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 27 | $1.47 | $1.42 | -3.4% | — | — | — |
| Q4 26 | $1.36 | $1.25 | -8.1% | — | — | — |
| Q3 26 | $0.97 | $1.13 | +16.5% | — | — | — |
| Q2 26 | $1.26 | $1.41 | +11.9% | — | — | — |
| Q1 26 | $1.26 | $1.32 | +4.8% | — | — | — |
| Q4 25 | $1.15 | $1.27 | +10.4% | — | — | — |
| Q3 25 | $0.87 | $0.95 | +9.2% | — | — | — |
| Q2 25 | $1.18 | $1.26 | +6.8% | — | — | — |
| Q1 25 | $0.72 | $1.26 | +75.0% | — | — | — |
| Q4 24 | $0.59 | $0.92 | +55.9% | — | — | — |
| Q3 24 | $0.28 | $0.66 | +135.7% | — | — | — |
| Q2 24 | $1.2 | $1.95 | +62.5% | — | — | — |
| Q1 24 | $0.66 | $1.52 | +130.3% | — | — | — |
| Q4 23 | $0.21 | $0.7 | +233.3% | — | — | — |
| Q3 23 | $0.03 | $0.1 | +233.3% | — | — | — |
| Q2 23 | $0.19 | $0.73 | +284.2% | — | — | — |
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 | — | $4.99 | — | — | $1.1B | — |
| FY24 | — | $12.5 | — | — | $1B | — |
| FY23 | — | $4.59 | — | — | $699.3M | — |
| FY22 | — | $1.16 | — | — | $532.6M |
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 | $565.2M | $395.9M | $448.7M | $517.2M | $518.5M | $470.6M | $532.6M | $699.3M | $1B | $1.1B |
| YoY change | -14.6% | -30% | +13.3% | +15.3% | +0.26% | -9.25% | +13.2% | +31.3% | +44.8% | +9.08% |
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 | 565.2M | 395.9M | 448.7M | 517.2M | 518.5M | 470.6M | 532.6M | 699.3M | 1B | 1.1B |
| Cost of revenue | 459M | 345.1M | 383.4M | 430.2M | 423.9M | 395.5M | 447.6M | 551.8M | 739.3M | 779.9M |
| Gross profit | 106.2M | 50.8M | 65.4M | 87M | 94.6M | 75.1M | 85M | 147.6M | 273.1M | 324.4M |
| Gross margin | 18.8% | 12.8% | 14.6% | 16.8% | 18.2% | 16% | 16% | 21.1% | 27% | 29.4% |
| Research & development | 6.7M | 6.9M | 6.7M | 6.3M | 6.3M | 6.7M | 7M | 6.2M | 9.4M | 11M |
| Selling, general & administrative | 74.9M | 61.5M | 66.8M | 70M | 67.7M | 67.2M | 70.8M | 78.8M | 84.9M | 95.4M |
| Operating expenses | 81.7M | 68.4M | 73.5M | 76.3M | 73.9M | 73.9M | 77.8M | 85M | 94.3M | 106.4M |
| Operating income | 24.2M | -18M | -8.3M | 10.5M | 20.5M | 1M | 7.2M | 62.5M | 178.8M | 217.9M |
| Operating margin | 4.28% | -4.55% | -1.86% | 2.03% | 3.95% | 0.22% | 1.36% | 8.94% | 17.7% | 19.7% |
| Non-operating income, net | -6.4M | 707K | -40K | 939K | -894K | — | 2.3M | — | — | — |
| Pretax income | 17.8M | -16.9M | -7.7M | 12.3M | 20.3M | 1.1M | 9.8M | 69M | 196.1M | 233.6M |
| Income tax | 2.3M | -7.4M | -547K | 2.4M | 3.7M | 461K | -3.9M | 14.4M | 46.2M | 52.8M |
| Net income | 15.5M | -9.5M | -7.2M | 9.9M | 16.7M | 631K | 13.7M | 54.5M | 149.8M | 180.7M |
| Net margin | 2.74% | -2.4% | -1.59% | 1.91% | 3.21% | 0.13% | 2.58% | 7.8% | 14.8% | 16.4% |
| EBITDA | 39.7M | -2.7M | 6.2M | 23.7M | 32.4M | 11.4M | 16.6M | 71.1M | 185.6M | 225.1M |
| EPS | 1.36 | -0.83 | -0.62 | 0.85 | 1.43 | 0.05 | 1.16 | 4.59 | 12.5 | 4.99 |
| Diluted EPS | 1.36 | -0.83 | -0.62 | 0.85 | 1.42 | 0.05 | 1.15 | 4.5 | 12.3 | 4.95 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208.6M | 194M | 255.1M | 288.2M | 275.1M | 241.4M | 278.6M | 286.3M | 298M | 251.2M | 296.6M | 311.7M |
| Cost of revenue | 156.7M | 145.8M | 192.4M | 206.4M | 194.6M | 181.9M | 195.2M | 198.4M | 204.5M | 179.8M | 208.7M | 216.4M |
| Gross profit | 52M | 48.2M | 62.7M | 81.7M | 80.4M | 59.5M | 83.4M | 87.9M | 93.5M | 71.4M | 87.9M | 95.3M |
| Gross margin | 24.9% | 24.8% | 24.6% | 28.4% | 29.2% | 24.7% | 29.9% | 30.7% | 31.4% | 28.4% | 29.6% | 30.6% |
| Research & development | 1.7M | 2M | 2.3M | 2.4M | 2.7M | 2.5M | 2.7M | 2.7M | 3.1M | 3.3M | 4.3M | 4.3M |
| Selling, general & administrative | 20.4M | 20.3M | 20.9M | 22M | 21.6M | 21.5M | 21.8M | 25.1M | 27M | 25.2M | 25.8M | 26.7M |
| Operating expenses | 22.2M | 22.3M | 23.2M | 24.5M | 24.3M | 24M | 24.5M | 27.8M | 30.2M | 28.4M | 30.1M | 31M |
| Operating income | 29.8M | 25.9M | 39.5M | 57.3M | 56.1M | 35.6M | 58.9M | 60.1M | 63.2M | 42.8M | 57.6M | 64.1M |
| Operating margin | 14.3% | 13.3% | 15.5% | 19.9% | 20.4% | 14.7% | 21.1% | 21% | 21.2% | 17% | 19.4% | 20.6% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 32.7M | 29.9M | 43.9M | 61.8M | 60.5M | 39.4M | 62.5M | 64.1M | 67.5M | 47M | 61.8M | 69.1M |
| Income tax | 6.3M | 5.8M | 10.4M | 15.6M | 14.4M | 4.7M | 16.1M | 15.9M | 16.1M | 5.6M | 15.9M | 17M |
| Net income | 26.4M | 24.1M | 33.5M | 46.2M | 46.1M | 34.8M | 46.3M | 48.2M | 51.4M | 41.4M | 45.9M | 52.2M |
| Net margin | 12.7% | 12.4% | 13.1% | 16% | 16.7% | 14.4% | 16.6% | 16.8% | 17.3% | 16.5% | 15.5% | 16.7% |
| EBITDA | 31.9M | 27.5M | 41.2M | 59M | 57.9M | 37.3M | 60.6M | 61.9M | 65.3M | 44.9M | 59.8M | 66.2M |
| EPS | 2.22 | 2.02 | 2.79 | 3.85 | 3.84 | 2.89 | 1.28 | 1.33 | 1.42 | 1.14 | 1.26 | 1.43 |
| Diluted EPS | 2.17 | 1.98 | 2.75 | 3.79 | 3.77 | 2.86 | 1.27 | 1.32 | 1.41 | 1.13 | 1.25 | 1.42 |
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 | 152.2M | 114.5M | 139.1M | 151M | 93.5M | 95.9M | 82.9M | 328.3M | 886.6M | — | 6.8B |
| Enterprise value | 56.9M | 21.3M | 90.9M | 27.5M | -78.8M | -33.9M | -31.3M | 50.7M | 529.5M | — | 6.3B |
| Shares outstanding | 11.4M | 11.5M | 11.5M | 11.6M | 11.6M | 11.7M | 11.8M | 11.9M | 12M | 36.2M | 36.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 9.81 | — | — | 15.3 | 5.61 | 151.9 | 6.03 | 6.02 | 5.92 | — | 36.2 |
| P/S | 0.27 | 0.29 | 0.31 | 0.29 | 0.18 | 0.2 | 0.16 | 0.47 | 0.88 | — | 5.97 |
| P/B | 0.45 | 0.36 | 0.46 | 0.5 | 0.3 | 0.32 | 0.28 | 0.95 | 1.84 | — | 9.13 |
| EV/EBITDA | 1.43 | -7.97 | 14.7 | 1.16 | -2.43 | -2.98 | -1.89 | 0.71 | 2.85 | — | 26.6 |
| EV/Sales | 0.1 | 0.05 | 0.2 | 0.05 | -0.15 | -0.07 | -0.06 | 0.07 | 0.52 | — | 5.42 |
| Earnings yield | 10.2% | — | — | 6.55% | 17.8% | 0.66% | 16.6% | 16.6% | 16.9% | — | 2.76% |
| FCF yield | 47.2% | 29% | -23.7% | 42.7% | 71.9% | -34.8% | -7.28% | 53.2% | 10.9% | — | 2.79% |
| PEG | — | — | — | — | — | — | — | — | — | — | 5 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 18.8% | 12.8% | 14.6% | 16.8% | 18.2% | 16% | 16% | 21.1% | 27% | 29.4% | 30.6% |
| Operating margin | 4.28% | -4.55% | -1.86% | 2.03% | 3.95% | 0.22% | 1.36% | 8.94% | 17.7% | 19.7% | 20.6% |
| Net margin | 2.74% | -2.4% | -1.59% | 1.91% | 3.21% | 0.13% | 2.58% | 7.8% | 14.8% | 16.4% | 16.5% |
| ROE | 4.63% | -2.95% | -2.37% | 3.31% | 5.43% | 0.21% | 4.62% | 15.8% | 31% | 28.2% | 28.3% |
| ROA | 3.35% | -2.29% | -1.66% | 2.12% | 3.53% | 0.14% | 2.78% | 7.25% | 16.1% | 16.3% | 11.6% |
| ROIC | 8.79% | -7.9% | -3.29% | 4.8% | 12.5% | 0.34% | 3.95% | 73.3% | 108.5% | 101% | 141.4% |
| Return on tangible assets | 3.38% | -2.3% | -1.68% | 2.13% | 3.54% | 0.15% | 2.8% | 7.27% | 16.2% | 16.7% | 13.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.57 | 2.92 | 2.35 | 2.08 | 2.19 | 2.5 | 1.99 | 1.57 | 1.81 | 2.09 | 1.97 |
| Quick ratio | 2.35 | 2.71 | 2.17 | 1.9 | 2.01 | 2.25 | 1.71 | 1.41 | 1.61 | 1.9 | 1.82 |
| Debt / equity | 0.01 | 0.01 | 0.01 | 0 | 0.02 | 0.01 | 0.01 | 0 | 0 | 0 | 0 |
| Debt / assets | 0.01 | 0 | 0 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| Net debt / EBITDA | -2.4 | 34.8 | -7.77 | -5.22 | -5.32 | -11.4 | -6.89 | -3.9 | -1.92 | -2.1 | -2.67 |
| Interest coverage | 120.4 | -99.7 | -36.2 | 54.6 | 89.8 | 5 | — | — | — | — | — |
| Effective tax rate | 12.8% | 0% | 0% | 19.8% | 18.1% | 42.2% | 0% | 20.9% | 23.6% | 22.6% | 22.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 49.6 | 34.6 | 39 | 44.7 | 44.6 | 40.2 | 45.1 | 58.9 | 84.5 | 30.5 | 31.8 |
| EPS (basic) | 1.36 | -0.83 | -0.62 | 0.85 | 1.43 | 0.05 | 1.16 | 4.59 | 12.5 | 4.99 | 4.99 |
| EPS (diluted) | 1.36 | -0.83 | -0.62 | 0.85 | 1.42 | 0.05 | 1.15 | 4.5 | 12.3 | 4.95 | 5.23 |
| Book value per share | 29.4 | 28.1 | 26.2 | 25.9 | 26.4 | 25.7 | 25.2 | 29 | 40.3 | 17.7 | 20.8 |
| FCF per share | 6.3 | 2.9 | -2.86 | 5.57 | 5.78 | -2.85 | -0.51 | 14.7 | 8.05 | 4.28 | 6.66 |
| Cash per share | 8.57 | 8.31 | 4.32 | 10.8 | 15.4 | 11.4 | 9.88 | 23.5 | 29.9 | 13.1 | 17.4 |
| Capex per share | 0.25 | 0.32 | 0.38 | 0.37 | 0.44 | 0.25 | 0.15 | 0.66 | 0.99 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.51% | 0.92% | 0.98% | 0.82% | 0.99% | 0.61% | 0.34% | 1.12% | 1.17% | — | — |
| Capex / operating cash flow | 4.12% | 8.75% | -12.2% | 5.57% | 7.22% | -10.4% | -22.6% | 4.48% | 11.1% | — | — |
| Payout ratio | 76.4% | -125.2% | -166.6% | 121.3% | 72.4% | 1.9K% | 89.1% | 22.8% | 8.44% | 7.12% | 6.86% |
| Dividend yield | 7.78% | 10.4% | 8.57% | 7.95% | 12.9% | 12.7% | 14.8% | 3.78% | 1.43% | — | 0.19% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.09 |
| May 20, 2026 | $0.09 |
| Feb 18, 2026 | $0.27 |
| Nov 19, 2025 | $0.2675 |
| Aug 20, 2025 | $0.2675 |
| — |
| FY21 | — | $0.05 | — | — | $470.6M | — |
| FY20 | — | $1.43 | — | — | $518.5M | — |
| FY19 | — | $0.85 | — | — | $517.2M | — |
| FY18 | — | -$0.62 | — | — | $448.7M | — |
| FY17 | — | -$0.83 | — | — | $395.9M | — |
| FY16 | — | $1.36 | — | — | $565.2M | — |
| Period | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $208.6M | $194M | $255.1M | $288.2M | $275.1M | $241.4M | $278.6M | $286.3M | $298M | $251.2M | $296.6M | $311.7M |
| YoY change | +28.3% | +52.9% | +48.8% | +49.8% | +31.8% | +24.4% | +9.22% | -0.66% | +8.33% | +4.04% | +6.45% | +8.9% |
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 | 97.7M | 95.2M | 49.8M | 124.7M | 178.9M | 134M | 116.5M | 279M | 358.4M | 475.5M |
| Receivables | 101M | 53.9M | 92.5M | 112.1M | 70M | 78.3M | 106.1M | 206.6M | 214.4M | 217.1M |
| Inventory | 26.5M | 18.4M | 21.4M | 29.2M | 29M | 29.8M | 50.4M | 63.9M | 85.9M | 84.7M |
| Total current assets | 304.1M | 250.1M | 276.7M | 328.6M | 335.7M | 302.5M | 370M | 622M | 776.5M | 931.7M |
| Property, plant & equipment | 25.5M | 17.5M | 5.4M | -1.6M | -2.9M | -11.9M | -19.7M | -22.4M | -22.5M | -20.7M |
| Goodwill & intangibles | 4.1M | 3.4M | 3M | 2.7M | 2.3M | 2M | 2M | 2M | 3M | 24.5M |
| Total assets | 462.5M | 415M | 430M | 467.4M | 472.3M | 436.2M | 493.4M | 752.2M | 928.2M | 1.1B |
| Accounts payable | 35M | 33.3M | 40.7M | 51.2M | 35M | 45.2M | 63.4M | 56.7M | 73.6M | 67.1M |
| Short-term debt | 400K | 400K | 400K | 400K | 2.8M | 1.8M | 1.8M | 773K | 595K | 882K |
| Total current liabilities | 118.2M | 85.6M | 117.8M | 157.9M | 152.9M | 121.2M | 186.4M | 395.7M | 428M | 446.4M |
| Long-term debt | 2M | 1.6M | 1.2M | 800K | 3.8M | 2.4M | 545K | 663K | 621K | 782K |
| Total liabilities | 127.2M | 93.7M | 128.3M | 168.3M | 165.7M | 135M | 196.2M | 407.2M | 445.1M | 468.2M |
| Shareholders' equity | 335.3M | 321.3M | 301.6M | 299.2M | 306.6M | 301.2M | 297.2M | 345M | 483.1M | 640.8M |
| Total debt | 2.4M | 2M | 1.6M | 1.2M | 6.6M | 4.2M | 2.3M | 1.4M | 1.2M | 1.7M |
| Net debt | -95.3M | -66.4M | -35M | -117.4M | -153.6M | -110.1M | -99.6M | -244.4M | -314.1M | -449.1M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 279M | 355.3M | 365.3M | 374M | 358.4M | 373.4M | 389.3M | 433M | 475.5M | 500.8M | 544.9M | 633.6M |
| Receivables | 206.6M | 169.5M | 184M | 173.2M | 214.4M | 193.3M | 202.6M | 211.6M | 217.1M | 189.6M | 238.3M | 362.4M |
| Inventory | 63.9M | 69.7M | 82.1M | 85.1M | 85.9M | 88.1M | 89M | 88.5M | 84.7M | 85M | 86.3M | 95.4M |
| Total current assets | 622M | 674.8M | 716.6M | 735.7M | 776.5M | 761.9M | 810.6M | 880.2M | 931.7M | 920.1M | 1B | 1.2B |
| Property, plant & equipment | -22.4M | -23.2M | -26.3M | -26.3M | -22.5M | -21.2M | -17.8M | -16.1M | -20.7M | -20.5M | -19.4M | -11.5M |
| Goodwill & intangibles | 2M | 1.5M | 1.5M | 1.5M | 3M | 1.5M | 1.5M | 1.5M | 24.5M | 24.1M | 23.3M | 22.9M |
| Total assets | 752.2M | 807.9M | 849.6M | 869M | 928.2M | 912.7M | 965.4M | 1B | 1.1B | 1.1B | 1.2B | 1.4B |
| Accounts payable | 56.7M | 50.2M | 79.8M | 79.7M | 73.6M | 65M | 74.5M | 66.2M | 67.1M | 48.2M | 75.1M | 86.6M |
| Short-term debt | 773K | 645K | 573K | 482K | 595K | 630K | 650K | 610K | 882K | 796K | 880K | 947K |
| Total current liabilities | 395.7M | 427.9M | 441.8M | 418.4M | 428M | 396.7M | 404.8M | 427.3M | 446.4M | 401.6M | 447.3M | 624.6M |
| Long-term debt | 663K | 573K | 516K | 427K | 621K | 735K | 761K | 614K | 782K | 662K | 1.1M | 1.6M |
| Total liabilities | 407.2M | 441.6M | 455.8M | 432.2M | 445.1M | 416.3M | 424M | 447.3M | 468.2M | 425.5M | 471M | 650.5M |
| Shareholders' equity | 345M | 366.3M | 393.8M | 436.7M | 483.1M | 496.3M | 541.4M | 594.9M | 640.8M | 668.9M | 709.1M | 756.2M |
| Total debt | 1.4M | 1.2M | 1.1M | 909K | 1.2M | 1.4M | 1.4M | 1.2M | 1.7M | 1.5M | 2M | 2.5M |
| Net debt | -244.4M | -320.2M | -322.2M | -331.1M | -314.1M | -324.2M | -358.1M | -397.2M | -449.1M | -489.2M | -535.8M | -631M |
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 | 15.5M | -9.5M | -7.2M | 9.9M | 16.7M | 631K | 13.7M | 54.5M | 149.8M | 180.7M |
| Depreciation & amortization | 13.3M | 12.8M | 12.9M | 12M | 10.5M | 10.3M | 9.4M | 8.6M | 6.9M | 7.3M |
| Stock-based compensation | 4.9M | 2.7M | 3.2M | 3.8M | 3.5M | 2.6M | 4.1M | 4.6M | 4.7M | 4.6M |
| Change in working capital | 33M | 35M | -42.3M | 49.8M | 39.4M | -40.3M | -30.4M | 114.2M | -47.2M | -27.7M |
| Operating cash flow | 69.3M | 41.4M | -36.3M | 76.4M | 71M | -27.8M | -8.1M | 174.1M | 106.8M | 167.9M |
| Capital expenditure | -2.9M | -3.6M | -4.4M | -4.3M | -5.1M | -2.9M | -1.8M | -7.8M | -11.9M | — |
| Investing cash flow | -2.9M | -55.3M | 10.4M | 3M | -17.5M | -2.5M | 6.5M | -26.6M | -21.6M | 4.8M |
| Dividends paid | -11.8M | -11.9M | -11.9M | -12M | -12.1M | -12.1M | -12.2M | -12.4M | -12.7M | -12.9M |
| Share repurchases | -4.7M | -398K | -712K | -1.5M | -629K | -632K | -675K | -652K | -6.6M | -12.2M |
| Financing cash flow | -17.4M | -13.1M | -13.7M | -15.3M | -13.7M | -13.8M | -13.3M | -13.1M | -19.3M | -25.1M |
| Net change in cash | 49.1M | -26.9M | -39.6M | 64.1M | 39.7M | -44M | -14.9M | 134.5M | 65.9M | 147.6M |
| Free cash flow | 71.9M | 33.2M | -33M | 64.5M | 67.2M | -33.4M | -6M | 174.7M | 96.4M | 154.8M |
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 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 26.4M | 24.1M | 33.5M | 46.2M | 46.1M | 34.8M | 46.3M | 48.2M | 51.4M | 41.4M | 45.9M | 52.2M |
| Depreciation & amortization | 2.1M | 1.6M | 1.7M | 1.7M | 1.8M | 1.8M | 1.7M | 1.7M | 2M | 2.1M | 2.2M | 2.2M |
| Stock-based compensation | 685K | 1.7M | 1.2M | 957K | 927K | 1.5M | 1M | 1.1M | 960K | 1.6M | 1.3M | 1.4M |
| Change in working capital | 46.5M | 73.9M | -27M | -40.2M | -53.8M | 19.7M | -35M | -11.5M | -900K | 24.1M | -11.4M | 26M |
| Operating cash flow | 70.4M | 101.1M | 9.5M | 8.6M | -12.4M | 57.8M | 12.8M | 47.4M | 61.1M | 43.6M | 51.2M | 100.2M |
| Capital expenditure | -3.8M | -1.2M | -903K | -1.4M | -8.4M | -2.2M | -4.1M | — | — | — | — | — |
| Investing cash flow | -11.2M | -1.2M | -9.8M | -1.7M | -8.9M | -9.5M | 14.1M | -3.7M | 9.1M | 15M | 2.9M | 7M |
| Dividends paid | -3.1M | -3.1M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.3M | -3.3M |
| Share repurchases | -70K | -4.8M | -1.7M | 0 | -123K | -12M | 0 | -35K | -218K | -14M | -459K | -203K |
| Financing cash flow | -3.2M | -7.9M | -4.9M | -3.2M | -3.3M | -15.2M | -3.2M | -3.3M | -3.4M | -17.3M | -3.7M | -3.5M |
| Net change in cash | 56M | 92M | -5.2M | 3.7M | -24.6M | 33.1M | 23.6M | 40.5M | 66.8M | 41.3M | 50.3M | 103.8M |
| Free cash flow | 73.4M | 82.4M | 16.1M | 12.4M | -14.4M | 34.9M | 18.3M | 42.3M | 59.3M | 41.6M | 49.3M | 93.7M |
| May 21, 2025 | $0.2675 |
| Feb 19, 2025 | $0.2675 |
| Nov 20, 2024 | $0.265 |
| Date | Ratio |
|---|---|
| Apr 6, 2026 | 3:1 |