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 % |
|---|---|---|---|---|---|---|
| Q1 26 | $0.65 | $0.65 | 0.0% | — | $421M | — |
| Q3 25 | $0.83 | $0.65 | -21.7% | — | $398.6M | — |
| Q2 25 | $0.72 | $0.75 | +4.2% | — | $400.1M | — |
| Q1 25 | $0.84 | $0.66 | -21.4% | — | $405.4M | — |
| Q4 24 | $0.62 | $0.67 | +8.1% | — | $388.4M | — |
| Q3 24 | $0.89 | $1.07 | +20.2% | — | $417.6M | — |
| Q2 24 | $0.88 | $1.02 | +15.9% | — | $432.6M | — |
| Q1 24 | $0.79 | $0.85 | +7.6% | — | $417.6M | — |
| Q4 23 | $0.56 | $0.54 | -3.6% | — | $389.3M | — |
| Q3 23 | $0.8 | $0.99 | +23.7% | — | $418.8M | — |
| Q2 23 | $0.8 | $0.83 | +3.7% | — | $428.1M | — |
| Q1 23 | $0.54 | $0.72 | +33.3% | — | $423.5M | — |
| Q4 22 | $0.46 | -$0.09 | -119.6% | — | $210.1M | — |
| Q3 22 | $0.44 | $0.52 | +18.2% | — | $383.8M | — |
| Q2 22 | $0.26 | $0.21 | -19.2% | — | $369.8M | — |
| Q1 22 | -$0.53 | $0.73 | +237.7% | — | $357.7M | — |
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 | — | $1.73 | — | — | $1.6B | — |
| FY24 | — | $2.46 | — | — | $1.7B | — |
| FY23 | — | $0.63 | — | — | $1.7B | — |
| FY22 | — | -$1.17 | — | — | $1.5B |
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 | $1.3B | $1.4B | $1.7B | $1.6B | $1.2B | $1.3B | $1.5B | $1.7B | $1.7B | $1.6B |
| YoY change | -12.8% | +10.7% | +17.4% | -2.4% | -28.8% | +10.8% | +16.9% | +11.2% | -0.21% | -3.45% |
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 | 1.3B | 1.4B | 1.7B | 1.6B | 1.2B | 1.3B | 1.5B | 1.7B | 1.7B | 1.6B |
| Cost of revenue | 1.1B | 1.2B | 1.4B | 1.4B | 986.8M | 1.1B | 1.3B | 1.4B | 1.4B | 1.3B |
| Gross profit | 201.2M | 232.8M | 271.5M | 260.3M | 165.3M | 177.9M | 210.5M | 271.4M | 281.4M | 271.2M |
| Gross margin | 15.8% | 16.5% | 16.4% | 16.1% | 14.3% | 13.9% | 14.1% | 16.4% | 17% | 17% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 134.2M | 152.3M | 176.1M | 177.2M | 140.2M | 155.9M | 162.2M | 181.5M | 187.4M | 189.6M |
| Operating expenses | 134.2M | 152.3M | 176.1M | 177.2M | 140.2M | 155.9M | 162.2M | 181.5M | 192.4M | 189.6M |
| Operating income | 67M | 80.5M | 95.4M | 83.1M | 25.1M | 22M | 48.3M | 89.9M | 89M | 81.6M |
| Operating margin | 5.25% | 5.7% | 5.75% | 5.14% | 2.18% | 1.72% | 3.24% | 5.42% | 5.37% | 5.1% |
| Non-operating income, net | 2.2M | -1.3M | 10.7M | 5.6M | 700K | 4M | -3.8M | -3.3M | 2.8M | -10.3M |
| Pretax income | 41M | 47.7M | 71.8M | 54.9M | -1.8M | -1.1M | 10.7M | 41.5M | 44.4M | 23.8M |
| Income tax | 8.8M | 18.2M | 16.6M | 15.2M | -1.3M | -1M | -700K | 8.5M | 4.9M | 2.8M |
| Net income | 32.2M | 29.5M | 55.2M | 39.7M | -4.8M | -26M | -12.9M | 6.8M | 29.1M | 20M |
| Net margin | 2.52% | 2.09% | 3.33% | 2.45% | -0.42% | -2.04% | -0.86% | 0.41% | 1.76% | 1.25% |
| EBITDA | 102.7M | 118.4M | 140.5M | 122.9M | 60.6M | 62.5M | 89.6M | 124.1M | 127.8M | 121.6M |
| EPS | 2.62 | 2.34 | 4.37 | 3.16 | -0.37 | -2.07 | -1.17 | 0.63 | 2.46 | 1.73 |
| Diluted EPS | 2.58 | 2.3 | 4.28 | 3.12 | -0.37 | -2.07 | -1.17 | 0.62 | 2.4 | 1.7 |
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 | 418.8M | 389.3M | 417.6M | 432.6M | 417.6M | 388.4M | 405.4M | 400.1M | 398.6M | 395M | 421M | 440.1M |
| Cost of revenue | 348.8M | 325.2M | 346.2M | 359.4M | 345.3M | 323.9M | 337.3M | 331.9M | 332M | 326.7M | 348.3M | 361.2M |
| Gross profit | 70M | 64.1M | 71.4M | 73.2M | 72.3M | 64.5M | 68.1M | 68.2M | 66.6M | 68.3M | 72.7M | 78.9M |
| Gross margin | 16.7% | 16.5% | 17.1% | 16.9% | 17.3% | 16.6% | 16.8% | 17% | 16.7% | 17.3% | 17.3% | 17.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 43M | 46.4M | 47.1M | 47.4M | 47.8M | 45.1M | 48.2M | 46.8M | 46.5M | 48.1M | 51.7M | 53.1M |
| Operating expenses | 43M | 46.4M | 47.1M | 47.4M | 47.8M | 45.1M | 48.2M | 46.8M | 46.5M | 48.1M | 51.7M | 53.1M |
| Operating income | 27M | 17.7M | 24.3M | 25.8M | 24.5M | 14.4M | 19.9M | 21.4M | 20.1M | 20.2M | 21M | 25.8M |
| Operating margin | 6.45% | 4.55% | 5.82% | 5.96% | 5.87% | 3.71% | 4.91% | 5.35% | 5.04% | 5.11% | 4.99% | 5.86% |
| Non-operating income, net | 600K | 600K | 1M | 200K | 200K | 1.4M | 800K | 500K | -3.1M | -8.5M | 800K | 900K |
| Pretax income | 16M | 6.6M | 13.4M | 14M | 12.6M | 4.4M | 9.7M | 10.7M | 4.5M | -1.1M | 9.5M | 14.4M |
| Income tax | 3.8M | 0 | 3.3M | 2.6M | -600K | -400K | 1.9M | 1.8M | -400K | -500K | 1.6M | 2.4M |
| Net income | 10.8M | -14.8M | 9.1M | 11M | 9.3M | -300K | 7.6M | 8.8M | 4.7M | -1.1M | 7.9M | 12M |
| Net margin | 2.58% | -3.8% | 2.18% | 2.54% | 2.23% | -0.08% | 1.87% | 2.2% | 1.18% | -0.28% | 1.88% | 2.73% |
| EBITDA | 35.5M | 26.6M | 34M | 35.5M | 34.1M | 24.2M | 30M | 31.4M | 30.1M | 30.1M | 31.4M | 36.4M |
| EPS | 0.9 | -1.17 | 0.77 | 0.95 | 0.75 | 0.04 | 0.62 | 0.67 | 0.39 | 0.07 | 0.58 | 0.87 |
| Diluted EPS | 0.88 | -1.17 | 0.77 | 0.92 | 0.73 | 0.04 | 0.6 | 0.66 | 0.38 | 0.07 | 0.57 | 0.86 |
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 | 515.5M | 560.6M | 377.5M | 410.5M | 373.9M | 254M | 148M | 331.5M | 338.9M | 289M | 687.4M |
| Enterprise value | 921M | 1B | 887.2M | 982M | 917.9M | 849.6M | 810.7M | 964.5M | 953M | 914.5M | 1.3B |
| Shares outstanding | 12.1M | 12.2M | 12.3M | 12.2M | 12.1M | 12M | 12.1M | 12.3M | 12.9M | 13.8M | 13.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16 | 19 | 6.84 | 10.3 | — | — | — | 48.8 | 11.6 | 14.4 | 24.6 |
| P/S | 0.4 | 0.4 | 0.23 | 0.25 | 0.32 | 0.2 | 0.1 | 0.2 | 0.2 | 0.18 | 0.42 |
| P/B | 2.18 | 1.95 | 1.21 | 1.17 | 1.04 | 0.78 | 0.55 | 1.14 | 1.01 | 0.75 | 1.7 |
| EV/EBITDA | 8.97 | 8.54 | 6.31 | 7.99 | 15.1 | 13.6 | 9.05 | 7.77 | 7.46 | 7.52 | 10.4 |
| EV/Sales | 0.72 | 0.72 | 0.54 | 0.61 | 0.8 | 0.67 | 0.54 | 0.58 | 0.58 | 0.57 | 0.8 |
| Earnings yield | 6.25% | 5.26% | 14.6% | 9.67% | — | — | — | 2.05% | 8.59% | 6.92% | 4.06% |
| FCF yield | 8.61% | 3.35% | 2.57% | 5.75% | 10.2% | -13.6% | -36.2% | 7.6% | 1.06% | 0.69% | 5.49% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.83 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.8% | 16.5% | 16.4% | 16.1% | 14.3% | 13.9% | 14.1% | 16.4% | 17% | 17% | 17.9% |
| Operating margin | 5.25% | 5.7% | 5.75% | 5.14% | 2.18% | 1.72% | 3.24% | 5.42% | 5.37% | 5.1% | 6.36% |
| Net margin | 2.52% | 2.09% | 3.33% | 2.45% | -0.42% | -2.04% | -0.86% | 0.41% | 1.76% | 1.25% | 1.6% |
| ROE | 13.6% | 10.2% | 17.7% | 11.4% | -1.34% | -8% | -4.82% | 2.35% | 8.63% | 5.22% | 6.3% |
| ROA | 3.3% | 2.6% | 4.57% | 3.03% | -0.37% | -1.91% | -0.9% | 0.51% | 2.13% | 1.41% | 4.1% |
| ROIC | 8.2% | 6.74% | 8.92% | 6.52% | 2.78% | 2.39% | 5.19% | 7.75% | 8.32% | 7.14% | 7.37% |
| Return on tangible assets | 5.3% | 4.02% | 6.81% | 4.35% | -0.53% | -2.64% | -1.22% | 0.7% | 2.92% | 1.91% | 1.89% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.28 | 2.43 | 2.41 | 2.38 | 2.3 | 2.22 | 2.08 | 2.27 | 2.32 | 2.33 | 2.4 |
| Quick ratio | 1.29 | 1.4 | 1.35 | 1.31 | 1.29 | 1.21 | 1.17 | 1.14 | 1.14 | 1.18 | 1.26 |
| Debt / equity | 1.99 | 1.85 | 1.81 | 1.79 | 1.67 | 2 | 2.69 | 2.37 | 1.98 | 1.75 | 1.79 |
| Debt / assets | 0.48 | 0.47 | 0.47 | 0.48 | 0.46 | 0.48 | 0.5 | 0.51 | 0.49 | 0.47 | 0.48 |
| Net debt / EBITDA | 3.95 | 3.8 | 3.63 | 4.65 | 8.98 | 9.53 | 7.4 | 5.1 | 4.81 | 5.14 | 5.12 |
| Interest coverage | 2.45 | 2.51 | 3.09 | 2.62 | 0.93 | 0.96 | 1.32 | 1.92 | 1.94 | 1.5 | 1.55 |
| Effective tax rate | 21.5% | 38.2% | 23.1% | 27.7% | 0% | 0% | 0% | 20.5% | 11% | 11.8% | 11.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 105.5 | 115.8 | 134.8 | 132.6 | 95.2 | 106.4 | 123.4 | 135 | 128.4 | 115.9 | 119.3 |
| EPS (basic) | 2.62 | 2.34 | 4.37 | 3.16 | -0.37 | -2.07 | -1.17 | 0.63 | 2.46 | 1.73 | 1.73 |
| EPS (diluted) | 2.58 | 2.3 | 4.28 | 3.12 | -0.37 | -2.07 | -1.17 | 0.62 | 2.4 | 1.7 | 1.93 |
| Book value per share | 19.5 | 23.6 | 25.4 | 28.7 | 29.6 | 27.1 | 22.1 | 23.6 | 26.1 | 27.7 | 27.9 |
| FCF per share | 3.67 | 1.54 | 0.79 | 1.93 | 3.17 | -2.88 | -4.42 | 2.05 | 0.28 | 0.14 | 1.44 |
| Cash per share | 5.31 | 6.79 | 4.53 | 4.59 | 4.55 | 4.51 | 4.81 | 4.46 | 4.12 | 3.25 | 3.45 |
| Capex per share | 2.36 | 2.29 | 3.67 | 3.29 | 1.68 | 1.86 | 2.22 | 2.29 | 2.43 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.23% | 1.97% | 2.72% | 2.48% | 1.76% | 1.75% | 1.8% | 1.7% | 1.9% | — | — |
| Capex / operating cash flow | 29.1% | 171.2% | 91.7% | 53.8% | 29.3% | -63.2% | -58.2% | 54.1% | 57.8% | — | — |
| Payout ratio | 19.3% | 23.4% | 11.6% | 17.6% | -66.7% | -26.9% | -54.3% | 108.8% | 24.7% | 39% | 25.9% |
| Dividend yield | 1.2% | 1.23% | 1.7% | 1.71% | 0.86% | 2.76% | 4.73% | 2.23% | 2.12% | 2.7% | 1.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $0.125 |
| May 1, 2026 | $0.125 |
| Feb 6, 2026 | $0.125 |
| Nov 14, 2025 | $0.125 |
| Aug 1, 2025 | $0.125 |
| — |
| FY21 | — | -$2.07 | — | — | $1.3B | — |
| FY20 | — | -$0.37 | — | — | $1.2B | — |
| FY19 | — | $3.16 | — | — | $1.6B | — |
| FY18 | — | $4.37 | — | — | $1.7B | — |
| FY17 | — | $2.34 | — | — | $1.4B | — |
| FY16 | — | $2.62 | — | — | $1.3B | — |
| 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 | $418.8M | $389.3M | $417.6M | $432.6M | $417.6M | $388.4M | $405.4M | $400.1M | $398.6M | $395M | $421M | $440.1M |
| YoY change | +9.12% | +85.3% | -1.39% | +1.05% | -0.29% | -0.23% | -2.92% | -7.51% | -4.55% | +1.7% | +3.85% | +10% |
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 | 64.3M | 82.8M | 55.7M | 56M | 55M | 54.1M | 58.2M | 54.8M | 53.1M | 44.8M |
| Receivables | 194.4M | 242.6M | 264.4M | 261.3M | 248.1M | 223.6M | 246.3M | 263.3M | 249.5M | 265M |
| Inventory | 240.6M | 282.8M | 317.8M | 327.2M | 310.9M | 352.4M | 406.5M | 411.1M | 422.9M | 420.9M |
| Total current assets | 552.7M | 669.6M | 720.6M | 725.7M | 706.4M | 775.5M | 932.4M | 824.4M | 836M | 852.5M |
| Property, plant & equipment | 92.2M | 103.1M | 172.9M | 217.1M | 217.4M | 173M | 175.2M | 165.7M | 169.1M | 177.6M |
| Goodwill & intangibles | 366.4M | 399.4M | 397.4M | 398M | 395.4M | 375.4M | 375.2M | 367M | 367.2M | 370M |
| Total assets | 974.3M | 1.1B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B |
| Accounts payable | 133.6M | 173.7M | 177.8M | 175M | 166.7M | 178.3M | 221M | 204M | 194.8M | 199.8M |
| Short-term debt | 30.8M | 17.7M | 17.9M | 28.7M | 24.5M | 16.9M | 22.1M | 20M | 19.1M | 19.2M |
| Total current liabilities | 241.9M | 276.1M | 298.9M | 305M | 307.1M | 349M | 448.6M | 363.6M | 361.1M | 366.6M |
| Long-term debt | 439M | 515.5M | 547.5M | 598.8M | 574.5M | 632.8M | 698.8M | 667.8M | 648.1M | 651.1M |
| Total liabilities | 738.3M | 844.5M | 895.9M | 960.8M | 942.6M | 1B | 1.2B | 1.1B | 1B | 1B |
| Shareholders' equity | 236M | 288M | 312.6M | 349.6M | 357.9M | 324.8M | 267.9M | 289.9M | 337.1M | 382.8M |
| Total debt | 469.8M | 533.2M | 565.4M | 627.5M | 599M | 649.7M | 720.9M | 687.8M | 667.2M | 670.3M |
| Net debt | 405.5M | 450.4M | 509.7M | 571.5M | 544M | 595.6M | 662.7M | 633M | 614.1M | 625.5M |
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 | 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 | 51.2M | 54.8M | 61.6M | 59.9M | 59.5M | 53.1M | 54.5M | 45.6M | 50.8M | 44.8M | 46.7M | 48.3M |
| Receivables | 265.8M | 263.3M | 283.8M | 275.5M | 276.5M | 249.5M | 277.2M | 282.5M | 275M | 265M | 278.4M | 288.7M |
| Inventory | 404.2M | 411.1M | 428.5M | 427.8M | 430.8M | 422.9M | 419.8M | 425.9M | 428.4M | 420.9M | 426.6M | 427.6M |
| Total current assets | 965M | 824.4M | 883.7M | 864.1M | 886M | 836M | 870M | 873.8M | 887M | 852.5M | 871.8M | 897.9M |
| Property, plant & equipment | 229.3M | 165.7M | 228.9M | 227.9M | 231.3M | 169.1M | 232.5M | 234M | 236.3M | 177.6M | 240.1M | 249.7M |
| Goodwill & intangibles | 365.2M | 367M | 381M | 377.2M | 380.2M | 367.2M | 370M | 377.2M | 373M | 370M | 230M | 229.6M |
| Total assets | 1.5B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B |
| Accounts payable | 202.1M | 204M | 199.3M | 194.7M | 202.1M | 194.8M | 199.1M | 196.8M | 197.9M | 199.8M | 200.6M | 215.8M |
| Short-term debt | 23.1M | 20M | 23.9M | 24.8M | 21.8M | 19.1M | 19M | 19.8M | 19.2M | 19.2M | 16.9M | 18.8M |
| Total current liabilities | 451.4M | 363.6M | 393.5M | 357M | 361.3M | 361.1M | 360.8M | 336.2M | 346.8M | 366.6M | 362.6M | 374.5M |
| Long-term debt | 695.4M | 667.8M | 690.9M | 702.6M | 683.2M | 648.1M | 676.7M | 689.5M | 690.7M | 651.1M | 674.4M | 685.2M |
| Total liabilities | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1.1B | 1B | 1.1B | 1B | 1.1B | 1.1B |
| Shareholders' equity | 287.3M | 289.9M | 297.5M | 301.9M | 343M | 337.1M | 354.8M | 376.3M | 378.8M | 382.8M | 381M | 392.5M |
| Total debt | 718.5M | 687.8M | 714.8M | 727.4M | 705M | 667.2M | 695.7M | 709.3M | 709.9M | 670.3M | 691.3M | 704M |
| Net debt | 667.3M | 633M | 653.2M | 667.5M | 645.5M | 614.1M | 641.2M | 663.7M | 659.1M | 625.5M | 644.6M | 655.7M |
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 | 32.2M | 29.5M | 55.2M | 39.7M | -500K | -100K | 11.4M | 33M | 39.5M | 21M |
| Depreciation & amortization | 29.5M | 31.5M | 36.3M | 34.2M | 28.2M | 30.8M | 30.2M | 31.7M | 33.6M | 33M |
| Stock-based compensation | 10.6M | 8.6M | 8.3M | 4.1M | 6.1M | 6.5M | 7.2M | 6.5M | 5.6M | 5.5M |
| Change in working capital | 8.1M | -55.8M | -51.8M | -4.9M | 28.6M | -66.7M | -86.7M | -11.9M | -9.8M | -3.5M |
| Operating cash flow | 97.8M | 16.3M | 49.2M | 74.5M | 69.3M | -35.3M | -46.2M | 52.1M | 54.3M | 42.3M |
| Capital expenditure | -28.5M | -27.9M | -45.1M | -40.1M | -20.3M | -22.3M | -26.9M | -28.2M | -31.4M | — |
| Investing cash flow | -51.9M | -67.6M | -89.2M | -48.2M | -18.9M | -7.4M | -40.7M | -27.4M | -30.9M | 0 |
| Dividends paid | -6.2M | -6.9M | -6.4M | -7M | -3.2M | -7M | -7M | -7.4M | -7.2M | -7.8M |
| Share repurchases | -100K | -4.2M | -9M | -900K | -7.5M | -2.5M | 0 | 0 | — | — |
| Financing cash flow | -52.2M | 24.1M | 10.3M | -11.9M | -48.7M | 61.1M | 76.1M | -34.6M | -14.1M | -10.6M |
| Net change in cash | -6.3M | -27.2M | -29.7M | 14.4M | 1.7M | 18.4M | -10.8M | -9.9M | 9.3M | 31.7M |
| Free cash flow | 44.4M | 18.8M | 9.7M | 23.6M | 38.3M | -34.5M | -53.5M | 25.2M | 3.6M | 2M |
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 | — | — | — | — | — | — | — | — | 4.9M | -600K | 7.9M | 12M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 8.3M | 8.2M | 8.3M | 8.4M |
| Stock-based compensation | — | — | — | — | — | — | — | — | 1.3M | 1.4M | 1.4M | 1.4M |
| Change in working capital | -11.4M | 6.1M | -16.1M | 6M | 2.2M | 20M | -25M | 1.5M | 13.9M | 12.7M | -26.5M | 700K |
| Operating cash flow | -11.4M | 6.1M | -16.1M | 6M | 2.2M | 20M | -25M | 1.5M | 17.3M | 48.7M | -7.8M | 9.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 0 | 0 | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | -2.4M | -1.8M | -1.8M | -1.8M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | 500K | -42.6M | 22.5M | 5.5M |
| Net change in cash | -11.4M | 6.1M | -16.1M | 6M | 2.2M | 20M | -25M | 1.5M | 17.8M | 6.1M | 14.7M | 14.7M |
| Free cash flow | — | — | — | — | — | — | — | — | 6.6M | 36M | -20.3M | -1.8M |
| May 2, 2025 |
| $0.125 |
| Feb 7, 2025 | $0.125 |
| Nov 15, 2024 | $0.125 |
| Date | Ratio |
|---|---|
| Apr 6, 1981 | 2:1 |