M | 12.4M | 9.6M | 7.9M | 3.8M | 5.6M | 4.3M | 7.2M | 2.2M | 3.7M | 1.4M | 5.3M |
| Net margin | 4.86% | 4.62% | 3.86% | 3.2% | 1.58% | 2.44% | 1.94% | 3.13% | 1.01% | 1.76% | 0.68% | 2.39% |
| EBITDA | 40.2M | 40.8M | 38.4M | 33.1M | 29.9M | 33.5M | 30M | 26.7M | 24.4M | 23.1M | 23.8M | 28.3M |
| EPS | 0.17 | 0.15 | 0.12 | 0.1 | 0.05 | 0.07 | 0.05 | 0.09 | 0.03 | 0.05 | 0.02 | 0.07 |
| Diluted EPS | 0.17 | 0.15 | 0.12 | 0.1 | 0.05 | 0.07 | 0.05 | 0.09 | 0.03 | 0.05 | 0.02 | 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 | 757.4M | 1.1B | 883.8M | 1.2B | 1.4B | 1.4B | 1.6B | 1.7B | 1.3B | 927.6M | 1.1B |
| Enterprise value | 764.8M | 1.1B | 827M | 1.1B | 1.4B | 1.4B | 1.5B | 1.7B | 1.3B | 884.5M | 947.4M |
| Shares outstanding | 81.3M | 81.7M | 81.9M | 81.9M | 82.5M | 82.9M | 81.7M | 81.3M | 81.4M | 81.5M | 81.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.6 | 12.3 | 16.1 | 19.2 | 20.5 | 16.6 | 14.6 | 24.2 | 47.2 | 53.2 | 85.6 |
| P/S | 1.13 | 1.58 | 1.12 | 1.39 | 1.63 | 1.46 | 1.28 | 1.51 | 1.32 | 1.05 | 1.22 |
| P/B | 1.73 | 2.11 | 1.53 | 1.96 | 2.29 | 2.18 | 2.3 | 2.25 | 1.65 | 1.21 | 1.37 |
| EV/EBITDA | 6.39 | 8.32 | 5.73 | 7.41 | 7.74 | 7.52 | 6.75 | 9.2 | 9.29 | 8.49 | 8.31 |
| EV/Sales | 1.14 | 1.56 | 1.05 | 1.36 | 1.55 | 1.4 | 1.22 | 1.46 | 1.3 | 1 | 1.1 |
| Earnings yield | 4.42% | 8.16% | 6.23% | 5.2% | 4.89% | 6.01% | 6.83% | 4.13% | 2.12% | 1.88% | 1.17% |
| FCF yield | -3.77% | -3.13% | -1.62% | -2.81% | 1.16% | -1.98% | 2.65% | -4.47% | -7.74% | -5.51% | -0.57% |
| PEG | — | — | — | — | — | — | — | — | — | — | -3.85 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.2% | 17.4% | 17.8% | 17.4% | 19.5% | 18.8% | 18.9% | 16.7% | 13.6% | 13.1% | 11.8% |
| Operating margin | 7.12% | 7.36% | 8.01% | 8.04% | 9.47% | 9.8% | 10.3% | 6.76% | 2.93% | 1.23% | 2.34% |
| Net margin | 4.99% | 12.9% | 6.99% | 7.24% | 7.95% | 8.77% | 8.73% | 6.22% | 2.79% | 1.97% | 1.47% |
| ROE | 7.65% | 17.2% | 9.55% | 10.2% | 11.2% | 13.1% | 15.7% | 9.29% | 3.51% | 2.27% | 1.65% |
| ROA | 5.12% | 13.1% | 7.3% | 7.67% | 8.36% | 9.81% | 11.4% | 7.11% | 2.78% | 1.84% | 0.48% |
| ROIC | 6.3% | 10.1% | 9.42% | 9.41% | 11.1% | 12.3% | 15.9% | 8.14% | 2.79% | 1.07% | 0.81% |
| Return on tangible assets | 5.12% | 13.1% | 7.3% | 7.67% | 8.36% | 9.81% | 11.4% | 7.11% | 2.78% | 1.84% | 1.32% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.54 | 1.81 | 2.27 | 2.02 | 1.96 | 2 | 1.9 | 1.78 | 1.48 | 1.86 | 2.5 |
| Quick ratio | 1.54 | 1.81 | 2.27 | 2.02 | 1.96 | 2 | 1.9 | 1.78 | 1.48 | 1.86 | 2.5 |
| Debt / equity | 0.02 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt / assets | 0.01 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net debt / EBITDA | 0.06 | — | — | -0.2 | -0.38 | -0.31 | -0.35 | -0.29 | -0.13 | -0.41 | -1.04 |
| Effective tax rate | 41.4% | 0% | 22.5% | 21.4% | 25.6% | 23.5% | 23.5% | 25.1% | 25.9% | 28.4% | 28.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 8.26 | 8.54 | 9.62 | 10.3 | 10.6 | 11.7 | 15.5 | 13.9 | 11.8 | 10.8 | 10.5 |
| EPS (basic) | 0.41 | 1.11 | 0.67 | 0.75 | 0.84 | 1.03 | 1.35 | 0.87 | 0.33 | 0.21 | 0.21 |
| EPS (diluted) | 0.41 | 1.1 | 0.67 | 0.74 | 0.84 | 1.02 | 1.35 | 0.86 | 0.33 | 0.21 | 0.15 |
| Book value per share | 5.38 | 6.43 | 7.03 | 7.29 | 7.52 | 7.86 | 8.62 | 9.32 | 9.43 | 9.42 | 9.38 |
| FCF per share | -0.35 | -0.42 | -0.17 | -0.4 | 0.2 | -0.34 | 0.52 | -0.94 | -1.21 | -0.63 | 0.01 |
| Cash per share | 0.01 | 0.19 | 0.69 | 0.38 | 0.8 | 0.69 | 0.99 | 0.65 | 0.21 | 0.53 | 1.27 |
| Capex per share | 1.2 | 1.17 | 1.28 | 1.73 | 1.29 | 1.49 | 1.65 | 2.12 | 1.87 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 14.5% | 13.6% | 13.3% | 16.8% | 12.2% | 12.7% | 10.7% | 15.2% | 15.8% | — | — |
| Capex / operating cash flow | 69.7% | 77.2% | 68.3% | 82.1% | 54.9% | 67.4% | 58.4% | 90.2% | 101.6% | — | — |
| Payout ratio | 9.72% | 4.83% | 9.92% | 68.9% | 75.3% | 64.1% | 17.7% | 27.7% | 72.6% | 112.1% | 160% |
| Dividend yield | 0.43% | 0.39% | 0.62% | 3.59% | 3.68% | 3.85% | 1.21% | 1.14% | 1.54% | 2.11% | 1.86% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 16, 2026 | $0.06 |
| Jun 16, 2026 | $0.06 |
| Mar 17, 2026 | $0.06 |
| Dec 15, 2025 | $0.06 |
| Sep 16, 2025 |
| — |
| FY21 | — | $1.03 | — | — | $973.6M | — |
| FY20 | — | $0.84 | — | — | $874.4M | — |
| FY19 | — | $0.75 | — | — | $843.3M | — |
| FY18 | — | $0.67 | — | — | $787.6M | — |
| FY17 | — | $1.11 | — | — | $698.1M | — |
| FY16 | — | $0.41 | — | — | $671.1M | — |
| 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 | $279.5M | $268.2M | $249.7M | $246.2M | $237.4M | $230.4M | $223.2M | $229.9M | $220.5M | $210.1M | $203.5M | $223.5M |
| YoY change | -13.8% | -16.9% | -16.2% | -13.8% | -15.1% | -14.1% | -10.6% | -6.63% | -7.12% | -8.82% | -8.79% | -2.77% |
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 | 488K | 15.8M | 56.8M | 31.5M | 66.1M | 57M | 80.6M | 53.2M | 17.3M | 43.3M |
| Receivables | 69.2M | 74.9M | 83M | 90.7M | 83.4M | 99M | 120.7M | 105.5M | 90M | 85.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 93.4M | 116.6M | 163.5M | 154.2M | 175.7M | 186.9M | 235.8M | 196.6M | 138.5M | 171.7M |
| Property, plant & equipment | 557.8M | 571.9M | 588.2M | 640.4M | 654.2M | 682.8M | 728.9M | 792.8M | 829.2M | 777M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 653.7M | 690.4M | 753.9M | 796.6M | 831.6M | 870.7M | 965.7M | 990.3M | 968.8M | 949.8M |
| Accounts payable | 14.4M | 16.5M | 15.7M | 22.9M | 25.7M | 20.1M | 37.3M | 36.5M | 25.8M | 28.8M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 60.7M | 64.3M | 72M | 76.3M | 89.8M | 93.6M | 124.3M | 110.2M | 93.5M | 92.2M |
| Long-term debt | 7.9M | — | — | 649K | 411K | 291K | 409K | 249K | 282K | 194K |
| Total liabilities | 216.4M | 164.9M | 177.9M | 199M | 211.3M | 219M | 261.8M | 233M | 200.8M | 182.1M |
| Shareholders' equity | 437.3M | 525.5M | 576M | 597.6M | 620.3M | 651.7M | 703.9M | 757.4M | 767.9M | 767.6M |
| Total debt | 7.9M | — | — | 649K | 411K | 291K | 409K | 249K | 282K | 194K |
| Net debt | 7.4M | — | — | -30.8M | -65.7M | -56.7M | -80.2M | -53M | -17M | -43.1M |
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 | 68.1M | 53.2M | 73.7M | 77.2M | 43M | 17.3M | 39.9M | 35.1M | 49.5M | 43.3M | 69.8M | 104M |
| Receivables | 117.8M | 105.5M | 105.2M | 99.9M | 93.5M | 90M | 95.3M | 91.4M | 92M | 85.8M | 91.9M | 92M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 224.6M | 196.6M | 214M | 219.6M | 170.3M | 138.5M | 162.5M | 155.8M | 176M | 171.7M | 195.6M | 237.9M |
| Property, plant & equipment | -358.4M | 792.8M | -378.2M | -361M | -364.7M | 829.2M | -380.3M | -373.1M | -355.3M | 777M | -362.7M | -363.5M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 997.2M | 990.3M | 993M | 1B | 1B | 968.8M | 983.3M | 991.8M | 975.7M | 949.8M | 947.2M | 955.5M |
| Accounts payable | 42M | 36.5M | 37.7M | 47.2M | 47.3M | 25.8M | 37.8M | 44.9M | 39.7M | 28.8M | 27.8M | 28M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 121.6M | 110.2M | 111.4M | 119M | 116.7M | 93.5M | 109.6M | 116.7M | 115.6M | 92.2M | 94.3M | 95M |
| Long-term debt | 316K | 249K | 202K | 220K | 351K | 282K | 385K | 317K | 250K | 194K | 157K | 119K |
| Total liabilities | 247.8M | 233M | 230.6M | 243.1M | 233.5M | 200.8M | 215.8M | 221.1M | 207.5M | 182.1M | 183M | 189.5M |
| Shareholders' equity | 749.4M | 757.4M | 762.4M | 766.8M | 766.5M | 767.9M | 767.5M | 770.7M | 768.2M | 767.6M | 764.2M | 766M |
| Total debt | 316K | 249K | 202K | 220K | 351K | 282K | 385K | 317K | 250K | 194K | 157K | 119K |
| Net debt | -67.8M | -53M | -73.5M | -77M | -42.6M | -17M | -39.5M | -34.7M | -49.2M | -43.1M | -69.6M | -103.9M |
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 | 33.5M | 90.3M | 55M | 61.1M | 69.5M | 85.4M | 110.4M | 70.4M | 26.9M | 17.4M |
| Depreciation & amortization | 82.4M | 85.1M | 88.6M | 95.1M | 102.9M | 102.6M | 111M | 116.7M | 111.7M | 105.4M |
| Stock-based compensation | 883K | 1.3M | 3.3M | 1.8M | 1.9M | 2.5M | 2.8M | 2.3M | 2.2M | 1.9M |
| Change in working capital | 9.1M | -6M | -6.3M | -8.4M | 13.6M | -17.6M | -11.7M | 9.1M | 17.4M | -2.2M |
| Operating cash flow | 139.4M | 123.5M | 153.4M | 172.6M | 193.5M | 183.4M | 231M | 191.1M | 149.7M | 93.5M |
| Capital expenditure | -97.2M | -95.3M | -104.8M | -141.7M | -106.3M | -123.7M | -134.9M | -172.5M | -152.1M | — |
| Investing cash flow | -97.3M | -95.3M | -104.9M | -140.5M | -106.3M | -123.7M | -135M | -172.5M | -152.1M | -52K |
| Dividends paid | -3.3M | -4.4M | -5.5M | -42.1M | -52.4M | -54.7M | -19.6M | -19.5M | -19.5M | -19.6M |
| Share repurchases | -7.5M | 0 | -3.8M | 0 | -597K | 0 | -41.8M | 0 | 0 | — |
| Financing cash flow | -36.5M | -11.3M | -8.4M | -41.3M | -53.4M | -57.5M | -62.9M | -20.4M | -19.9M | -19.8M |
| Net change in cash | 5.7M | 16.9M | 40.2M | -9.2M | 33.8M | 2.2M | 33.1M | -1.8M | -22.4M | 73.6M |
| Free cash flow | -28.6M | -34.7M | -14.3M | -32.9M | 16.5M | -28.1M | 42.9M | -76.2M | -98.4M | -51.1M |
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 | 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 | 13.6M | 12.4M | 9.6M | 7.9M | 3.8M | 5.6M | 4.3M | 7.2M | 2.2M | 3.7M | 1.4M | 5.3M |
| Depreciation & amortization | 29M | 28.7M | 28.5M | 28.2M | 27.4M | 27.5M | 27.5M | 27.3M | 25.4M | 25.2M | 25M | 24.8M |
| Stock-based compensation | 501K | 459K | 353K | 1M | 419K | 453K | 407K | 921K | 149K | 382K | 135K | 621K |
| Change in working capital | -4.9M | 2.4M | 8.2M | 3.8M | 4.4M | 927K | -1.3M | 3.2M | 3.6M | -7.7M | 1.5M | -4.5M |
| Operating cash flow | 33.2M | 42.3M | 45M | 47.7M | 30.2M | 26.8M | 31.3M | 38.5M | 18.5M | 5.6M | 33M | 27.7M |
| Capital expenditure | -35.8M | -48.1M | -20.2M | -27.8M | -59.2M | -44.9M | -8.4M | -33.1M | — | — | — | — |
| Investing cash flow | -35.8M | -48.1M | -20.2M | -27.8M | -59.2M | -44.9M | -8.4M | -33.1M | 0 | 0 | -54K | 0 |
| Dividends paid | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M | -4.9M |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -4.9M | -4.9M | -5.3M | -4.9M | -4.9M | -4.9M | -5.2M | -4.9M | -4.9M | -4.9M | -5.2M | -4.9M |
| Net change in cash | -7.5M | -10.6M | 19.5M | 15.1M | -33.9M | -23M | 17.7M | 521K | 13.6M | 691K | 27.8M | 22.8M |
| Free cash flow | -24.8M | -26.9M | 15.4M | -29.5M | -49.8M | -34.5M | 17.4M | -23.8M | -30.7M | -13.9M | 21.1M | 24.6M |
| $0.06 |
| Jun 13, 2025 | $0.06 |
| Mar 14, 2025 | $0.06 |
| Dec 13, 2024 | $0.06 |
| Date | Ratio |
|---|---|
| Aug 14, 2020 | 3:2 |
| Jul 10, 2017 | 5:3 |
| Jun 17, 2013 | 3:2 |
| Dec 27, 2005 | 3:2 |
| Dec 8, 2003 | 3:2 |
| Jul 25, 2003 | 3:2 |
| Jan 6, 1998 | 3:2 |