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 | $0.93 | $1.21 | +30.1% | — | $357.4M | — |
| Q1 26 | $0.48 | $0.56 | +16.7% | — | $281.2M | — |
| Q4 25 | $0.6 | $0.65 | +8.3% | — | $300.6M | — |
| Q3 25 | $0.27 | $0.29 | +7.4% | — | $263.9M | — |
| Q2 25 | $0.05 | $0.11 | +120.0% | — | $247.4M | — |
| Q1 25 | -$0.28 | -$0.07 | +75.0% | — | $230.7M | — |
| Q4 24 | $0.41 | $0.34 | -17.1% | — | $308.9M | — |
| Q3 24 | $0.73 | $0.71 | -2.7% | — | $344.3M | — |
| Q2 24 | $0.83 | $0.78 | -6.0% | — | $518.4M | — |
| Q1 24 | $0.9 | $0.87 | -3.3% | — | $259.4M | — |
| Q4 23 | $0.59 | $0.73 | +23.7% | — | $263.5M | — |
| Q3 23 | $0.27 | $0.34 | +25.9% | — | $223.1M | — |
| Q2 23 | $0.65 | $0.47 | -27.7% | — | $238.7M | — |
| Q1 23 | $0.28 | $0.36 | +28.6% | — | $224M | — |
| Q4 22 | $0.88 | $0.9 | +2.3% | — | $294.8M | — |
| Q3 22 | $1.37 | $1.33 | -2.9% | — | $364.1M | — |
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 | — | $0.73 | — | — | $1B | — |
| FY24 | — | $2.85 | — | — | $1.3B | — |
| FY23 | — | $1.76 | — | — | $949.3M | — |
| FY22 | — | $5.54 | — | — | $1.4B |
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 | $222.1M | $332M | $651.6M | $821.4M | $693.2M | $1.4B | $1.4B | $949.3M | $1.3B | $1B |
| YoY change | -5.2% | +49.5% | +96.3% | +26.1% | -15.6% | +105.9% | +0.68% | -33.9% | +33.3% | -17.6% |
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 | 222.1M | 332M | 651.6M | 821.4M | 693.2M | 1.4B | 1.4B | 949.3M | 1.3B | 1B |
| Cost of revenue | 263.8M | 265.9M | 466.5M | 709.1M | 594.9M | 652.5M | 759.7M | 690M | 845M | 831.3M |
| Gross profit | -41.7M | 66.1M | 185.1M | 112.3M | 98.4M | 775M | 677.5M | 259.2M | 420.5M | 211.2M |
| Gross margin | -18.8% | 19.9% | 28.4% | 13.7% | 14.2% | 54.3% | 47.1% | 27.3% | 33.2% | 20.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 24.6M | 31M | 34M | 34.8M | 31.9M | 39.5M | 56.8M | 54.4M | 70.8M | 70.5M |
| Operating expenses | 23M | 28M | 34.2M | 32.4M | 28.6M | 37.4M | 48M | 20.4M | 66M | 61M |
| Operating income | -64.7M | 38.1M | 150.4M | 78.3M | 69.7M | 737.6M | 629.4M | 238.8M | 354.5M | 150.2M |
| Operating margin | -29.1% | 11.5% | 23.1% | 9.53% | 10.1% | 51.7% | 43.8% | 25.2% | 28% | 14.4% |
| Non-operating income, net | -49.1M | -243K | -20.1M | -8.1M | 9.3M | -1.4M | -17.8M | -9M | 25.5M | -11.4M |
| Pretax income | -154.1M | -9.6M | 58.4M | -16.1M | 9.8M | 680.4M | 566.1M | 173.7M | 304.5M | 85.1M |
| Income tax | 267K | 236K | 61K | 109K | 152K | 16K | 244K | 183K | -116K | 0 |
| Net income | -154.2M | -9.8M | 58.4M | -16.2M | 9.7M | 680.5M | 566M | 173.6M | 304.7M | 84.2M |
| Net margin | -69.4% | -2.94% | 8.96% | -1.97% | 1.39% | 47.7% | 39.4% | 18.3% | 24.1% | 8.07% |
| EBITDA | 14.2M | 119.5M | 249.4M | 196.5M | 200.4M | 880.1M | 805.4M | 417.8M | 533.5M | 333.3M |
| EPS | -3.24 | -0.16 | 0.76 | -0.17 | 0.1 | 6.73 | 5.54 | 1.76 | 2.85 | 0.73 |
| Diluted EPS | -3.24 | -0.16 | 0.76 | -0.17 | 0.1 | 6.71 | 5.52 | 1.75 | 2.8 | 0.73 |
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 | 223.1M | 263.5M | 259.4M | 518.4M | 344.3M | 308.9M | 230.7M | 247.4M | 263.9M | 300.6M | 281.2M | 357.4M |
| Cost of revenue | 167.1M | 174.9M | 158.6M | 307.6M | 230.4M | 234.8M | 213.4M | 210.6M | 205.7M | 201.6M | 193.6M | 199.5M |
| Gross profit | 56M | 88.6M | 100.8M | 210.7M | 113.8M | 74.1M | 17.3M | 36.8M | 58.2M | 99M | 87.5M | 157.9M |
| Gross margin | 25.1% | 33.6% | 38.9% | 40.7% | 33.1% | 24% | 7.48% | 14.9% | 22.1% | 32.9% | 31.1% | 44.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 13.6M | 18.1M | 10.7M | 19.4M | 21.6M | 19M | 15.3M | 18.2M | 19.7M | 17.3M | 14.5M | 16.1M |
| Operating expenses | 13.5M | 17.9M | 9.1M | 15.5M | 18.9M | 18.7M | 3.2M | 26.7M | 21M | 9.2M | 14.5M | 16.5M |
| Operating income | 42.5M | 70.6M | 91.7M | 195.2M | 94.9M | 55.5M | 14M | 10.1M | 37.2M | 89.8M | 73M | 141.8M |
| Operating margin | 19% | 26.8% | 35.4% | 37.7% | 27.6% | 18% | 6.08% | 4.08% | 14.1% | 29.9% | 26% | 39.7% |
| Non-operating income, net | 15.6M | -34.4M | 2.2M | 23.8M | 3.7M | 2.1M | 1M | 4M | -5.3M | -12M | -2.8M | 12.8M |
| Pretax income | 43.8M | 39.7M | 74.8M | 180.9M | 81.2M | 42.5M | 493K | 26K | 18.6M | 66M | 58.5M | 144.9M |
| Income tax | 78K | 2K | -106K | -10K | 0 | 0 | 0 | 0 | 0 | 0 | — | — |
| Net income | 43.7M | 39.7M | 74.9M | 181M | 81.3M | 42.4M | 462K | 39K | 18.5M | 65.2M | 58.5M | 144.9M |
| Net margin | 19.6% | 15.1% | 28.9% | 34.9% | 23.6% | 13.7% | 0.2% | 0.02% | 7.02% | 21.7% | 20.8% | 40.6% |
| EBITDA | 80.4M | 131.6M | 125.1M | 263.7M | 146M | 104.9M | 59.9M | 57.7M | 83.3M | 134.2M | 112.1M | 182.6M |
| EPS | 0.46 | 0.46 | 0.89 | — | 0.7 | 0.36 | 0 | — | 0.16 | — | 0.53 | 1.3 |
| Diluted EPS | 0.45 | 0.45 | 0.89 | — | 0.69 | 0.36 | 0 | — | 0.16 | — | 0.52 | 1.3 |
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 | — | — | — | — | 847M | 2.3B | 2B | 2.1B | 1.6B | 2.2B | 3.4B |
| Enterprise value | — | — | — | — | 2.2B | 3.4B | 3B | 3.1B | 2.6B | 2.9B | 4B |
| Shares outstanding | 47.6M | 63M | 77.1M | 93.7M | 95.9M | 101.2M | 102.2M | 98.5M | 106.9M | 115M | 115M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 87.7 | 3.37 | 3.47 | 12.1 | 5.24 | 26.3 | 11.6 |
| P/S | — | — | — | — | 1.22 | 1.61 | 1.37 | 2.21 | 1.26 | 2.12 | 2.85 |
| P/B | — | — | — | — | 0.55 | 1.1 | 0.97 | 1.26 | 0.64 | 0.9 | 1.31 |
| EV/EBITDA | — | — | — | — | 11.1 | 3.9 | 3.75 | 7.49 | 4.93 | 8.85 | 7.99 |
| EV/Sales | — | — | — | — | 3.21 | 2.41 | 2.1 | 3.3 | 2.08 | 2.83 | 3.31 |
| Earnings yield | — | — | — | — | 1.14% | 29.7% | 28.8% | 8.29% | 19.1% | 3.81% | 8.63% |
| FCF yield | — | — | — | — | 11.6% | 27.8% | 37.9% | 15.2% | 26% | 9.59% | 4.99% |
| PEG | — | — | — | — | — | — | — | — | — | — | 8.39 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | -18.8% | 19.9% | 28.4% | 13.7% | 14.2% | 54.3% | 47.1% | 27.3% | 33.2% | 20.3% | 44.2% |
| Operating margin | -29.1% | 11.5% | 23.1% | 9.53% | 10.1% | 51.7% | 43.8% | 25.2% | 28% | 14.4% | 39.7% |
| Net margin | -69.4% | -2.94% | 8.96% | -1.97% | 1.39% | 47.7% | 39.4% | 18.3% | 24.1% | 8.07% | 23.9% |
| ROE | -14.9% | -0.9% | 3.84% | -1.05% | 0.62% | 32.7% | 28% | 10.5% | 12.3% | 3.44% | 11.7% |
| ROA | -7.67% | -0.46% | 1.93% | -0.5% | 0.3% | 18.1% | 16.5% | 5.73% | 7.46% | 2.21% | 5.42% |
| ROIC | -3.58% | 2.05% | 5.45% | 2.6% | 2.34% | 22.9% | 20.5% | 8.84% | 10.1% | 4.71% | 4.71% |
| Return on tangible assets | -7.67% | -0.46% | 1.93% | -0.5% | 0.3% | 18.1% | 16.5% | 5.73% | 7.46% | 2.21% | 7.45% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 8.12 | 1.43 | 1.34 | 0.86 | 1.15 | 2.35 | 1.78 | 1.26 | 1.65 | 1.78 | 1.92 |
| Quick ratio | 7.61 | 1.34 | 1.22 | 0.69 | 0.98 | 2.09 | 1.54 | 1.09 | 1.45 | 1.65 | 1.74 |
| Debt / equity | 0.92 | 0.94 | 0.95 | 1.03 | 1.01 | 0.76 | 0.66 | 0.76 | 0.59 | 0.5 | 0.47 |
| Debt / assets | 0.47 | 0.48 | 0.48 | 0.49 | 0.49 | 0.42 | 0.39 | 0.42 | 0.36 | 0.32 | 0.31 |
| Net debt / EBITDA | 54.4 | 6.44 | 4.96 | 7.46 | 6.87 | 1.29 | 1.31 | 2.48 | 1.93 | 2.22 | 1.33 |
| Interest coverage | -3.08 | 0.8 | 1.86 | 0.8 | 1.17 | 15.2 | 11 | 2.98 | 4.28 | 2.24 | 6.12 |
| Effective tax rate | 0% | 0% | 0.1% | 0% | 1.55% | 0% | 0.04% | 0.11% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.67 | 5.27 | 8.46 | 8.76 | 7.23 | 14.1 | 14.1 | 9.64 | 11.8 | 9.06 | 10.7 |
| EPS (basic) | -3.24 | -0.16 | 0.76 | -0.17 | 0.1 | 6.73 | 5.54 | 1.76 | 2.85 | 0.73 | 0.73 |
| EPS (diluted) | -3.24 | -0.16 | 0.76 | -0.17 | 0.1 | 6.71 | 5.52 | 1.75 | 2.8 | 0.73 | 2.55 |
| Book value per share | 21.8 | 17.3 | 19.7 | 16.5 | 16.2 | 20.6 | 19.8 | 16.9 | 23.2 | 21.3 | 22.5 |
| FCF per share | -9.03 | -0.97 | -2.07 | -2.76 | 1.03 | 6.29 | 7.29 | 3.23 | 3.89 | 1.84 | 2.57 |
| Cash per share | 3.82 | 4.09 | 2.66 | 1.26 | 1.91 | 4.45 | 2.64 | 2.31 | 3.98 | 4.26 | 4.47 |
| Capex per share | 0.34 | 2.04 | 4.26 | 3.1 | 0.75 | 1.29 | 0.25 | 2.37 | 2.32 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.19% | 38.7% | 50.4% | 35.4% | 10.4% | 9.12% | 1.77% | 24.5% | 19.6% | — | — |
| Capex / operating cash flow | -21.6% | 150% | 219.6% | 397% | 38.5% | 16.8% | 3.36% | 70.3% | 47.9% | — | — |
| Payout ratio | — | 0% | 0% | -29.7% | 49.7% | 33.8% | 118.1% | 91.1% | 90.9% | 40.8% | 40.4% |
| Dividend yield | — | — | — | — | 0.57% | 10% | 34% | 7.55% | 17.3% | 1.56% | 12.3% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.90 |
| Jun 12, 2026 | $0.50 |
| Mar 9, 2026 | $0.37 |
| Dec 5, 2025 | $0.11 |
| Aug 28, 2025 | $0.05 |
| Jun 6, 2025 | $0.05 |
| Mar 4, 2025 | $0.09 |
| — |
| FY21 | — | $6.73 | — | — | $1.4B | — |
| FY20 | — | $0.1 | — | — | $693.2M | — |
| FY19 | — | -$0.17 | — | — | $821.4M | — |
| FY18 | — | $0.76 | — | — | $651.6M | — |
| FY17 | — | -$0.16 | — | — | $332M | — |
| FY16 | — | -$3.24 | — | — | $222.1M | — |
| 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 | $223.1M | $263.5M | $259.4M | $518.4M | $344.3M | $308.9M | $230.7M | $247.4M | $263.9M | $300.6M | $281.2M | $357.4M |
| YoY change | -38.7% | -10.6% | +15.8% | +117.2% | +54.3% | +17.3% | -11.1% | -52.3% | -23.4% | -2.7% | +21.9% | +44.5% |
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 | 181.8M | 257.9M | 204.9M | 117.8M | 183.2M | 450.3M | 269.8M | 227.5M | 425.1M | 490M |
| Receivables | 12.6M | 18.5M | 38.4M | 58.8M | 38.1M | 81.1M | 84M | 68.6M | 79.3M | 83.6M |
| Inventory | 14.5M | 19.3M | 27.4M | 51.2M | 47.3M | 75.1M | 67.2M | 62.4M | 78.6M | 51.5M |
| Total current assets | 228.5M | 312.6M | 298.8M | 266M | 307.4M | 682.9M | 502.1M | 454.4M | 659M | 683.3M |
| Property, plant & equipment | -330.5M | -361.2M | -387.1M | -445.4M | -652.8M | -805.4M | -962.1M | -969M | -1B | -1B |
| Goodwill & intangibles | 0 | — | — | — | — | — | — | — | — | — |
| Total assets | 2B | 2.1B | 3B | 3.2B | 3.2B | 3.8B | 3.4B | 3B | 4.1B | 3.8B |
| Accounts payable | 5.2M | 9.9M | 21M | 42.8M | 32.9M | 21.8M | 32.1M | 39.3M | 51.6M | 49.5M |
| Short-term debt | 6.2M | 189.3M | 166.8M | 202.5M | 189.8M | 207.1M | 191.9M | 257.1M | 252.1M | 257.5M |
| Total current liabilities | 28.1M | 219.3M | 222.7M | 310.9M | 266.4M | 290.8M | 282.6M | 359.4M | 399.8M | 383.7M |
| Long-term debt | 945.1M | 837.9M | 1.3B | 1.4B | 1.4B | 1.4B | 1.1B | 1B | 1.2B | 971.8M |
| Total liabilities | 974.5M | 1.1B | 1.5B | 1.7B | 1.6B | 1.7B | 1.4B | 1.4B | 1.6B | 1.4B |
| Shareholders' equity | 1B | 1.1B | 1.5B | 1.5B | 1.5B | 2.1B | 2B | 1.7B | 2.5B | 2.4B |
| Total debt | 951.3M | 1B | 1.4B | 1.6B | 1.6B | 1.6B | 1.3B | 1.3B | 1.5B | 1.2B |
| Net debt | 769.6M | 769.3M | 1.2B | 1.5B | 1.4B | 1.1B | 1.1B | 1B | 1B | 740.8M |
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 | 287.9M | 227.5M | 228.5M | 462.6M | 453.6M | 425.1M | 420.8M | 396.6M | 443.4M | 490M | 397M | 499.6M |
| Receivables | 67.8M | 68.6M | 68.6M | 91.3M | 85.8M | 79.3M | 80.8M | 70.3M | 72.4M | 83.6M | 78M | 97.2M |
| Inventory | 75M | 62.4M | 56.8M | 81.7M | 80M | 78.6M | 69.4M | 73.6M | 61M | 51.5M | 62.7M | 75M |
| Total current assets | 495.5M | 454.4M | 446.3M | 722.8M | 700.8M | 659M | 640.4M | 632M | 638.4M | 683.3M | 594.2M | 807.9M |
| Property, plant & equipment | -979.4M | -969M | -826.8M | -821.3M | -843.9M | -1B | -852M | -1B | -1.1B | -1B | -1.1B | 1.8B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 3.2B | 3B | 3B | 4.2B | 4.2B | 4.1B | 4B | 3.9B | 3.8B | 3.8B | 3.7B | 3.9B |
| Accounts payable | 67.3M | 39.3M | 45.1M | 49.9M | 61.4M | 51.6M | 48.6M | 43.4M | 52.3M | 49.5M | 50.2M | 59.7M |
| Short-term debt | 172.8M | 257.1M | 196.2M | 319.9M | 247.9M | 252.1M | 243.7M | 259.9M | 226.8M | 257.5M | 202.1M | 262M |
| Total current liabilities | 343.6M | 359.4M | 311.4M | 477.2M | 413.5M | 399.8M | 388.2M | 393.7M | 370.1M | 383.7M | 343.9M | 422M |
| Long-term debt | 886.4M | 1B | 1B | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1B | 971.8M | 894.1M | 917M |
| Total liabilities | 1.4B | 1.4B | 1.3B | 1.8B | 1.6B | 1.6B | 1.6B | 1.5B | 1.4B | 1.4B | 1.2B | 1.3B |
| Shareholders' equity | 1.8B | 1.7B | 1.7B | 2.5B | 2.5B | 2.5B | 2.5B | 2.4B | 2.4B | 2.4B | 2.4B | 2.5B |
| Total debt | 1.1B | 1.3B | 1.2B | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B | 1.2B | 1.2B | 1.1B | 1.2B |
| Net debt | 771.3M | 1B | 978M | 1.2B | 1B | 1B | 997.6M | 961M | 788.3M | 740.8M | 699.1M | 680.8M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -154.2M | -9.8M | 58.4M | -16.2M | 9.7M | 680.5M | 566M | 173.6M | 304.7M | 84.2M |
| Depreciation & amortization | 81.9M | 82.6M | 102.9M | 124.3M | 142.3M | 152.6M | 167.4M | 148.2M | 164.1M | 168.3M |
| Stock-based compensation | 4.2M | 9.3M | 8.1M | 7.9M | 4.6M | 10.3M | 28.5M | 20.9M | 18.3M | 17.8M |
| Change in working capital | -7.7M | 1.3M | -20.9M | -44.2M | 26.1M | -74.5M | -11.2M | 13.1M | 9.8M | 3M |
| Operating cash flow | -73.8M | 85.7M | 149.6M | 73.2M | 187.4M | 774M | 755.3M | 331.2M | 517.8M | 295.9M |
| Capital expenditure | -16M | -128.5M | -328.6M | -290.5M | -72.1M | -130.1M | -25.4M | 232.9M | 248.1M | — |
| Investing cash flow | -13.4M | -127.1M | -325.3M | -279.8M | -66.3M | -121.3M | -20.9M | 235.5M | 356.2M | 10.7M |
| Dividends paid | — | 0 | 0 | -4.8M | -4.8M | -230.2M | -668.7M | -158.1M | -277M | -34.4M |
| Share repurchases | 0 | 0 | -3.1M | -20.5M | 0 | -10.3M | -20.1M | -393.1M | -25.3M | -98.1M |
| Financing cash flow | -160.8M | 282.8M | 96.7M | 103.7M | -34.9M | -368.1M | -936M | -595.9M | -648.2M | -336M |
| Net change in cash | -248.1M | 241.4M | -79M | -103M | 86.1M | 284.6M | -201.5M | -29.2M | 225.7M | -29.4M |
| Free cash flow | -429.4M | -60.9M | -159.6M | -258.6M | 98.5M | 636.9M | 744.5M | 317.7M | 416.1M | 211.9M |
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 | 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 | 43.7M | 39.7M | 74.9M | 181M | 81.3M | 42.4M | 462K | 39K | 18.5M | 65.2M | 58.5M | 144.9M |
| Depreciation & amortization | 34.5M | 35.8M | 32M | 64.1M | 44.5M | 44M | 43M | 42.6M | 41.8M | 40.9M | 39.6M | 39.8M |
| Stock-based compensation | 6.3M | 8.2M | 2.2M | 3.9M | 7.6M | 5.1M | 1.6M | 4.8M | 7.3M | 4.1M | 1.9M | 4M |
| Change in working capital | 4.5M | -4.2M | 9.5M | 20.3M | 16.5M | -24.5M | 5.2M | -14.6M | 40.6M | -28.2M | -9.6M | -22.9M |
| Operating cash flow | 92.1M | 80.5M | 121.7M | 271.7M | 155.5M | 74.3M | 48.4M | 54.5M | 91.8M | 101.1M | 112.4M | 149.9M |
| Capital expenditure | 119.4M | 34.8M | 72M | 187M | 67.8M | -5.4M | 1M | — | — | — | — | — |
| Investing cash flow | 119.4M | 36.9M | 72.6M | 188.8M | 68.8M | -5.1M | 9.4M | 783K | 2.1M | -486K | 1.3M | 513K |
| Dividends paid | -41.4M | -18.5M | -38M | -116.1M | -83.4M | -70.8M | -10.4M | -5.7M | -5.7M | -12.5M | -41.4M | -56.2M |
| Share repurchases | 0 | -380.1M | 0 | 0 | -19.2M | -6.1M | -19.6M | -49.3M | -6.6M | -22.7M | -37.9M | -8.4M |
| Financing cash flow | -173M | -178.7M | -180M | -305.1M | -172.1M | -150.5M | -62M | -110.9M | -132.7M | -30.5M | -206M | 24.4M |
| Net change in cash | 38.6M | -61.4M | 14.2M | 155.4M | 52.2M | -81.4M | -4.1M | -55.6M | -38.8M | 70.1M | -92.3M | 174.8M |
| Free cash flow | 63.2M | 83.2M | 92.2M | 212.9M | 125.8M | 68.9M | 41.2M | 46.7M | 81.1M | 42.9M | 92.4M | 70.6M |
| Dec 5, 2024 |
| $0.60 |
| Date | Ratio |
|---|---|
| Jun 20, 2016 | 1:5 |
| Oct 15, 2012 | 1:15 |
| Nov 25, 2008 | 1026:1000 |