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 | $1.03 | $1.06 | +2.9% | — | $152.2M | — |
| Q1 26 | $1.15 | $0.76 | -33.9% | — | $142.2M | — |
| Q4 25 | $1.26 | $1.39 | +10.3% | — | $172.9M | — |
| Q3 25 | $1.21 | $0.92 | -24.0% | — | $139.6M | — |
| Q2 25 | $1.17 | $1.41 | +20.5% | — | $171.8M | — |
| Q1 25 | $1.12 | $1.35 | +20.5% | — | $166.3M | — |
| Q4 24 | $1.08 | $0.96 | -11.1% | — | $162.3M | — |
| Q3 24 | $1.2 | $1.4 | +16.7% | — | $161.6M | — |
| Q2 24 | $1.17 | $1.1 | -6.0% | — | $158.5M | — |
| Q1 24 | $1.08 | $1.19 | +10.2% | — | $165.3M | — |
| Q4 23 | $1.19 | $1.29 | +8.4% | — | $158.3M | — |
| Q3 23 | $1.01 | $1.08 | +6.9% | — | $141.1M | — |
| Q2 23 | $0.75 | $1.04 | +38.7% | — | $146.6M | — |
| Q1 23 | $0.82 | $0.83 | +1.2% | — | $130.5M | — |
| Q4 22 | $0.94 | $1.36 | +44.7% | — | $169M | — |
| Q3 22 | $0.98 | $1.12 | +14.3% | — | $160.6M | — |
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 | — | $5.09 | — | — | $650.6M | — |
| FY24 | — | $4.66 | — | — | $647.7M | — |
| FY23 | — | $4.25 | — | — | $576.4M | — |
| FY22 | — | $4.41 | — | — | $616.6M |
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 | $198.9M | $335.6M | $247.4M | $405.2M | $428.9M | $553.5M | $616.6M | $576.4M | $647.7M | $650.6M |
| YoY change | +4.1% | +68.8% | -26.3% | +63.8% | +5.85% | +29.1% | +11.4% | -6.52% | +12.4% | +0.45% |
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 | 198.9M | 335.6M | 247.4M | 405.2M | 428.9M | 553.5M | 616.6M | 576.4M | 647.7M | 650.6M |
| Cost of revenue | 26.3M | 54.7M | 53.5M | 75.4M | 85.5M | 115M | 127.9M | 135.4M | 148.5M | 154.1M |
| Gross profit | 172.6M | 280.9M | 193.9M | 329.8M | 343.4M | 438.5M | 488.7M | 441.1M | 499.2M | 496.5M |
| Gross margin | 86.8% | 83.7% | 78.4% | 81.4% | 80.1% | 79.2% | 79.3% | 76.5% | 77.1% | 76.3% |
| Research & development | 42.7M | 49.1M | 53.7M | 71.3M | 83.9M | 99.7M | 117.1M | 130.5M | 157.2M | 146.1M |
| Selling, general & administrative | 32.9M | 46.8M | 47M | 59.6M | 61.3M | 80.4M | 77.9M | 67.4M | 74.3M | 74.3M |
| Operating expenses | 81.4M | 105.7M | 115.2M | 149.5M | 163.9M | 188.9M | 204.2M | 207.9M | 242.2M | 229.7M |
| Operating income | 68.4M | 146.2M | 56.7M | 158.3M | 157.5M | 227.6M | 267.1M | 217.2M | 238.8M | 248.6M |
| Operating margin | 34.4% | 43.6% | 22.9% | 39.1% | 36.7% | 41.1% | 43.3% | 37.7% | 36.9% | 38.2% |
| Non-operating income, net | -1.9M | -4K | -83K | 767K | 864K | 98K | -6.7M | -184K | -7.4M | 6.5M |
| Pretax income | 68.6M | 149.5M | 64.3M | 169.9M | 163.5M | 228.2M | 268.2M | 245.2M | 272.1M | 294.8M |
| Income tax | 20.5M | 45.7M | 5.5M | 31.6M | 30.2M | 44M | 58.2M | 42.2M | 50M | 52.7M |
| Net income | 48.1M | 103.9M | 58.8M | 138.3M | 133.4M | 184.2M | 210.1M | 203M | 222.1M | 242.1M |
| Net margin | 24.2% | 31% | 23.8% | 34.1% | 31.1% | 33.3% | 34.1% | 35.2% | 34.3% | 37.2% |
| EBITDA | 91.2M | 175.2M | 87.3M | 192.8M | 194.7M | 269.6M | 309.4M | 260.6M | 282.9M | 295.2M |
| EPS | 1.02 | 2.19 | 1.24 | 2.92 | 2.8 | 3.87 | 4.41 | 4.25 | 4.66 | 5.09 |
| Diluted EPS | 1.02 | 2.18 | 1.24 | 2.92 | 2.8 | 3.87 | 4.4 | 4.24 | 4.65 | 5.08 |
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 | 141.1M | 158.3M | 165.3M | 158.5M | 161.6M | 162.3M | 166.3M | 171.8M | 139.6M | 172.9M | 142.2M | 152.2M |
| Cost of revenue | 34.2M | 36M | 37M | 38.3M | 35.8M | 37.4M | 38.1M | 39.2M | 35.5M | 41.3M | 36.1M | 36.8M |
| Gross profit | 106.8M | 122.3M | 128.3M | 120.2M | 125.8M | 124.9M | 128.1M | 132.6M | 104.1M | 131.6M | 106.1M | 115.4M |
| Gross margin | 75.7% | 77.2% | 77.6% | 75.8% | 77.8% | 77% | 77.1% | 77.2% | 74.6% | 76.1% | 74.6% | 75.8% |
| Research & development | 33.1M | 33.6M | 38M | 36.8M | 36.1M | 46.3M | 34.9M | 36.4M | 36.3M | 38.5M | 35.2M | 35M |
| Selling, general & administrative | 18.1M | 16.8M | 19.3M | 19.8M | 15.7M | 19.5M | 17M | 20.4M | 18M | 18.8M | 20M | 18.6M |
| Operating expenses | 53.8M | 53M | 60.9M | 59.2M | 54.3M | 67.9M | 53.9M | 59.5M | 56.4M | 59.8M | 57.8M | 56M |
| Operating income | 48.4M | 64.7M | 62.9M | 56.4M | 67M | 52.5M | 69.7M | 68.5M | 43.1M | 67.2M | 42.8M | 53.6M |
| Operating margin | 34.3% | 40.9% | 38% | 35.6% | 41.5% | 32.3% | 41.9% | 39.9% | 30.9% | 38.9% | 30.1% | 35.3% |
| Non-operating income, net | -1.7M | 3M | -1.9M | -1.5M | 3.8M | -7.8M | 378K | 5.6M | 952K | -395K | -6.2M | -1.1M |
| Pretax income | 53.9M | 75.6M | 70.5M | 64.9M | 81.4M | 55.3M | 80.1M | 83.9M | 54.1M | 76.7M | 45.3M | 61M |
| Income tax | 2.4M | 13.6M | 13.6M | 12.6M | 14.5M | 9.3M | 15.7M | 16.6M | 10.1M | 10.3M | 9.4M | 11.6M |
| Net income | 51.5M | 62M | 56.9M | 52.3M | 66.9M | 46M | 64.4M | 67.3M | 44M | 66.3M | 35.9M | 49.4M |
| Net margin | 36.5% | 39.1% | 34.4% | 33% | 41.4% | 28.4% | 38.8% | 39.2% | 31.5% | 38.4% | 25.2% | 32.5% |
| EBITDA | 59.9M | 76.6M | 74M | 67.5M | 78M | 63.5M | 80.8M | 79.9M | 55.2M | 79.2M | 55.9M | 67.2M |
| EPS | 1.08 | — | 1.19 | 1.1 | 1.4 | 0.97 | 1.35 | 1.41 | 0.93 | 1.4 | 0.76 | 1.06 |
| Diluted EPS | 1.08 | — | 1.19 | 1.1 | 1.4 | 0.96 | 1.35 | 1.41 | 0.92 | 1.39 | 0.76 | 1.06 |
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 | 2.6B | 8.1B | 4.4B | 9.7B | 10.8B | 7.8B | 5.1B | 9.1B | 7B | 5.6B | 3.5B |
| Enterprise value | 2.3B | 7.6B | 3.9B | 9B | 10.1B | 7.2B | 4.6B | 8.6B | 6.5B | 5B | 3.1B |
| Shares outstanding | 46.4M | 46.7M | 46.8M | 47M | 47.2M | 47.3M | 47.4M | 47.6M | 47.5M | 47.5M | 47.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 54.4 | 77.7 | 74.5 | 70 | 81.3 | 42.4 | 24.4 | 44.8 | 31.3 | 22.9 | 18.3 |
| P/S | 13.1 | 24 | 17.7 | 23.9 | 25.3 | 14.1 | 8.3 | 15.8 | 10.7 | 8.53 | 5.73 |
| P/B | 4.94 | 12.2 | 6.35 | 11.9 | 11.9 | 7.1 | 4.01 | 6.29 | 4.3 | 3.15 | 2.08 |
| EV/EBITDA | 25.1 | 43.6 | 44.3 | 46.9 | 52 | 26.6 | 14.8 | 33 | 22.9 | 16.8 | 12.1 |
| EV/Sales | 11.5 | 22.8 | 15.6 | 22.3 | 23.6 | 13 | 7.41 | 14.9 | 10 | 7.64 | 5.12 |
| Earnings yield | 1.84% | 1.29% | 1.34% | 1.43% | 1.23% | 2.36% | 4.1% | 2.23% | 3.19% | 4.36% | 5.48% |
| FCF yield | -0.88% | 1.28% | 2.2% | 1.69% | 1.11% | 1.89% | 1.55% | 0.31% | 3.04% | 2.6% | 3.22% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.8% | 83.7% | 78.4% | 81.4% | 80.1% | 79.2% | 79.3% | 76.5% | 77.1% | 76.3% | 75.8% |
| Operating margin | 34.4% | 43.6% | 22.9% | 39.1% | 36.7% | 41.1% | 43.3% | 37.7% | 36.9% | 38.2% | 35.3% |
| Net margin | 24.2% | 31% | 23.8% | 34.1% | 31.1% | 33.3% | 34.1% | 35.2% | 34.3% | 37.2% | 32.2% |
| ROE | 9.1% | 15.8% | 8.52% | 17% | 14.6% | 16.7% | 16.5% | 14% | 13.7% | 13.7% | 11.5% |
| ROA | 7.66% | 13.3% | 6.3% | 12.3% | 10.5% | 12.6% | 13.7% | 12.2% | 12.1% | 12.3% | 6.77% |
| ROIC | 23.9% | 42.6% | 29.6% | 77.9% | 67.8% | 39.6% | 28.8% | 18.8% | 17.1% | 17.3% | 13.9% |
| Return on tangible assets | 18.5% | 22.8% | 9% | 15.7% | 12.4% | 14% | 14.9% | 14.1% | 13.5% | 13.4% | 11.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 9.58 | 8.13 | 4.77 | 4.91 | 5.61 | 4.93 | 6.63 | 7.72 | 7.18 | 10.1 | 8.5 |
| Quick ratio | 9.15 | 7.57 | 4.24 | 4.51 | 5.05 | 4.21 | 5.28 | 6.24 | 5.72 | 7.83 | 6.25 |
| Debt / equity | — | — | — | — | 0.01 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Debt / assets | — | — | — | — | 0.01 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 |
| Net debt / EBITDA | — | — | — | — | -3.71 | -2.36 | -1.77 | -1.89 | -1.67 | -1.98 | -1.76 |
| Effective tax rate | 29.9% | 30.5% | 8.51% | 18.6% | 18.4% | 19.3% | 21.7% | 17.2% | 18.4% | 17.9% | 17.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.29 | 7.18 | 5.28 | 8.63 | 9.09 | 11.7 | 13 | 12.1 | 13.6 | 13.7 | 12.9 |
| EPS (basic) | 1.02 | 2.19 | 1.24 | 2.92 | 2.8 | 3.87 | 4.41 | 4.25 | 4.66 | 5.09 | 5.09 |
| EPS (diluted) | 1.02 | 2.18 | 1.24 | 2.92 | 2.8 | 3.87 | 4.4 | 4.24 | 4.65 | 5.08 | 4.14 |
| Book value per share | 11.4 | 14.1 | 14.7 | 17.3 | 19.3 | 23.3 | 26.9 | 30.4 | 34 | 37 | 36.4 |
| FCF per share | -0.49 | 2.22 | 2.06 | 3.48 | 2.56 | 3.12 | 1.68 | 0.6 | 4.44 | 3.04 | 3.64 |
| Cash per share | 7.07 | 8.99 | 11 | 13.8 | 15.5 | 14 | 12.2 | 10.8 | 10.4 | 12.7 | 10.3 |
| Capex per share | 0.16 | 0.64 | 0.54 | 0.64 | 0.59 | 0.91 | 0.9 | 1.26 | 0.9 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.67% | 8.88% | 10.3% | 7.42% | 6.53% | 7.8% | 6.89% | 10.4% | 6.58% | — | — |
| Capex / operating cash flow | 9.35% | 25.8% | 21.5% | 17.3% | 18% | -96.2% | 36.1% | 37.6% | 17.7% | — | — |
| Payout ratio | 0% | 5.44% | 19.2% | 13.6% | 21.3% | 20.6% | 27.1% | 32.9% | 34.3% | 35.3% | 45.9% |
| Dividend yield | 0% | 0.07% | 0.26% | 0.19% | 0.26% | 0.49% | 1.11% | 0.73% | 1.1% | 1.54% | 2.65% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 16, 2026 | $0.50 |
| Jun 16, 2026 | $0.50 |
| Mar 17, 2026 | $0.50 |
| Dec 17, 2025 | $0.45 |
| Sep 16, 2025 | $0.45 |
| Jun 16, 2025 | $0.45 |
| Mar 17, 2025 | $0.45 |
| Dec 17, 2024 | $0.40 |
| — |
| FY21 | — | $3.87 | — | — | $553.5M | — |
| FY20 | — | $2.8 | — | — | $428.9M | — |
| FY19 | — | $2.92 | — | — | $405.2M | — |
| FY18 | — | $1.24 | — | — | $247.4M | — |
| FY17 | — | $2.19 | — | — | $335.6M | — |
| FY16 | — | $1.02 | — | — | $198.9M | — |
| 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 | $141.1M | $158.3M | $165.3M | $158.5M | $161.6M | $162.3M | $166.3M | $171.8M | $139.6M | $172.9M | $142.2M | $152.2M |
| YoY change | -12.1% | -6.34% | +26.7% | +8.15% | +14.6% | +2.51% | +0.62% | +8.38% | -13.6% | +6.55% | -14.5% | -11.4% |
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 | 328M | 420.3M | 515.3M | 646.1M | 730M | 663.2M | 577.8M | 514.1M | 492.7M | 602.4M |
| Receivables | 25M | 52.4M | 43.1M | 60.5M | 82.3M | 107.6M | 92.7M | 139.8M | 113.6M | 120M |
| Inventory | 17.3M | 36.3M | 70M | 64M | 91.6M | 134.2M | 183.2M | 175.8M | 182.9M | 240.9M |
| Total current assets | 385.4M | 519.2M | 634.8M | 792.4M | 924.6M | 925.9M | 899.5M | 917.1M | 899.8M | 1.1B |
| Property, plant & equipment | 6.8M | 32.3M | 30.5M | 39.9M | 57.3M | 82.8M | 75.3M | 83.2M | 83.8M | 68.6M |
| Goodwill & intangibles | 367.8M | 323.8M | 279.9M | 236.8M | 192.9M | 149.8M | 124.3M | 225.5M | 189.1M | 152.7M |
| Total assets | 627.6M | 780M | 933.4M | 1.1B | 1.3B | 1.5B | 1.5B | 1.7B | 1.8B | 2B |
| Accounts payable | 8.1M | 13.8M | 10.5M | 13.3M | 13.8M | 15M | 9.5M | 10.9M | 36.6M | 23.3M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 40.2M | 63.8M | 133.2M | 161.5M | 165M | 187.9M | 135.7M | 118.8M | 125.4M | 108M |
| Long-term debt | — | — | — | — | 6.9M | 27.3M | 29M | 22.9M | 19.1M | 19.2M |
| Total liabilities | 99.1M | 120.9M | 242.9M | 308.7M | 356.5M | 367M | 257.5M | 221.7M | 215.8M | 202.7M |
| Shareholders' equity | 528.5M | 659.1M | 690.5M | 811.4M | 912.7M | 1.1B | 1.3B | 1.4B | 1.6B | 1.8B |
| Total debt | — | — | — | — | 6.9M | 27.3M | 29M | 22.9M | 19.1M | 19.2M |
| Net debt | — | — | — | — | -623.1M | -284.7M | -64.4M | -69.1M | -79.8M | -119.1M |
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 | 491.7M | 514.1M | 539.3M | 530.5M | 551.6M | 492.7M | 571.3M | 525.2M | 603M | 602.4M | 516.4M | 471.3M |
| Receivables | 122.2M | 139.8M | 119.6M | 124.4M | 87.7M | 113.6M | 139.6M | 147M | 74.2M | 120M | 93.6M | 126.2M |
| Inventory | 181.4M | 175.8M | 172.9M | 171.8M | 176M | 182.9M | 197.4M | 208.2M | 212.6M | 240.9M | 248.2M | 249.6M |
| Total current assets | 878.7M | 917.1M | 921.3M | 959.5M | 941.8M | 899.8M | 1B | 1B | 1B | 1.1B | 932.3M | 941.8M |
| Property, plant & equipment | 81.6M | 83.2M | 82.4M | 91.3M | 73.2M | 83.8M | 82M | 89.6M | 67.9M | 68.6M | 63.1M | 53.7M |
| Goodwill & intangibles | 234.6M | 225.5M | 216.4M | 207.3M | 198.2M | 189.1M | 180M | 170.9M | 161.8M | 152.7M | 241.5M | 230.1M |
| Total assets | 1.6B | 1.7B | 1.7B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 2B | 1.9B | 1.9B |
| Accounts payable | 20.6M | 10.9M | 12.8M | 23.6M | 24.7M | 36.6M | 28.3M | 38.5M | 34.7M | 23.3M | 17M | 18.6M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 131.3M | 118.8M | 95M | 152M | 131.2M | 125.4M | 113.1M | 125.6M | 108.6M | 108M | 97.8M | 110.8M |
| Long-term debt | 23.4M | 22.9M | 21.9M | 21M | 20.1M | 19.1M | 18.8M | 17.8M | 20.4M | 19.2M | 17.6M | 16.9M |
| Total liabilities | 240.6M | 221.7M | 198.8M | 249.7M | 224.1M | 215.8M | 205.2M | 217.1M | 202.6M | 202.7M | 190.7M | 203.8M |
| Shareholders' equity | 1.4B | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B | 1.7B | 1.7B |
| Total debt | 23.4M | 22.9M | 21.9M | 21M | 20.1M | 19.1M | 18.8M | 17.8M | 20.4M | 19.2M | 17.6M | 16.9M |
| Net debt | -55.9M | -69.1M | -52.1M | -71.8M | -59.4M | -79.8M | -138.7M | -78M | -101.3M | -119.1M | -141.8M | -103.7M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 48.1M | 103.9M | 58.8M | 138.3M | 133.4M | 184.2M | 210.1M | 203M | 222.1M | 242.1M |
| Depreciation & amortization | 20.8M | 26.9M | 30.6M | 34.4M | 37.2M | 42M | 42.3M | 43.4M | 44.1M | 46.6M |
| Stock-based compensation | 13.1M | 14.9M | 16.8M | 17.7M | 28.3M | 36.3M | 29.9M | 24.1M | 30M | 28.2M |
| Change in working capital | 464K | -44M | 93.8M | 124M | 144.9M | -83.5M | -137.6M | -107.6M | -35.7M | -101.6M |
| Operating cash flow | 78.1M | 115.5M | 118.3M | 173.3M | 155.3M | -44.8M | 117.7M | 159.2M | 241.5M | 210.8M |
| Capital expenditure | -7.3M | -29.8M | -25.4M | -30.1M | -28M | -43.2M | -42.5M | -59.8M | -42.6M | — |
| Investing cash flow | 57.5M | -125.6M | -21M | -238.3M | 391.3M | -457.4M | -276M | -16.7M | -164.4M | 21M |
| Dividends paid | 0 | -5.7M | -11.3M | -18.9M | -28.4M | -37.9M | -57M | -66.7M | -76.2M | -85.5M |
| Share repurchases | 0 | 0 | -477K | -649K | 0 | 0 | — | — | — | -32.9M |
| Financing cash flow | -199K | -14.3M | -22.6M | -34.6M | -41.7M | -51.4M | -64.6M | -72.9M | -82.3M | -126M |
| Net change in cash | 135.4M | -24.5M | 74.7M | -99.6M | 504.9M | -553.6M | -223M | 69.5M | -5.3M | 105.8M |
| Free cash flow | -23M | 103.6M | 96.4M | 163.5M | 120.7M | 147.6M | 79.6M | 28.4M | 211.1M | 144.4M |
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 | — | — | — | — | — | — | — | — | 44M | 66.3M | 35.9M | 49.4M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 12.1M | 12M | 13.2M | 13.5M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 6.5M | 5.3M | 7.6M | 4.9M |
| Change in working capital | 27.5M | -16M | -27.3M | 38.1M | -20.7M | -16.2M | -8.5M | 13.1M | 37.1M | -52.2M | 64.8M | -44.6M |
| Operating cash flow | 27.5M | -16M | -27.3M | 38.1M | -20.7M | -16.2M | -8.5M | 13.1M | 97.2M | 31.1M | 108.9M | 25M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | -37.6M | 65.6M | 58.5M | 11.7M |
| Dividends paid | — | — | — | — | — | — | — | — | -21.4M | -21.3M | -23.5M | -23.2M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -67.1M | -48.1M |
| Financing cash flow | — | — | — | — | — | — | — | — | -20.9M | -21M | -97.7M | -70.8M |
| Net change in cash | 27.5M | -16M | -27.3M | 38.1M | -20.7M | -16.2M | -8.5M | 13.1M | 38.7M | 75.7M | 69.6M | -34.2M |
| Free cash flow | — | — | — | — | — | — | — | — | 84.3M | 5.1M | 60.3M | 20.3M |