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 % |
|---|---|---|---|---|---|---|
| Q3 26 | $0.32 | $0.37 | +15.6% | — | — | — |
| Q2 26 | $0.24 | $0.25 | +4.2% | — | — | — |
| Q1 26 | $0.19 | $0.23 | +21.1% | — | — | — |
| Q4 25 | $0.35 | $0.36 | +2.9% | — | — | — |
| Q3 25 | $0.35 | $0.35 | 0.0% | — | — | — |
| Q2 25 | $0.28 | $0.31 | +10.7% | — | — | — |
| Q1 25 | $0.28 | $0.3 | +7.1% | — | — | — |
| Q4 24 | $0.36 | $0.4 | +11.1% | — | — | — |
| Q3 24 | $0.26 | $0.28 | +7.7% | — | — | — |
| Q2 24 | $0.13 | $0.18 | +38.5% | — | — | — |
| Q1 24 | $0.15 | $0.22 | +46.7% | — | — | — |
| Q4 23 | $0.47 | $0.46 | -2.1% | — | — | — |
| Q3 23 | $0.34 | $0.36 | +5.9% | — | — | — |
| Q2 23 | $0.25 | $0.25 | 0.0% | — | — | — |
| Q1 23 | $0.46 | $0.48 | +4.3% | — | — | — |
| Q4 22 | $0.83 | $0.84 | +1.2% | — | — | — |
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 | — | $0.39 | — | — | $443.5M | — |
| FY24 | — | $0.57 | — | — | $419M | — |
| FY23 | — | $0.97 | — | — | $444.5M | — |
| FY22 | — | $2.96 | — | — | $651.1M |
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 | $389.7M | $431.8M | $416M | $420.7M | $488.3M | $703.3M | $651.1M | $444.5M | $419M | $443.5M |
| YoY change | +13.1% | +10.8% | -3.66% | +1.13% | +16.1% | +44% | -7.41% | -31.7% | -5.75% | +5.86% |
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 | 389.7M | 431.8M | 416M | 420.7M | 488.3M | 703.3M | 651.1M | 444.5M | 419M | 443.5M |
| Cost of revenue | 197.5M | 218.1M | 201.2M | 207.3M | 244.7M | 342.6M | 284.2M | 215.6M | 194.2M | 201.9M |
| Gross profit | 192.2M | 213.7M | 214.8M | 213.4M | 243.6M | 360.6M | 366.9M | 229M | 224.8M | 241.6M |
| Gross margin | 49.3% | 49.5% | 51.6% | 50.7% | 49.9% | 51.3% | 56.3% | 51.5% | 53.6% | 54.5% |
| Research & development | 62.3M | 68.5M | 70.6M | 73.5M | 81.7M | 84.9M | 93.9M | 96.1M | 100.8M | 101.1M |
| Selling, general & administrative | 81M | 87.5M | 88.6M | 91.9M | 91.4M | 100.6M | 91.5M | 97.8M | 106M | 110.7M |
| Operating expenses | 143.3M | 156M | 159.1M | 165.3M | 173.1M | 185.6M | 186.5M | 193.9M | 206.8M | 231.5M |
| Operating income | 48.9M | 57.6M | 55.6M | 48.1M | 70.5M | 175.1M | 180.4M | 35.1M | 17.9M | 10.2M |
| Operating margin | 12.5% | 13.3% | 13.4% | 11.4% | 14.4% | 24.9% | 27.7% | 7.89% | 4.28% | 2.3% |
| Non-operating income, net | 1.1M | 2.7M | 4.1M | 174.4M | 4.8M | 1.1M | 3M | 10.8M | 12.8M | 10.8M |
| Pretax income | 50M | 60.3M | 59.8M | 222.4M | 75.3M | 176.1M | 183.4M | 45.9M | 30.8M | 21M |
| Income tax | 1.1M | 32.7M | -10.2M | 28.9M | 4.1M | 11.7M | 12.6M | -9.8M | -1.5M | -1.1M |
| Net income | 48.9M | 27.6M | 70M | 193.5M | 71.2M | 164.4M | 170.9M | 55.7M | 32.2M | 22.1M |
| Net margin | 12.5% | 6.39% | 16.8% | 46% | 14.6% | 23.4% | 26.2% | 12.5% | 7.69% | 4.98% |
| EBITDA | 72.3M | 82.1M | 79.8M | -96.5M | 98.6M | 210M | 217.8M | 72.4M | 52.5M | 38.2M |
| EPS | 0.83 | 0.47 | 1.19 | 3.31 | 1.19 | 2.73 | 2.96 | 0.97 | 0.57 | 0.39 |
| Diluted EPS | 0.81 | 0.45 | 1.16 | 3.25 | 1.17 | 2.67 | 2.93 | 0.97 | 0.56 | 0.39 |
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 | 125.5M | 89.5M | 91.7M | 106.2M | 115.8M | 105.3M | 105.5M | 115.9M | 118.9M | 103.2M | 108.3M | 118.9M |
| Cost of revenue | 59.6M | 43.3M | 43.9M | 49.7M | 52.7M | 48M | 47.3M | 51.9M | 54.1M | 48.6M | 51.4M | 54.3M |
| Gross profit | 65.9M | 46.2M | 47.8M | 56.5M | 63.2M | 57.3M | 58.2M | 64M | 64.9M | 54.6M | 56.9M | 64.6M |
| Gross margin | 52.5% | 51.6% | 52.1% | 53.2% | 54.5% | 54.4% | 55.2% | 55.2% | 54.5% | 52.9% | 52.6% | 54.3% |
| Research & development | 24.1M | 23.5M | 23.2M | 26M | 25.8M | 25.7M | 24.1M | 26M | 26.7M | 24.3M | 26.3M | 27.2M |
| Selling, general & administrative | 24.2M | 23.8M | 24.1M | 28.5M | 25.8M | 27.7M | 27.4M | 30.2M | 27.8M | 25.2M | 24.4M | 28.1M |
| Operating expenses | 48.2M | 47.3M | 47.3M | 54.6M | 51.6M | 53.3M | 51.5M | 65.3M | 68.8M | 45.8M | 49.3M | 55.7M |
| Operating income | 17.7M | -1.1M | 470K | 2M | 11.6M | 3.9M | 6.7M | -1.3M | -4M | 8.8M | 7.7M | 8.9M |
| Operating margin | 14.1% | -1.17% | 0.51% | 1.84% | 10% | 3.72% | 6.37% | -1.16% | -3.32% | 8.5% | 7.07% | 7.48% |
| Non-operating income, net | 3.1M | 3.3M | 3.5M | 3.2M | 2.8M | 3.4M | 3.2M | 2.7M | 2.6M | 2.4M | -3.7M | 2.3M |
| Pretax income | 20.9M | 2.2M | 4M | 5.1M | 14.3M | 7.3M | 9.9M | 1.3M | -1.4M | 11.1M | 3.9M | 11.2M |
| Income tax | 1.1M | -12M | 18K | 298K | 41K | -1.8M | 1.1M | -24K | -42K | -2.1M | 620K | 1.4M |
| Net income | 19.8M | 14.3M | 4M | 4.8M | 14.3M | 9.1M | 8.8M | 1.4M | -1.4M | 13.3M | 3.3M | 9.8M |
| Net margin | 15.8% | 15.9% | 4.31% | 4.57% | 12.3% | 8.68% | 8.33% | 1.18% | -1.14% | 12.9% | 3.05% | 8.27% |
| EBITDA | 26.9M | 8.4M | 9.7M | 10.7M | 20.2M | 11.9M | 14.2M | 5.9M | 2.8M | 15.4M | 20.4M | 15.3M |
| EPS | 0.34 | 0.25 | 0.07 | 0.09 | 0.25 | 0.16 | 0.15 | 0.02 | -0.02 | 0.24 | 0.06 | 0.18 |
| Diluted EPS | 0.34 | 0.25 | 0.07 | 0.09 | 0.25 | 0.16 | 0.15 | 0.02 | -0.02 | 0.24 | 0.06 | 0.17 |
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 | 2B | 2.2B | 1.8B | 2.9B | 4.9B | 5.6B | 4.1B | 4.7B | 3.5B | 2B | 2.9B |
| Enterprise value | 1.7B | 1.9B | 1.6B | 2.5B | 4.4B | 5.1B | 3.8B | 4.4B | 3.2B | 1.7B | 2.7B |
| Shares outstanding | 57.9M | 59.3M | 58.9M | 58.5M | 59.7M | 60.3M | 57.8M | 57.2M | 56.8M | 56.1M | 56.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 40.1 | 79.1 | 25.7 | 15 | 68.6 | 34.1 | 24.3 | 84.3 | 108.8 | 90.2 | 117.7 |
| P/S | 5.04 | 5.06 | 4.32 | 6.88 | 10 | 7.97 | 6.37 | 10.6 | 8.37 | 4.49 | 6.44 |
| P/B | 3.9 | 3.99 | 3.41 | 4 | 6.03 | 6.14 | 5.49 | 6.24 | 4.68 | 2.96 | 4.24 |
| EV/EBITDA | 23.7 | 23.1 | 19.6 | -25.7 | 45 | 24.2 | 17.4 | 60.5 | 61.1 | 45.6 | 44.7 |
| EV/Sales | 4.39 | 4.4 | 3.77 | 5.9 | 9.08 | 7.21 | 5.82 | 9.86 | 7.65 | 3.93 | 5.91 |
| Earnings yield | 2.49% | 1.27% | 3.9% | 6.68% | 1.46% | 2.93% | 4.12% | 1.19% | 0.92% | 1.11% | 0.85% |
| FCF yield | 4.37% | 2.27% | 3.25% | 6.89% | 1.13% | 3.28% | 4.25% | 0.96% | 1.82% | 4.37% | 2.54% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.15 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 49.3% | 49.5% | 51.6% | 50.7% | 49.9% | 51.3% | 56.3% | 51.5% | 53.6% | 54.5% | 54.3% |
| Operating margin | 12.5% | 13.3% | 13.4% | 11.4% | 14.4% | 24.9% | 27.7% | 7.89% | 4.28% | 2.3% | 7.48% |
| Net margin | 12.5% | 6.39% | 16.8% | 46% | 14.6% | 23.4% | 26.2% | 12.5% | 7.69% | 4.98% | 5.58% |
| ROE | 9.72% | 5.04% | 13.3% | 26.7% | 8.78% | 18% | 22.6% | 7.41% | 4.3% | 3.28% | 3.62% |
| ROA | 8.82% | 4.45% | 11.9% | 24.1% | 7.88% | 16.2% | 20.3% | 6.8% | 3.89% | 2.86% | 2.62% |
| ROIC | 18.9% | 9.97% | 18.6% | 13.3% | 18.5% | 42.8% | 41.9% | 7.96% | 3.99% | 2.41% | 5.12% |
| Return on tangible assets | 15.9% | 7.14% | 19.3% | 33% | 10.2% | 20.2% | 26.6% | 8.88% | 5.18% | 3.9% | 4.36% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 7.24 | 7.14 | 6.87 | 10.7 | 9.62 | 9.5 | 8.99 | 10.5 | 9.29 | 6.51 | 7.07 |
| Quick ratio | 6.05 | 6.02 | 5.2 | 8.93 | 7.97 | 8.12 | 6.67 | 7.13 | 6.3 | 4.14 | 4.7 |
| Debt / equity | — | — | — | — | — | — | — | — | — | — | 0 |
| Net debt / EBITDA | — | — | — | — | — | — | — | — | — | — | -4.87 |
| Effective tax rate | 2.11% | 54.2% | 0% | 13% | 5.42% | 6.66% | 6.86% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.74 | 7.27 | 7.06 | 7.19 | 8.19 | 11.7 | 11.3 | 7.77 | 7.37 | 7.91 | 8.08 |
| EPS (basic) | 0.83 | 0.47 | 1.19 | 3.31 | 1.19 | 2.73 | 2.96 | 0.97 | 0.57 | 0.39 | 0.39 |
| EPS (diluted) | 0.81 | 0.45 | 1.16 | 3.25 | 1.17 | 2.67 | 2.93 | 0.97 | 0.56 | 0.39 | 0.44 |
| Book value per share | 8.7 | 9.23 | 8.95 | 12.4 | 13.6 | 15.1 | 13.1 | 13.2 | 13.2 | 12 | 12.2 |
| FCF per share | 1.48 | 0.83 | 0.99 | 3.41 | 0.92 | 3.04 | 3.05 | 0.78 | 1.12 | 1.55 | 1.39 |
| Cash per share | 4.33 | 4.77 | 3.88 | 7.02 | 7.53 | 8.79 | 6.12 | 5.45 | 5.28 | 4.45 | 4.7 |
| Capex per share | 0.21 | 0.55 | 0.42 | 0.41 | 1.17 | 0.78 | 0.66 | 0.37 | 0.3 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.13% | 7.53% | 5.93% | 5.73% | 14.3% | 6.72% | 5.84% | 4.7% | 4.13% | — | — |
| Capex / operating cash flow | 12% | 41.5% | 26.1% | 11.2% | 62.9% | 20.9% | 18.3% | 24.3% | 21% | — | — |
| Payout ratio | 30.8% | 60.2% | 26.9% | 10.6% | 35.2% | 19.8% | 24.3% | 79% | 142.8% | 213.5% | 193.2% |
| Dividend yield | 0.77% | 0.76% | 1.05% | 0.71% | 0.51% | 0.58% | 1% | 0.94% | 1.31% | 2.37% | 1.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.215 |
| May 29, 2026 | $0.215 |
| Feb 27, 2026 | $0.215 |
| Nov 28, 2025 | $0.21 |
| Aug 29, 2025 |
| — |
| FY21 | — | $2.73 | — | — | $703.3M | — |
| FY20 | — | $1.19 | — | — | $488.3M | — |
| FY19 | — | $3.31 | — | — | $420.7M | — |
| FY18 | — | $1.19 | — | — | $416M | — |
| FY17 | — | $0.47 | — | — | $431.8M | — |
| FY16 | — | $0.83 | — | — | $389.7M | — |
| 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 | $125.5M | $89.5M | $91.7M | $106.2M | $115.8M | $105.3M | $105.5M | $115.9M | $118.9M | $103.2M | $108.3M | $118.9M |
| YoY change | -21.7% | -28.3% | -13.7% | -13.8% | -7.71% | +17.6% | +15.1% | +9.09% | +2.66% | -1.94% | +2.63% | +2.66% |
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 | 250.5M | 282.9M | 228.6M | 411.1M | 449.2M | 530.4M | 353.8M | 311.6M | 300M | 249.5M |
| Receivables | 6.5M | 16.8M | 11.1M | 24.3M | 35.9M | 41.4M | 20.8M | 14.7M | 27.2M | 18.3M |
| Inventory | 52.6M | 57.1M | 80.9M | 90.4M | 102.9M | 99.3M | 135.4M | 163.2M | 165.6M | 166.9M |
| Total current assets | 318.3M | 364.5M | 332.4M | 541.3M | 601.2M | 686.8M | 525.1M | 511.6M | 514M | 458.3M |
| Property, plant & equipment | 43.1M | 59M | 60.5M | 60.8M | 101.4M | 98.8M | 87M | 72.2M | 56.3M | 45.6M |
| Goodwill & intangibles | 246.7M | 234.5M | 226M | 217.4M | 208.7M | 201.7M | 196.9M | 192.5M | 206.7M | 205M |
| Total assets | 554.4M | 621.1M | 588.7M | 803.9M | 903.3M | 1B | 840.1M | 819.9M | 828.8M | 772.2M |
| Accounts payable | 29.7M | 33.2M | 31.6M | 27.4M | 34.7M | 43.7M | 30.1M | 26.4M | 29.8M | 34M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 43.9M | 51.1M | 48.4M | 50.5M | 62.5M | 72.3M | 58.4M | 48.9M | 55.3M | 70.4M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 51.3M | 73.4M | 61.6M | 79.3M | 92.9M | 102.5M | 84.9M | 67.6M | 79.1M | 99.4M |
| Shareholders' equity | 503.1M | 547.7M | 527.1M | 724.5M | 810.4M | 912M | 755.2M | 752.2M | 749.8M | 672.8M |
| Total debt | — | — | — | — | — | — | — | — | — | — |
| Net debt | — | — | — | — | — | — | — | — | — | — |
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 | 356.6M | 311.6M | 299.6M | 290.5M | 303.8M | 300M | 289.3M | 268.7M | 241.9M | 249.5M | 257.2M | 262.6M |
| Receivables | 28.5M | 14.7M | 12.3M | 16.4M | 16.6M | 27.2M | 22.8M | 27.6M | 31.5M | 18.3M | 14.4M | 26.8M |
| Inventory | 150.2M | 163.2M | 167.9M | 169.9M | 167.7M | 165.6M | 169.1M | 168.4M | 164.6M | 166.9M | 163M | 157.8M |
| Total current assets | 556.1M | 511.6M | 502.5M | 499.8M | 507.9M | 514M | 499.8M | 482.9M | 456.1M | 458.3M | 458.3M | 471.2M |
| Property, plant & equipment | — | 72.2M | — | — | — | 56.3M | — | — | — | 45.6M | — | — |
| Goodwill & intangibles | 193.6M | 192.5M | 191.5M | 190.8M | 207.1M | 206.7M | 206.3M | 205.9M | 205.4M | 205M | 204.7M | 204.3M |
| Total assets | 865.5M | 819.9M | 805.8M | 804.8M | 825M | 828.8M | 814.4M | 797.5M | 772.5M | 772.2M | 770.7M | 779M |
| Accounts payable | 28.6M | 26.4M | 27.4M | 24.8M | 27.1M | 29.8M | 33.6M | 31M | 37.5M | 34M | 31.4M | 28.6M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 53.4M | 48.9M | 49.5M | 50.2M | 50.8M | 55.3M | 55M | 65M | 71.1M | 70.4M | 66.6M | 66.6M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 80.4M | 67.6M | 67.6M | 74M | 75.8M | 79.1M | 78.6M | 93.7M | 100.6M | 99.4M | 98.9M | 98.5M |
| Shareholders' equity | 785.1M | 752.2M | 738.2M | 730.7M | 749.2M | 749.8M | 735.8M | 703.8M | 672M | 672.8M | 671.8M | 680.5M |
| Total debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Net debt | — | — | — | — | — | — | — | — | — | — | — | — |
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 | 48.9M | 27.6M | 70M | 193.5M | 71.2M | 164.4M | 170.9M | 55.7M | 32.2M | 22.1M |
| Depreciation & amortization | 23.5M | 24.5M | 24.2M | 24.4M | 28.1M | 34.9M | 37.3M | 37.4M | 34.6M | 28M |
| Stock-based compensation | 20.9M | 24.7M | 21.6M | 23.3M | 30.9M | 37.6M | 22.4M | 28.5M | 35.1M | 39.7M |
| Change in working capital | 8.9M | -14.4M | -16.7M | -29.3M | -18.4M | 2.2M | -20.1M | -26.6M | -11.2M | 11.2M |
| Operating cash flow | 101.8M | 78.4M | 94.5M | 216M | 111.2M | 225.9M | 207.9M | 85.8M | 82.3M | 111.5M |
| Capital expenditure | -12.2M | -32.5M | -24.7M | -24.1M | -69.9M | -47.2M | -38M | -20.9M | -17.3M | — |
| Investing cash flow | -117.4M | -34.7M | 70M | -161M | -28.3M | -232.8M | 78.3M | -14.2M | -25.9M | 60.5M |
| Dividends paid | -15.1M | -16.6M | -18.8M | -20.5M | -25.1M | -32.6M | -41.5M | -44M | -46M | -47.2M |
| Share repurchases | -6.4M | -9.2M | -103.2M | -7.3M | -2.6M | -73.9M | -311.1M | -55.3M | -27.9M | -98.1M |
| Financing cash flow | -21.5M | -25.8M | -122M | -27.8M | -27.7M | -106.5M | -352.6M | -99.3M | -73.9M | -145.3M |
| Net change in cash | -37.1M | 17.9M | 42.6M | 27.2M | 55.2M | -113.4M | -66.4M | -27.6M | -17.5M | 26.7M |
| Free cash flow | 85.7M | 49.5M | 58.4M | 199.4M | 55M | 183.6M | 176.1M | 44.9M | 63.9M | 87.1M |
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 | 19.8M | 14.3M | 4M | 4.8M | 14.3M | 9.1M | 8.8M | 1.4M | -1.4M | 13.3M | 3.3M | 9.8M |
| Depreciation & amortization | 9.2M | 9.4M | 9.3M | 8.7M | 8.7M | 8M | 7.5M | 7.2M | 6.8M | 6.6M | 6.6M | 6.4M |
| Stock-based compensation | 6.9M | 7.5M | 6.4M | 11M | 8.3M | 9.3M | 8.7M | 10.1M | 21.2M | -275K | 6.3M | 11.3M |
| Change in working capital | -8.7M | -1.6M | -1.2M | -7.7M | 4.8M | -7.1M | 5.3M | -7.9M | 5.6M | 8.2M | 3.7M | -10.3M |
| Operating cash flow | 20.1M | 30.3M | 17.1M | 14.8M | 30.8M | 19.6M | 27.7M | 29.1M | 29.9M | 26.2M | 20M | 22M |
| Capital expenditure | -7.5M | -6.1M | -4.3M | -4.2M | -5.7M | -3M | -5.7M | — | — | — | — | — |
| Investing cash flow | -6.5M | 11.7M | -57K | -891K | -7.1M | -8.4M | 4.5M | 38.5M | 9.1M | 2.6M | -4.2M | 1.4M |
| Dividends paid | -10.9M | -11.3M | -11.4M | -11.4M | -11.4M | -11.9M | -12M | -11.8M | -11.8M | -11.6M | -11.9M | -11.9M |
| Share repurchases | -1.8M | -47.4M | -14.6M | -11.3M | 0 | -1.9M | -23.1M | -32.6M | -42.4M | 0 | 0 | 0 |
| Financing cash flow | -12.7M | -58.8M | -26M | -22.7M | -11.4M | -13.8M | -35.1M | -44.4M | -54.2M | -11.6M | -11.9M | -11.9M |
| Net change in cash | 858K | -16.8M | -9M | -8.8M | 12.4M | -2.7M | -2.9M | 23.2M | -15.3M | 17.2M | 3.9M | 11.5M |
| Free cash flow | 19.2M | 10.1M | 11.6M | 13.5M | 27.2M | 11.7M | 20.7M | 23.1M | 24.2M | 19.2M | 18M | 17.7M |
| $0.21 |
| May 30, 2025 | $0.21 |
| Feb 28, 2025 | $0.21 |
| Nov 29, 2024 | $0.21 |
| Date | Ratio |
|---|---|
| Aug 19, 2020 | 2:1 |
| Nov 23, 1999 | 2:1 |