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 | $0.1 | $0.21 | +110.0% | — | $147.8M | — |
| Q1 26 | $0.01 | $0.06 | +500.0% | — | $140.9M | — |
| Q4 25 | $0.21 | $0.23 | +9.5% | — | $146.6M | — |
| Q3 25 | $0.18 | $0.18 | 0.0% | — | $138.5M | — |
| Q2 25 | $0.06 | $0.1 | +66.7% | — | $144M | — |
| Q1 25 | $0.12 | -$0.05 | -141.7% | — | $137.1M | — |
| Q4 24 | $0.17 | $0.13 | -23.5% | — | $145.4M | — |
| Q3 24 | $0.21 | $0.34 | +61.9% | — | $149.7M | — |
| Q2 24 | $0.11 | $0.04 | -63.6% | — | $131.7M | — |
| Q1 24 | $0.06 | $0.24 | +300.0% | — | $138.8M | — |
| Q4 23 | $0.14 | $0.22 | +57.1% | — | $147.2M | — |
| Q3 23 | $0.1 | $0.19 | +90.0% | — | $136.1M | — |
| Q2 23 | $0.12 | $0.08 | -33.3% | — | $129.2M | — |
| Q1 23 | $0.14 | $0.06 | -57.1% | — | $130.8M | — |
| Q4 22 | $0.1 | -$0.06 | -160.0% | — | $148.6M | — |
| Q3 22 | $0.08 | $0.27 | +237.5% | — | $138.7M | — |
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 | — | $0.47 | — | — | $566.2M | — |
| FY24 | — | $0.75 | — | — | $565.7M | — |
| FY23 | — | $0.55 | — | — | $543.3M | — |
| FY22 | — | -$2.03 | — | — | $578.8M |
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 | $252.6M | $266.8M | $346.4M | $376.7M | $526.7M | $537M | $578.8M | $543.3M | $565.7M | $566.2M |
| YoY change | +20.1% | +5.63% | +29.8% | +8.76% | +39.8% | +1.95% | +7.79% | -6.14% | +4.12% | +0.09% |
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 | 252.6M | 266.8M | 346.4M | 376.7M | 526.7M | 537M | 578.8M | 543.3M | 565.7M | 566.2M |
| Cost of revenue | 165.6M | 170.5M | 224.7M | 247.8M | 337.9M | 351M | 385.5M | 339.8M | 345.1M | 353.3M |
| Gross profit | 87M | 96.4M | 121.7M | 128.9M | 188.8M | 186M | 193.4M | 203.5M | 220.6M | 212.9M |
| Gross margin | 34.4% | 36.1% | 35.1% | 34.2% | 35.8% | 34.6% | 33.4% | 37.5% | 39% | 37.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 66.4M | 71.8M | 97.1M | 109.2M | 137.5M | 151.7M | 178.4M | 184.1M | 199.9M | 199.5M |
| Operating expenses | 66.4M | 71.8M | 97.1M | 109.2M | 137.5M | 151.7M | 178.4M | 184.1M | 199.9M | 199.5M |
| Operating income | 20.6M | 24.5M | 24.6M | 19.7M | 51.3M | 34.3M | 14.9M | 19.5M | 20.7M | 13.4M |
| Operating margin | 8.15% | 9.2% | 7.1% | 5.23% | 9.74% | 6.4% | 2.58% | 3.59% | 3.65% | 2.36% |
| Non-operating income, net | — | 1M | — | — | 2.2M | -7.8M | -48.1M | — | — | — |
| Pretax income | 19.9M | 24.8M | 21.4M | 15.3M | 51.5M | 33.1M | -38M | 9.8M | 14.3M | 8.2M |
| Income tax | 5.3M | 9.8M | 4.4M | 3.2M | 10.4M | 3.7M | -6.1M | 997K | 2.3M | 1.2M |
| Net income | 14.6M | 15M | 17M | 12.1M | 41M | 29.4M | -32M | 8.8M | 12M | 7M |
| Net margin | 5.8% | 5.63% | 4.9% | 3.2% | 7.79% | 5.48% | -5.52% | 1.61% | 2.12% | 1.24% |
| EBITDA | 25.5M | 30.2M | 32.5M | 28M | 59.4M | 43.6M | 27.9M | 33.5M | 33.8M | 25.7M |
| EPS | 1.04 | 1.04 | 1.14 | 0.81 | 2.72 | 1.91 | -2.03 | 0.55 | 0.75 | 0.47 |
| Diluted EPS | 0.98 | 0.99 | 1.1 | 0.79 | 2.65 | 1.83 | -2.03 | 0.54 | 0.73 | 0.46 |
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 | 136.1M | 147.2M | 138.8M | 131.7M | 149.7M | 145.4M | 137.1M | 144M | 138.5M | 146.6M | 140.9M | 147.8M |
| Cost of revenue | 82.9M | 91.6M | 83.5M | 81M | 89.1M | 91.4M | 86.7M | 88.7M | 85.4M | 92.6M | 88.5M | 91.7M |
| Gross profit | 53.2M | 55.6M | 55.3M | 50.8M | 60.5M | 54M | 50.4M | 55.3M | 53.1M | 54M | 52.3M | 56.1M |
| Gross margin | 39.1% | 37.8% | 39.8% | 38.5% | 40.4% | 37.1% | 36.8% | 38.4% | 38.3% | 36.9% | 37.1% | 38% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 47.5M | 49.4M | 48.9M | 48.6M | 52.4M | 50M | 50.1M | 52.2M | 48.5M | 48.6M | 50.4M | 51.3M |
| Operating expenses | 47.5M | 49.4M | 48.9M | 48.6M | 52.4M | 50M | 50.1M | 52.2M | 48.5M | 48.6M | 50.4M | 51.3M |
| Operating income | 5.7M | 6.2M | 6.4M | 2.2M | 8.1M | 3.9M | 339K | 3.1M | 4.6M | 5.4M | 2M | 4.8M |
| Operating margin | 4.22% | 4.23% | 4.59% | 1.66% | 5.44% | 2.71% | 0.25% | 2.14% | 3.3% | 3.68% | 1.4% | 3.24% |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | -2.6M |
| Pretax income | 3.3M | 4.2M | 4.6M | 650K | 6.6M | 2.5M | -906K | 1.8M | 3.2M | 4.1M | 1.1M | 1.2M |
| Income tax | 160K | 617K | 680K | 50K | 1.2M | 390K | -148K | 285K | 443K | 666K | 220K | -10K |
| Net income | 3.1M | 3.6M | 3.9M | 600K | 5.4M | 2.1M | -758K | 1.6M | 2.7M | 3.5M | 834K | 1.2M |
| Net margin | 2.29% | 2.42% | 2.82% | 0.46% | 3.61% | 1.44% | -0.55% | 1.08% | 1.98% | 2.36% | 0.59% | 0.83% |
| EBITDA | 9.3M | 9.9M | 9.6M | 5.6M | 11.4M | 7.3M | 3.5M | 6.1M | 7.5M | 8.6M | 4.8M | 7.7M |
| EPS | 0.19 | 0.22 | 0.24 | 0.04 | 0.34 | 0.13 | -0.05 | 0.1 | 0.19 | 0.24 | 0.06 | 0.08 |
| Diluted EPS | 0.19 | 0.22 | 0.24 | 0.04 | 0.33 | 0.13 | -0.05 | 0.1 | 0.18 | 0.23 | 0.06 | 0.08 |
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 | 276.3M | 387.6M | 263.7M | 202.4M | 350.3M | 338.7M | 158.6M | 215.6M | 264.6M | 144.9M | 200.1M |
| Enterprise value | 314.8M | 418.4M | 375.8M | 316.3M | 435.6M | 451.7M | 303.3M | 306.2M | 346.9M | 227.1M | 275.9M |
| Shares outstanding | 14.1M | 14.5M | 14.9M | 14.9M | 15.1M | 15.4M | 15.8M | 16M | 16M | 15M | 15M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 18.9 | 25.8 | 15.5 | 16.8 | 8.54 | 11.5 | — | 24.6 | 22 | 20.7 | 23.4 |
| P/S | 1.09 | 1.45 | 0.76 | 0.54 | 0.67 | 0.63 | 0.27 | 0.4 | 0.47 | 0.26 | 0.36 |
| P/B | 2.5 | 3.1 | 1.75 | 1.28 | 1.83 | 1.49 | 0.82 | 1.09 | 1.33 | 0.75 | 1.06 |
| EV/EBITDA | 12.3 | 13.9 | 11.6 | 11.3 | 7.33 | 10.4 | 10.9 | 9.14 | 10.3 | 8.82 | 9.6 |
| EV/Sales | 1.25 | 1.57 | 1.09 | 0.84 | 0.83 | 0.84 | 0.52 | 0.56 | 0.61 | 0.4 | 0.48 |
| Earnings yield | 5.3% | 3.88% | 6.44% | 5.96% | 11.7% | 8.69% | — | 4.07% | 4.54% | 4.83% | 4.27% |
| FCF yield | 1.67% | 4.77% | 5.69% | 5.11% | 8.42% | -0.18% | -8.59% | 34.3% | 11% | 10.9% | 14.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.17 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.4% | 36.1% | 35.1% | 34.2% | 35.8% | 34.6% | 33.4% | 37.5% | 39% | 37.6% | 38% |
| Operating margin | 8.15% | 9.2% | 7.1% | 5.23% | 9.74% | 6.4% | 2.58% | 3.59% | 3.65% | 2.36% | 3.24% |
| Net margin | 5.8% | 5.63% | 4.9% | 3.2% | 7.79% | 5.48% | -5.52% | 1.61% | 2.12% | 1.24% | 1.44% |
| ROE | 13.2% | 12% | 11.2% | 7.66% | 21.4% | 13% | -16.6% | 4.44% | 6.04% | 3.63% | 4.29% |
| ROA | 7.44% | 6.86% | 5.07% | 3.36% | 10.4% | 6.26% | -7% | 2.08% | 2.89% | 1.66% | 2.53% |
| ROIC | 10.2% | 9.55% | 7.42% | 5.72% | 14.8% | 8.98% | 4.42% | 6.07% | 6.17% | 4.13% | 5.46% |
| Return on tangible assets | 11.5% | 11.7% | 12.6% | 7.48% | 20.1% | 10.9% | -9.25% | 2.74% | 3.89% | 2.17% | 2.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.92 | 3.31 | 4.25 | 3.05 | 2.37 | 2.69 | 3.73 | 2.78 | 2.68 | 2.66 | 2.6 |
| Quick ratio | 1.75 | 1.74 | 2.74 | 1.99 | 1.51 | 1.61 | 2.27 | 1.8 | 1.73 | 1.76 | 1.76 |
| Debt / equity | 0.38 | 0.31 | 0.78 | 0.78 | 0.47 | 0.54 | 0.84 | 0.56 | 0.51 | 0.55 | 0.48 |
| Debt / assets | 0.21 | 0.18 | 0.35 | 0.34 | 0.23 | 0.26 | 0.36 | 0.26 | 0.24 | 0.25 | 0.23 |
| Net debt / EBITDA | 1.51 | 1.02 | 3.45 | 4.08 | 1.43 | 2.59 | 5.18 | 2.71 | 2.43 | 3.2 | 2.46 |
| Interest coverage | 29.9 | 31.9 | 7.67 | 4.47 | 26.7 | 28.2 | -6.77 | 2.01 | 3.25 | 2.6 | 3.11 |
| Effective tax rate | 26.4% | 39.4% | 20.7% | 21.1% | 20.3% | 11.1% | 0% | 10.2% | 16% | 15.1% | 13.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 17.9 | 18.4 | 23.2 | 25.2 | 34.9 | 34.8 | 36.7 | 34 | 35.3 | 37.8 | 39.2 |
| EPS (basic) | 1.04 | 1.04 | 1.14 | 0.81 | 2.72 | 1.91 | -2.03 | 0.55 | 0.75 | 0.47 | 0.47 |
| EPS (diluted) | 0.98 | 0.99 | 1.1 | 0.79 | 2.65 | 1.83 | -2.03 | 0.54 | 0.73 | 0.46 | 0.55 |
| Book value per share | 7.85 | 8.61 | 10.1 | 10.5 | 12.7 | 14.7 | 12.2 | 12.4 | 12.4 | 12.9 | 12.1 |
| FCF per share | 0.33 | 1.27 | 1 | 0.69 | 1.96 | -0.04 | -0.86 | 4.63 | 1.81 | 1.05 | 2.11 |
| Cash per share | 0.26 | 0.56 | 0.36 | 0.6 | 0.34 | 0.58 | 1.12 | 1.25 | 1.17 | 1.58 | 1.43 |
| Capex per share | 0.52 | 0.1 | 0.33 | 0.65 | 0.44 | 1.15 | 0.39 | 0.31 | 0.28 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.92% | 0.52% | 1.41% | 2.57% | 1.25% | 3.3% | 1.08% | 0.91% | 0.78% | — | — |
| Capex / operating cash flow | 77.4% | 5.16% | 29.7% | 43.6% | 17.2% | 146.5% | -8.79% | 7.08% | 13.6% | — | — |
| Payout ratio | 32.2% | 35.1% | 34.4% | 50.1% | 14.9% | 24.6% | -27.1% | 104.7% | 77.3% | 127.2% | 101.8% |
| Dividend yield | 1.7% | 1.36% | 2.21% | 2.99% | 1.74% | 2.14% | 5.46% | 4.26% | 3.51% | 6.15% | 4.48% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.14 |
| May 15, 2026 | $0.14 |
| Feb 13, 2026 | $0.14 |
| — |
| FY21 | — | $1.91 | — | — | $537M | — |
| FY20 | — | $2.72 | — | — | $526.7M | — |
| FY19 | — | $0.81 | — | — | $376.7M | — |
| FY18 | — | $1.14 | — | — | $346.4M | — |
| FY17 | — | $1.04 | — | — | $266.8M | — |
| FY16 | — | $1.04 | — | — | $252.6M | — |
| 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 | $136.1M | $147.2M | $138.8M | $131.7M | $149.7M | $145.4M | $137.1M | $144M | $138.5M | $146.6M | $140.9M | $147.8M |
| YoY change | -1.86% | -0.92% | +6.17% | +1.99% | +9.96% | -1.24% | -1.26% | +9.34% | -7.5% | +0.8% | +2.76% | +2.63% |
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 | 3.6M | 8.1M | 5.4M | 9M | 5.2M | 8.9M | 17.7M | 19.9M | 18.8M | 23.7M |
| Receivables | 41.8M | 50.6M | 64M | 79.7M | 101.9M | 107.1M | 104.8M | 103.5M | 95.1M | 104.3M |
| Inventory | 69.2M | 65M | 70.2M | 73.4M | 89.8M | 120.6M | 125M | 98.1M | 96.7M | 97.5M |
| Total current assets | 125M | 136.5M | 197.2M | 211.7M | 248.5M | 299.3M | 318M | 279.4M | 273.1M | 287.7M |
| Property, plant & equipment | 8.4M | 8.7M | 10.3M | 19.5M | 24.5M | 38.4M | 41.9M | 47.9M | 33.6M | 25.2M |
| Goodwill & intangibles | 69M | 90.2M | 200.5M | 197.7M | 189.7M | 199.7M | 111.5M | 102.3M | 106.9M | 99.7M |
| Total assets | 196.8M | 218.9M | 335.1M | 358.9M | 393.9M | 470.2M | 456.9M | 422.4M | 415.1M | 421.8M |
| Accounts payable | 13.5M | 19.8M | 24.7M | 33.3M | 39.3M | 52.3M | 42.1M | 50.5M | 50.9M | 48.3M |
| Short-term debt | 5.9M | 6M | 6M | 16.6M | 16.4M | 17.4M | 6.9M | 8.9M | 10.2M | 10.9M |
| Total current liabilities | 31.9M | 41.2M | 46.4M | 69.4M | 104.9M | 111.1M | 85.2M | 100.6M | 101.7M | 107.9M |
| Long-term debt | 36.2M | 32.9M | 111.5M | 106.4M | 74M | 104.6M | 155.5M | 101.6M | 90.9M | 95M |
| Total liabilities | 86.3M | 94M | 184.2M | 201.4M | 202.3M | 243.3M | 264.3M | 224.8M | 216.3M | 229M |
| Shareholders' equity | 110.5M | 125M | 150.9M | 157.6M | 191.6M | 227M | 192.6M | 197.6M | 198.9M | 192.8M |
| Total debt | 42.1M | 38.9M | 117.5M | 123M | 90.4M | 121.9M | 162.4M | 110.5M | 101.1M | 106M |
| Net debt | 38.5M | 30.8M | 112.2M | 114M | 85.2M | 113M | 144.7M | 90.6M | 82.3M | 82.3M |
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 | 17.7M | 19.9M | 22M | 13.4M | 18.4M | 18.8M | 19.8M | 21M | 16.7M | 23.7M | 23.2M | 22.8M |
| Receivables | 98.3M | 103.5M | 93.7M | 92.6M | 98.8M | 95.1M | 92.5M | 94.2M | 97.4M | 104.3M | 84.9M | 93.9M |
| Inventory | 105.1M | 98.1M | 92.6M | 93M | 93.8M | 96.7M | 98.5M | 106.6M | 105.7M | 97.5M | 97.4M | 90.5M |
| Total current assets | 278.8M | 279.4M | 267.5M | 262.3M | 271.5M | 273.1M | 272M | 285.6M | 280M | 287.7M | 274.7M | 279.5M |
| Property, plant & equipment | 67.5M | 47.9M | 62.8M | 61M | 59.1M | 33.6M | 55.4M | 54M | 51.6M | 25.2M | 48.1M | 46.9M |
| Goodwill & intangibles | 52.1M | 102.3M | 50.1M | 49.1M | 48M | 106.9M | 105M | 103.5M | 101.7M | 99.7M | 97.9M | 91M |
| Total assets | 422.1M | 422.4M | 408.5M | 400.3M | 407.4M | 415.1M | 411M | 423.3M | 415.3M | 421.8M | 406.5M | 408.5M |
| Accounts payable | 45.2M | 50.5M | 41.7M | 46.9M | 46.3M | 50.9M | 48.8M | 56.5M | 45.7M | 48.3M | 45.2M | 49.6M |
| Short-term debt | 4.2M | 8.9M | 5.2M | 5.6M | 5.6M | 10.2M | 5.6M | 5.6M | 6.1M | 10.9M | 11.4M | 11.9M |
| Total current liabilities | 88.1M | 100.6M | 88.2M | 92.9M | 95M | 101.7M | 93.9M | 105.3M | 95.4M | 107.9M | 100.5M | 107.5M |
| Long-term debt | 116.6M | 101.6M | 97M | 83.8M | 90M | 90.9M | 99.7M | 102.4M | 101.8M | 95M | 87.9M | 81.3M |
| Total liabilities | 226.9M | 224.8M | 207.7M | 199.4M | 207.8M | 216.3M | 216.5M | 231.2M | 221.4M | 229M | 213.8M | 215.1M |
| Shareholders' equity | 195.1M | 197.6M | 200.8M | 200.9M | 199.5M | 198.9M | 194.4M | 192.1M | 193.8M | 192.8M | 192.8M | 193.4M |
| Total debt | 120.8M | 110.5M | 102.1M | 89.4M | 95.7M | 101.1M | 105.4M | 108.1M | 107.9M | 106M | 99.2M | 93.3M |
| Net debt | 103.1M | 90.6M | 80.1M | 76M | 77.3M | 82.3M | 85.6M | 87M | 91.2M | 82.3M | 76.1M | 70.5M |
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 | 14.6M | 15M | 17M | 12.1M | 41M | 29.4M | -32M | 8.8M | 12M | 7M |
| Depreciation & amortization | 4.9M | 5.7M | 7.9M | 8.3M | 8.1M | 9.3M | 13M | 14M | 13.2M | 12.4M |
| Stock-based compensation | 1.6M | 1.7M | 2.3M | 1.5M | 2.5M | 4M | 4.3M | 3.8M | 4.3M | 5.3M |
| Change in working capital | -9.7M | -440K | -9M | 2M | -12.6M | -26.7M | -40M | 45.6M | 3.7M | -9.8M |
| Operating cash flow | 9.5M | 26.9M | 16.4M | 22.2M | 38.3M | 12.1M | -70.8M | 70.1M | 32.7M | 19.7M |
| Capital expenditure | -7.4M | -1.4M | -4.9M | -9.7M | -6.6M | -17.7M | -6.2M | -5M | -4.4M | — |
| Investing cash flow | -22.5M | -9.4M | -90.5M | -9.7M | -6.6M | -34.1M | -17.4M | -5.5M | -8.4M | 0 |
| Dividends paid | -4.7M | -5.3M | -5.8M | -6M | -6.1M | -7.2M | -8.7M | -9.2M | -9.3M | -8.9M |
| Share repurchases | -714K | 0 | -2.9M | -1.7M | -500K | 0 | 0 | — | -7.4M | -10.1M |
| Financing cash flow | 11.6M | -10.8M | 67.4M | -7M | -40.4M | 18.3M | 28.1M | -71.8M | -25.6M | -12.1M |
| Net change in cash | -1.4M | 6.8M | -6.7M | 5.5M | -8.7M | -3.8M | -60.1M | -7.2M | -1.3M | 7.7M |
| Free cash flow | 4.6M | 18.5M | 15M | 10.3M | 29.5M | -616K | -13.6M | 74M | 29M | 15.8M |
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 | 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 | 3.1M | 3.6M | 3.9M | 600K | 5.4M | 2.1M | -758K | 1.6M | 2.7M | 3.5M | 834K | 1.2M |
| Depreciation & amortization | 3.5M | 3.7M | 3.3M | 3.4M | 3.3M | 3.3M | 3.2M | 3M | 3M | 3.2M | 2.9M | 2.9M |
| Stock-based compensation | 1.1M | 264K | 1M | 605K | 1.3M | 1.4M | 1.3M | 1.3M | 1.4M | 1.3M | 887K | 812K |
| Change in working capital | 11M | 8.8M | -2M | 5.5M | -3.6M | 3.7M | -7.4M | -3.4M | -9.3M | 12.6M | 2.1M | -4.6M |
| Operating cash flow | 18.7M | 14.9M | 6.3M | 10.1M | 5.7M | 11.3M | -3.2M | 4.9M | -1.7M | 18.4M | 9.4M | 8.4M |
| Capital expenditure | -380K | -940K | -675K | -1.3M | -937K | -1.5M | -1.1M | — | — | — | — | — |
| Investing cash flow | -380K | -940K | -675K | -1.3M | -937K | -1.5M | -1.1M | — | — | — | — | — |
| Dividends paid | -2.3M | -2.3M | -2.3M | -2.3M | -2.3M | -2.3M | -2.3M | -2.2M | -2.2M | -2.2M | -2.2M | -2.2M |
| Share repurchases | — | — | — | — | -6.3M | -1.1M | -3.8M | -4.1M | -2K | -2.2M | -678K | -85K |
| Financing cash flow | -21.8M | -16.2M | -6.8M | -14.3M | -2.4M | -2.1M | 3.5M | -2.8M | -1.6M | -11M | -9.2M | -7.7M |
| Net change in cash | -3.4M | -2.2M | -1.2M | -5.5M | 2.3M | 7.7M | -772K | 2.1M | -3.3M | 7.5M | 109K | 683K |
| Free cash flow | 20.9M | 18.6M | 8.8M | 5.6M | 7.3M | 7.4M | -3.1M | 3.3M | -2.4M | 17.9M | 8.8M | 7.1M |
| Nov 14, 2025 |
| $0.14 |
| Aug 18, 2025 | $0.14 |
| May 19, 2025 | $0.14 |
| Feb 18, 2025 | $0.14 |
| Nov 13, 2024 | $0.14 |
| Date | Ratio |
|---|---|
| Feb 5, 2015 | 2:1 |
| Jun 23, 1992 | 4:1 |
| Mar 16, 1982 | 2:1 |