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 23 | — | $2.74 | — | — | $473.3M | — |
| Q2 23 | — | $2.03 | — | — | $439.8M | — |
| Q1 23 | — | $0.62 | — | — | $265.2M | — |
| Q4 22 | — | $0.77 | — | — | $332.4M | — |
| Q3 22 | — | $2.14 | — | — | $445.6M | — |
| Q2 22 | — | $1.31 | — | — | $372.3M | — |
| Q1 22 | — | $1.55 | — | — | $235M | — |
| Q4 21 | — | $1.61 | — | — | $304.8M | — |
| Q3 21 | — | $7.9 | — | — | $484.4M | — |
| Q2 21 | — | $1.97 | — | — | $390.3M | — |
| Q1 21 | — | $2.24 | — | — | $288.2M | — |
| Q3 20 | — | $1.7 | — | — | $393M | — |
| Q2 20 | — | $0.49 | — | — | $370M | — |
| Q1 20 | — | $0.12 | — | — | $264.9M | — |
| Q4 19 | — | -$0.91 | — | — | $262.6M | — |
| Q3 19 | — | $1.43 | — | — | $372.2M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $16.8 | — | — | $1.7B | — |
| FY25 | — | $5.95 | — | — | $1.6B | — |
| FY24 | — | $8.64 | — | — | $1.5B | — |
| FY23 | — | $1.19 | — | — | $1.5B |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.3B | $1.2B | $1.2B | $1.3B | $1.5B | $1.4B | $1.5B | $1.5B | $1.6B | $1.7B |
| YoY change | -1.36% | -7.87% | +3.15% | +11.4% | +9.87% | -5.61% | +8.96% | -3.36% | +8.25% | +5.12% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.3B | 1.2B | 1.2B | 1.3B | 1.5B | 1.4B | 1.5B | 1.5B | 1.6B | 1.7B |
| Cost of revenue | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.4B | 1.3B | 1.4B | 1.4B |
| Gross profit | 112M | 81M | 39.5M | 141.9M | 232.2M | 141.6M | 104.3M | 188.2M | 150.2M | 231.2M |
| Gross margin | 8.87% | 6.97% | 3.29% | 10.6% | 15.8% | 10.2% | 6.91% | 12.9% | 9.51% | 13.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 73M | 70.2M | 72.5M | 77M | 80M | 76.3M | 81.1M | 81.2M | 75.5M | 83.1M |
| Operating expenses | 75.4M | 66.5M | 65.9M | 64.3M | 50.9M | 77.5M | 79.4M | 80.6M | 72.4M | 82.8M |
| Operating income | 36.6M | 14.5M | -26.4M | 77.6M | 181.2M | 64.1M | 24.9M | 107.7M | 77.8M | 148.4M |
| Operating margin | 2.9% | 1.25% | -2.2% | 5.81% | 12.3% | 4.63% | 1.65% | 7.38% | 4.93% | 8.94% |
| Non-operating income, net | -1.3M | 7.1M | -7.4M | -121K | -15.1M | 1.5M | 3.2M | 9.4M | 10M | 18.8M |
| Pretax income | 25.6M | 8.7M | -49.3M | 65.6M | 160M | 59.9M | 13.8M | 83M | 54.5M | 149.1M |
| Income tax | 9.8M | -1.3M | -12.8M | 14.4M | 33.9M | 13.7M | 4.6M | 19.7M | 13.3M | 34.4M |
| Net income | 15.9M | -8.5M | 5.7M | 52.3M | 126.1M | 46.2M | 9.2M | 63.3M | 41.2M | 114.7M |
| Net margin | 1.26% | -0.73% | 0.48% | 3.92% | 8.59% | 3.34% | 0.61% | 4.34% | 2.61% | 6.91% |
| EBITDA | 62M | 52.8M | 9.1M | 115.5M | 198.7M | 102.2M | 73.1M | 161.6M | 133.5M | 192.4M |
| EPS | 1.27 | -1.41 | 0.59 | 5.62 | 13.8 | 5.28 | 1.19 | 8.64 | 5.95 | 16.8 |
| Diluted EPS | 1.27 | -1.41 | 0.59 | 5.58 | 13.7 | 5.24 | 1.16 | 8.56 | 5.9 | 16.6 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 407.5M | 444.5M | 308M | 304.7M | 425.5M | 502.9M | 345.8M | 297.5M | 460M | 508.3M | 393.8M | 405.2M |
| Cost of revenue | 349.4M | 390.4M | 287.2M | 262M | 382.6M | 453.7M | 330.3M | 255.6M | 398.2M | 424.9M | 349.8M | 357.3M |
| Gross profit | 58.1M | 54M | 20.8M | 42.7M | 42.9M | 49.1M | 15.5M | 41.8M | 61.9M | 83.5M | 44.1M | 47.9M |
| Gross margin | 14.3% | 12.2% | 6.75% | 14% | 10.1% | 9.77% | 4.49% | 14.1% | 13.4% | 16.4% | 11.2% | 11.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 21M | 22.9M | 17.4M | 17.5M | 18.1M | 22.7M | 17.2M | 18.7M | 20.5M | 23.6M | 20.2M | 20.4M |
| Operating expenses | 19.7M | 23.3M | 17.9M | 17.1M | 18M | 23.5M | 13.9M | 18.6M | 20.4M | 23.5M | 20.3M | 21.6M |
| Operating income | 38.4M | 30.7M | 2.9M | 25.6M | 24.9M | 25.6M | 1.7M | 23.2M | 41.5M | 60M | 23.7M | 26.2M |
| Operating margin | 9.43% | 6.91% | 0.93% | 8.41% | 5.84% | 5.09% | 0.48% | 7.8% | 9.02% | 11.8% | 6.03% | 6.47% |
| Non-operating income, net | 1.3M | 1.9M | 5M | 1.2M | 1.2M | 1.6M | 5.9M | 1.9M | 1.9M | 2.8M | 12.2M | 3M |
| Pretax income | 32.6M | 23.2M | -3M | 16.5M | 17.1M | 19.3M | 1.6M | 19.7M | 38.7M | 58.6M | 32M | 26M |
| Income tax | 7.8M | 5.5M | -791K | 3.8M | 3.8M | 4.7M | 965K | 4.8M | 9M | 13.9M | 6.8M | 6.5M |
| Net income | 24.8M | 17.7M | -2.2M | 12.7M | 13.3M | 14.7M | 601K | 14.9M | 29.7M | 44.8M | 25.3M | 19.5M |
| Net margin | 6.08% | 3.98% | -0.73% | 4.15% | 3.13% | 2.92% | 0.17% | 5% | 6.46% | 8.81% | 6.42% | 4.81% |
| EBITDA | 50.9M | 48.8M | 14.3M | 37.9M | 37.5M | 38.7M | 19.8M | 36.2M | 54.8M | 73.7M | 27.7M | 39.8M |
| EPS | 3.32 | 2.47 | — | 1.82 | 1.92 | 2.12 | — | 2.16 | 4.33 | 6.54 | — | 2.88 |
| Diluted EPS | 3.29 | 2.45 | — | 1.8 | 1.9 | 2.1 | — | 2.14 | 4.29 | 6.48 | — | 2.85 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 373.8M | 318M | 262.9M | 326.6M | 457.8M | 455.4M | — | 409.7M | 627.6M | 1B | 1.3B |
| Enterprise value | 733.6M | 752.4M | 555.4M | 628.3M | 567.3M | 622.6M | — | 1.1B | 959.7M | 1.2B | 1.4B |
| Shares outstanding | 9.8M | 9.8M | 9.7M | 9.3M | 9.1M | 8.7M | 7.8M | 7.3M | 6.9M | 6.8M | 6.8M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 23.5 | — | 45.7 | 6.24 | 3.63 | 9.86 | — | 6.47 | 15.2 | 8.83 | 10.8 |
| P/S | 0.3 | 0.27 | 0.22 | 0.24 | 0.31 | 0.33 | — | 0.28 | 0.4 | 0.61 | 0.72 |
| P/B | 0.88 | 0.77 | 0.63 | 0.83 | 0.79 | 0.79 | — | 0.7 | 0.99 | 1.34 | 1.64 |
| EV/EBITDA | 11.8 | 14.3 | 61 | 5.44 | 2.85 | 6.09 | — | 6.53 | 7.19 | 6.47 | 6.97 |
| EV/Sales | 0.58 | 0.65 | 0.46 | 0.47 | 0.39 | 0.45 | — | 0.72 | 0.61 | 0.75 | 0.81 |
| Earnings yield | 4.25% | — | 2.19% | 16% | 27.5% | 10.1% | — | 15.5% | 6.57% | 11.3% | 9.23% |
| FCF yield | -2.09% | -14.4% | 22.6% | 18.9% | 24.4% | -5.1% | — | -29.2% | 47.5% | 17.8% | 10.9% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.33 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.87% | 6.97% | 3.29% | 10.6% | 15.8% | 10.2% | 6.91% | 12.9% | 9.51% | 13.9% | 11.8% |
| Operating margin | 2.9% | 1.25% | -2.2% | 5.81% | 12.3% | 4.63% | 1.65% | 7.38% | 4.93% | 8.94% | 7.19% |
| Net margin | 1.26% | -0.73% | 0.48% | 3.92% | 8.59% | 3.34% | 0.61% | 4.34% | 2.61% | 6.91% | 6.75% |
| ROE | 3.74% | -2.06% | 1.38% | 13.3% | 21.8% | 7.98% | 1.66% | 10.9% | 6.51% | 15.2% | 16.8% |
| ROA | 1.62% | -0.82% | 0.68% | 5.76% | 13.9% | 4.9% | 0.76% | 4.58% | 3.49% | 9.19% | 8.28% |
| ROIC | 2.89% | 1.71% | -3.72% | 8.69% | 20.8% | 6.62% | 1.6% | 6.68% | 6.1% | 11.5% | 12.7% |
| Return on tangible assets | 1.62% | -0.82% | 0.68% | 5.76% | 13.9% | 4.9% | 0.76% | 4.58% | 3.49% | 9.19% | 9.45% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.05 | 5.35 | 5.37 | 3.69 | 3.27 | 3.18 | 5.08 | 6.4 | 3.52 | 5.06 | 3.77 |
| Quick ratio | 0.51 | 1.4 | 0.9 | 0.94 | 1.1 | 0.85 | 0.79 | 0.62 | 0.71 | 1.07 | 0.88 |
| Debt / equity | 0.87 | 1.09 | 0.73 | 0.79 | 0.29 | 0.31 | 0.89 | 1.12 | 0.59 | 0.37 | 0.31 |
| Debt / assets | 0.38 | 0.44 | 0.36 | 0.34 | 0.19 | 0.19 | 0.41 | 0.47 | 0.32 | 0.23 | 0.18 |
| Net debt / EBITDA | 5.8 | 8.23 | 32.1 | 2.61 | 0.55 | 1.64 | 6.66 | 4 | 2.49 | 1.21 | 0.71 |
| Interest coverage | 3.65 | 1.68 | -2.19 | 6.53 | 26.9 | 11.5 | 1.93 | 3.39 | 2.59 | — | — |
| Effective tax rate | 38% | 0% | 0% | 22% | 21.2% | 22.9% | 33.1% | 23.7% | 24.3% | 23.1% | 23.2% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 129 | 119 | 124.3 | 144.2 | 161.5 | 159.1 | 193.6 | 199.3 | 228.4 | 242.7 | 259.5 |
| EPS (basic) | 1.27 | -1.41 | 0.59 | 5.62 | 13.8 | 5.28 | 1.19 | 8.64 | 5.95 | 16.8 | 16.8 |
| EPS (diluted) | 1.27 | -1.41 | 0.59 | 5.58 | 13.7 | 5.24 | 1.16 | 8.56 | 5.9 | 16.6 | 17.3 |
| Book value per share | 43.5 | 42.1 | 43.3 | 42.6 | 63.6 | 66.5 | 71.2 | 79.7 | 91.6 | 110.6 | 114.3 |
| FCF per share | -0.8 | -4.69 | 6.15 | 6.65 | 12.3 | -2.67 | -36.4 | -16.3 | 43.1 | 26.4 | 33.5 |
| Cash per share | 1.23 | 1.55 | 1.19 | 1.16 | 6.58 | 1.25 | 0.67 | 0.61 | 6.18 | 7.3 | 12.8 |
| Capex per share | 3.28 | 3.34 | 3.91 | 7.09 | 7.86 | 6.13 | 9.06 | 5.01 | 5.39 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.55% | 2.81% | 3.15% | 4.92% | 4.87% | 3.85% | 4.68% | 2.51% | 2.36% | — | — |
| Capex / operating cash flow | 147.1% | -167.2% | 26.1% | 46.8% | 35.3% | 150.2% | -36.8% | -35.1% | 10.7% | — | — |
| Payout ratio | 0.14% | -0.27% | 0.4% | 0.04% | 0.02% | 0.05% | 0.25% | 0.04% | 0.06% | 0.02% | 0% |
| Dividend yield | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | 0.01% | — | 0.01% | 0% | 0% | 0.11% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Oct 28, 1980 | $0.0125 |
| Apr 25, 1980 | $0.0125 |
| Date | Ratio |
|---|---|
| Sep 20, 1995 | 2:1 |
| Nov 24, 1986 | 4:1 |
| — |
| FY22 | — | $5.28 | — | — | $1.4B | — |
| FY21 | — | $13.8 | — | — | $1.5B | — |
| FY20 | — | $5.62 | — | — | $1.3B | — |
| FY19 | — | $0.59 | — | — | $1.2B | — |
| FY18 | — | -$1.41 | — | — | $1.2B | — |
| FY17 | — | $1.27 | — | — | $1.3B | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $407.5M | $444.5M | $308M | $304.7M | $425.5M | $502.9M | $345.8M | $297.5M | $460M | $508.3M | $393.8M | $405.2M |
| YoY change | -7.36% | -6.08% | -6.97% | +2.03% | +4.41% | +13.1% | +12.3% | -2.39% | +8.12% | +1.09% | +13.9% | +36.2% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 12M | 15.1M | 11.5M | 10.7M | 59.8M | 10.9M | 5.2M | 4.5M | 42.7M | 49.9M |
| Receivables | 72.1M | 66.2M | 84.1M | 109.8M | 92.2M | 119.2M | 97.1M | 79.8M | 96.3M | 109.3M |
| Inventory | 628.9M | 547M | 501.7M | 411.6M | 343.1M | 404M | 670.9M | 872.7M | 604M | 613.9M |
| Total current assets | 719.1M | 741.1M | 603.2M | 551.6M | 516.3M | 550.7M | 794M | 967M | 755.7M | 779.1M |
| Property, plant & equipment | 435.5M | 472.8M | 470.8M | 546.2M | 133.1M | 134.5M | 143.9M | 109M | 109.3M | 113.9M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 978.3M | 1B | 848.9M | 909.3M | 909.3M | 942.3M | 1.2B | 1.4B | 1.2B | 1.2B |
| Accounts payable | 72.8M | 56.8M | 61M | 71.2M | 74.1M | 87.6M | 69.2M | 40.3M | 43.6M | 63.8M |
| Short-term debt | 8.5M | 7.5M | 6.8M | 28.3M | 28.3M | 26M | 25.8M | 39M | 105.7M | 25.3M |
| Total current liabilities | 177.8M | 138.6M | 112.4M | 149.7M | 158.1M | 173.2M | 156.2M | 151M | 214.6M | 153.9M |
| Long-term debt | 363.3M | 442.1M | 297.2M | 284.2M | 141.1M | 152.1M | 466.7M | 611.8M | 269.1M | 257.1M |
| Total liabilities | 553.1M | 617.8M | 431.4M | 514.9M | 331.5M | 363.2M | 658M | 801.1M | 548.4M | 491.5M |
| Shareholders' equity | 425.2M | 411.1M | 417.5M | 394.4M | 577.8M | 579M | 554.8M | 582.9M | 633M | 756.2M |
| Total debt | 371.8M | 449.5M | 303.9M | 312.5M | 169.4M | 178.1M | 492.5M | 650.8M | 374.8M | 282.4M |
| Net debt | 359.8M | 434.4M | 292.5M | 301.8M | 109.6M | 167.2M | 487.2M | 646.3M | 332.1M | 232.5M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 12.1M | 7.2M | 4.5M | 5.5M | 9.5M | 5.3M | 42.7M | 12.1M | 18.1M | 33.3M | 49.9M | 86.9M |
| Receivables | 128.4M | 89.9M | 79.8M | 96.4M | 108.5M | 70.8M | 96.3M | 99.8M | 123.5M | 93.1M | 109.3M | 90.8M |
| Inventory | 1B | 968.9M | 872.7M | 841.8M | 944.9M | 735.7M | 604M | 614.4M | 786.5M | 668.7M | 613.9M | 601.4M |
| Total current assets | 1.2B | 1.1B | 967M | 955.7M | 1.1B | 823.1M | 755.7M | 732.3M | 938.8M | 801.3M | 779.1M | 784.2M |
| Property, plant & equipment | 122.9M | 118.1M | 109M | 102.5M | 114.4M | 109.9M | 109.3M | 109.9M | 104.9M | 99.8M | 113.9M | 121.5M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1.6B | 1.5B | 1.4B | 1.4B | 1.5B | 1.2B | 1.2B | 1.2B | 1.4B | 1.2B | 1.2B | 1.3B |
| Accounts payable | 321.6M | 125.2M | 40.3M | 62.5M | 213M | 70.8M | 43.6M | 85.8M | 244.1M | 78.3M | 63.8M | 122.1M |
| Short-term debt | 31.6M | 30.6M | 39M | 121.4M | 107.9M | 106.6M | 105.7M | 24.4M | 24M | 23.7M | 25.3M | 25.1M |
| Total current liabilities | 432.8M | 224M | 151M | 249.5M | 408M | 243.9M | 214.6M | 178.3M | 362.9M | 184.5M | 153.9M | 208.2M |
| Long-term debt | 520.9M | 638.1M | 611.8M | 493.2M | 423.2M | 314.5M | 269.1M | 274.1M | 259.6M | 255.1M | 257.1M | 201.2M |
| Total liabilities | 988.5M | 896.1M | 801.1M | 780.2M | 884.5M | 613.1M | 548.4M | 515.2M | 690.2M | 508.6M | 491.5M | 488.3M |
| Shareholders' equity | 583.2M | 593.4M | 582.9M | 588.9M | 598.9M | 612.8M | 633M | 644.2M | 672.9M | 713.9M | 756.2M | 774.5M |
| Total debt | 552.5M | 668.6M | 650.8M | 614.6M | 531.1M | 421M | 374.8M | 298.5M | 283.7M | 278.8M | 282.4M | 226.3M |
| Net debt | 540.4M | 661.5M | 646.3M | 609M | 521.6M | 415.7M | 332.1M | 286.4M | 265.5M | 245.5M | 232.5M | 139.4M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 15.9M | -8.5M | 5.7M | 52.3M | 126.1M | 46.2M | 9.2M | 63.3M | 41.2M | 114.7M |
| Depreciation & amortization | 24.8M | 31.5M | 31.2M | 30.9M | 32.4M | 36.5M | 40.9M | 43.5M | 44.8M | 44M |
| Stock-based compensation | — | — | — | — | — | 120K | 76K | 246K | 175K | 247K |
| Change in working capital | -29.8M | -38.4M | 104.8M | 35.8M | 26.9M | -113.1M | -386.2M | -235.9M | 219.2M | 82.5M |
| Operating cash flow | 21.8M | -19.5M | 144.4M | 140.2M | 202.2M | 35.5M | -191.9M | -104.3M | 347.1M | 224.5M |
| Capital expenditure | -32.1M | -32.7M | -37.7M | -65.7M | -71.4M | -53.4M | -70.6M | -36.6M | -37.2M | — |
| Investing cash flow | -31.7M | -45M | 67.3M | -43.2M | 2.3M | -45.2M | -64.9M | -47.2M | -34.8M | -62.1M |
| Dividends paid | -23K | -23K | -23K | -23K | -23K | -23K | -23K | -23K | -23K | -23K |
| Share repurchases | -2.8M | -4.6M | -8M | -12.7M | -4.4M | -38.8M | -41.2M | -33M | -11.6M | -16.1M |
| Financing cash flow | 10.5M | 61.1M | -167.7M | -84.9M | -136.3M | -33.9M | 279M | 129.8M | -262.1M | -118.6M |
| Net change in cash | 674K | -3.4M | 44M | 12.1M | 68.1M | -43.5M | 22.3M | -21.7M | 50.1M | 43.9M |
| Free cash flow | -7.8M | -45.9M | 59.4M | 61.6M | 111.7M | -23.2M | -283.4M | -119.6M | 298.3M | 180.2M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 24.8M | 17.7M | -2.2M | 12.7M | 13.3M | 14.7M | 601K | 14.9M | 29.7M | 44.8M | 25.3M | 19.5M |
| Depreciation & amortization | 11.1M | 16.3M | 5.4M | 10.8M | 11.2M | 11.5M | 11.2M | 11.1M | 11.4M | 10.9M | 10.6M | 10.6M |
| Stock-based compensation | 89K | 38K | 39K | 37K | 44K | 46K | 48K | 50K | 64K | 94K | 39K | 125K |
| Change in working capital | -128.2M | -120.8M | 19.7M | 42.7M | 15.4M | 95.7M | 66.5M | 43.5M | -37.3M | -6.5M | 88.2M | 95.5M |
| Operating cash flow | -81.2M | -79M | 28.5M | 64.8M | 52.7M | 136.4M | 94.2M | 53.7M | 29.3M | 31.1M | 110.4M | 109.1M |
| Capital expenditure | -11.7M | -5.4M | -4.8M | -12.1M | -5.6M | -9.1M | -10.5M | — | — | — | — | — |
| Investing cash flow | -7.2M | -5M | -23.3M | -13.4M | -6.5M | -9M | -5.9M | 115K | 146K | 225K | 635K | 1.9M |
| Dividends paid | 0 | 0 | -11K | -12K | 0 | 0 | -11K | -12K | 0 | 0 | -11K | -12K |
| Share repurchases | -17.5M | -7.5M | -5.9M | -6.6M | -3.4M | -814K | -786K | -3.8M | -1.1M | -2.8M | -8.5M | -1.4M |
| Financing cash flow | 58.3M | 109.2M | -24.4M | -35.8M | -64.9M | -111.4M | -48.5M | -80.8M | -15.9M | -8M | -13.9M | -56.6M |
| Net change in cash | -30.2M | 25.2M | -19.2M | 15.6M | -18.7M | 16.1M | 39.8M | -27M | 13.6M | 23.4M | 97.1M | 54.4M |
| Free cash flow | -63M | -107.2M | 40.4M | 38.3M | 70M | 108.7M | 81.4M | 42.4M | 21.8M | 22.9M | 93.1M | 91.7M |