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 | $0.64 | $0.88 | +37.5% | — | — | — |
| Q2 26 | $0.33 | $0.41 | +24.2% | — | — | — |
| Q1 26 | $0.4 | $0.49 | +22.5% | — | — | — |
| Q4 25 | $0.48 | $0.61 | +27.1% | — | — | — |
| Q3 25 | $0.47 | $0.6 | +27.7% | — | — | — |
| Q2 25 | $0.21 | $0.25 | +19.0% | — | — | — |
| Q1 25 | $0.29 | $0.34 | +17.2% | — | — | — |
| Q4 24 | $0.34 | $0.48 | +41.2% | — | — | — |
| Q3 24 | $0.28 | $0.4 | +42.9% | — | — | — |
| Q2 24 | $0.12 | $0.24 | +100.0% | — | — | — |
| Q1 24 | $0.22 | $0.41 | +86.4% | — | — | — |
| Q4 23 | $0.26 | $0.28 | +7.7% | — | — | — |
| Q3 23 | $0.18 | $0.25 | +38.9% | — | — | — |
| Q2 23 | $0.11 | $0.07 | -36.4% | — | — | — |
| Q1 23 | $0.27 | $0.31 | +14.8% | — | — | — |
| Q4 22 | $0.26 | $0.3 | +15.4% | — | — | — |
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 | — | $1.99 | — | — | $1.4B | — |
| FY24 | — | $1.49 | — | — | $1.3B | — |
| FY23 | — | $0.77 | — | — | $1.3B | — |
| FY22 | — | $0.33 | — | — | $1.3B |
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 | $958.6M | $996.4M | $1.2B | $1.3B | $1.1B | $1.2B | $1.3B | $1.3B | $1.3B | $1.4B |
| YoY change | -4.32% | +3.95% | +18.4% | +13.9% | -17.9% | +8.8% | +8.12% | -2.81% | +4.29% | +5.41% |
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 | 958.6M | 996.4M | 1.2B | 1.3B | 1.1B | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B |
| Cost of revenue | 590M | 610.4M | 749.7M | 810.1M | 692.7M | 767.7M | 860.2M | 820.4M | 832.7M | 849.5M |
| Gross profit | 368.6M | 386M | 429.9M | 533M | 410.6M | 432.7M | 437.7M | 441.1M | 482.9M | 537.4M |
| Gross margin | 38.5% | 38.7% | 36.4% | 39.7% | 37.2% | 36% | 33.7% | 35% | 36.7% | 38.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 261.7M | 267.2M | 333M | 389.1M | 333.2M | 324.3M | 324.2M | 339M | 348.5M | 373.4M |
| Operating expenses | 261.7M | 267.2M | 333M | 389.1M | 333.2M | 324.3M | 324.2M | 339M | 348.5M | 373.4M |
| Operating income | 106.9M | 118.9M | 96.9M | 143.8M | 77.3M | 108.4M | 113.5M | 102M | 134.4M | 164M |
| Operating margin | 11.2% | 11.9% | 8.22% | 10.7% | 7.01% | 9.03% | 8.75% | 8.09% | 10.2% | 11.8% |
| Non-operating income, net | -21.7M | -11.2M | -26.5M | -16.4M | -127.5M | -6.1M | -41.7M | -6.6M | 2.4M | -7.6M |
| Pretax income | 79.1M | 100.5M | 55M | 101.8M | -79.4M | 72.6M | 41.9M | 63.7M | 113.6M | 136.9M |
| Income tax | 25M | 47.3M | 4.7M | 22.6M | -7.5M | 17.4M | 22.4M | 19.1M | 26.6M | 20.8M |
| Net income | 54.2M | 53.2M | 50.3M | 79.2M | -71.9M | 55.2M | 19.6M | 44.5M | 86.9M | 116.1M |
| Net margin | 5.65% | 5.34% | 4.26% | 5.9% | -6.52% | 4.6% | 1.51% | 3.53% | 6.61% | 8.37% |
| EBITDA | 135.7M | 145.2M | 135.4M | 191.3M | 117.8M | 159.1M | 156.3M | 139.2M | 181.4M | 197M |
| EPS | 0.83 | 0.86 | 0.84 | 1.34 | -1.23 | 0.94 | 0.33 | 0.77 | 1.49 | 1.99 |
| Diluted EPS | 0.83 | 0.86 | 0.84 | 1.34 | -1.23 | 0.94 | 0.33 | 0.76 | 1.48 | 1.96 |
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 | 311M | 325.1M | 289.7M | 346.6M | 344.3M | 335M | 297.4M | 375.5M | 364.5M | 349.4M | 331M | 395.7M |
| Cost of revenue | 200.7M | 202M | 179.3M | 224M | 216.6M | 212.7M | 186.4M | 227.5M | 220.9M | 214.6M | 204.3M | 217.6M |
| Gross profit | 110.3M | 123.2M | 110.4M | 122.6M | 127.6M | 122.3M | 111M | 148M | 143.6M | 134.8M | 126.7M | 178.1M |
| Gross margin | 35.5% | 37.9% | 38.1% | 35.4% | 37.1% | 36.5% | 37.3% | 39.4% | 39.4% | 38.6% | 38.3% | 45% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 79.3M | 88M | 86M | 84.5M | 85.5M | 92.7M | 87.7M | 95.9M | 90.3M | 99.4M | 94.4M | 103.2M |
| Operating expenses | 79.3M | 88M | 86M | 84.5M | 85.5M | 92.7M | 87.7M | 95.9M | 90.3M | 99.4M | 94.4M | 103.2M |
| Operating income | 31M | 35.2M | 24.4M | 38.2M | 42.2M | 29.6M | 23.2M | 52M | 53.4M | 35.4M | 32.3M | 74.9M |
| Operating margin | 9.96% | 10.8% | 8.44% | 11% | 12.3% | 8.85% | 7.81% | 13.9% | 14.6% | 10.1% | 9.77% | 18.9% |
| Non-operating income, net | -6.7M | -1.4M | 976K | -832K | -381K | 2.6M | -1.7M | -3.4M | -659K | -1.8M | -774K | -1.7M |
| Pretax income | 16.1M | 26.9M | 19M | 31.1M | 36.1M | 27.3M | 17.1M | 44.2M | 48.5M | 27.1M | 28.9M | 70.8M |
| Income tax | 6.2M | 7.4M | 4.8M | 8.6M | 7.6M | 5.6M | 4.1M | 11.6M | 2.3M | 2.7M | 5.3M | 19.4M |
| Net income | 9.9M | 19.6M | 14.2M | 22.6M | 28.4M | 21.8M | 13M | 32.6M | 46.1M | 24.4M | 23.6M | 51.4M |
| Net margin | 3.18% | 6.01% | 4.89% | 6.51% | 8.26% | 6.5% | 4.37% | 8.67% | 12.7% | 6.98% | 7.13% | 13% |
| EBITDA | 36M | 45.5M | 36.3M | 48.3M | 53M | 43.8M | 32.2M | 59.8M | 63.1M | 41.9M | 41.4M | 83.1M |
| EPS | 0.17 | 0.34 | 0.24 | 0.39 | 0.49 | 0.37 | 0.22 | 0.56 | 0.79 | 0.42 | 0.41 | 0.89 |
| Diluted EPS | 0.17 | 0.33 | 0.24 | 0.38 | 0.48 | 0.37 | 0.22 | 0.55 | 0.78 | 0.41 | 0.4 | 0.88 |
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 | 1.2B | 1.6B | 848.5M | 977.9M | 614.7M | 940.6M | 581M | 733.1M | 1.4B | 1.6B | 2B |
| Enterprise value | 1.3B | 1.7B | 1.4B | 1.6B | 1.2B | 1.5B | 1.1B | 1.1B | 1.7B | 1.8B | 2.2B |
| Shares outstanding | 65.1M | 62M | 59.5M | 58.9M | 58.5M | 59M | 58.9M | 58.1M | 58.3M | 58.4M | 58.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 22.3 | 29.3 | 16.9 | 12.3 | — | 17 | 29.7 | 16.5 | 16.3 | 14 | 14.3 |
| P/S | 1.26 | 1.56 | 0.72 | 0.73 | 0.56 | 0.78 | 0.45 | 0.58 | 1.08 | 1.18 | 1.42 |
| P/B | 3.54 | 4.72 | 2.39 | 2.66 | 1.88 | 2.59 | 1.61 | 1.72 | 2.9 | 2.54 | 3.01 |
| EV/EBITDA | 9.67 | 11.7 | 10.2 | 8.37 | 10.1 | 9.14 | 6.96 | 8.12 | 9.39 | 9.26 | 9.74 |
| EV/Sales | 1.37 | 1.71 | 1.18 | 1.19 | 1.08 | 1.21 | 0.84 | 0.9 | 1.29 | 1.31 | 1.56 |
| Earnings yield | 4.49% | 3.41% | 5.92% | 8.1% | — | 5.87% | 3.37% | 6.07% | 6.13% | 7.12% | 6.99% |
| FCF yield | 5.8% | 4.67% | 4.35% | 6.86% | 9.13% | 6.23% | 4.24% | 15.8% | 8.08% | 7.47% | 5.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.24 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.5% | 38.7% | 36.4% | 39.7% | 37.2% | 36% | 33.7% | 35% | 36.7% | 38.7% | 45% |
| Operating margin | 11.2% | 11.9% | 8.22% | 10.7% | 7.01% | 9.03% | 8.75% | 8.09% | 10.2% | 11.8% | 18.6% |
| Net margin | 5.65% | 5.34% | 4.26% | 5.9% | -6.52% | 4.6% | 1.51% | 3.53% | 6.61% | 8.37% | 10.1% |
| ROE | 15.9% | 16.1% | 14.2% | 21.5% | -22% | 15.2% | 5.41% | 10.5% | 17.8% | 18.1% | 23.2% |
| ROA | 6.48% | 6.65% | 3.91% | 5.57% | -5.51% | 4.15% | 1.54% | 3.62% | 7.43% | 9.62% | 9.34% |
| ROIC | 16.4% | 13.3% | 9.93% | 11.3% | 8.59% | 9.4% | 6.1% | 8.67% | 13.3% | 16.7% | 18.6% |
| Return on tangible assets | 7.6% | 8.03% | 5.34% | 7.36% | -9% | 6.25% | 2.08% | 4.91% | 9.94% | 13.2% | 15.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.96 | 2.44 | 2.5 | 2.08 | 2.56 | 2.19 | 2.8 | 2.72 | 2.6 | 2.34 | 2.53 |
| Quick ratio | 1.98 | 1.43 | 1.34 | 1.12 | 1.38 | 1.17 | 1.41 | 1.42 | 1.4 | 1.18 | 1.35 |
| Debt / equity | 0.79 | 0.7 | 1.74 | 1.91 | 2.07 | 1.68 | 1.67 | 1.19 | 0.78 | 0.41 | 0.43 |
| Debt / assets | 0.32 | 0.29 | 0.48 | 0.49 | 0.52 | 0.46 | 0.48 | 0.41 | 0.33 | 0.22 | 0.22 |
| Net debt / EBITDA | 0.77 | 0.98 | 3.97 | 3.26 | 4.87 | 3.23 | 3.24 | 2.85 | 1.56 | 0.98 | 0.86 |
| Interest coverage | 13.9 | 15.1 | 4.56 | 4.97 | -1.72 | 3.45 | 2.4 | 3 | 5.89 | 8 | 12.1 |
| Effective tax rate | 31.6% | 47% | 8.62% | 22.2% | 0% | 24% | 53.3% | 30.1% | 23.4% | 15.2% | 17% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.7 | 16.1 | 19.8 | 22.8 | 18.8 | 20.4 | 22 | 21.7 | 22.6 | 23.8 | 24.8 |
| EPS (basic) | 0.83 | 0.86 | 0.84 | 1.34 | -1.23 | 0.94 | 0.33 | 0.77 | 1.49 | 1.99 | 1.99 |
| EPS (diluted) | 0.83 | 0.86 | 0.84 | 1.34 | -1.23 | 0.94 | 0.33 | 0.76 | 1.48 | 1.96 | 2.47 |
| Book value per share | 5.23 | 5.32 | 5.96 | 6.25 | 5.58 | 6.16 | 6.14 | 7.33 | 8.39 | 11 | 11.7 |
| FCF per share | 1.08 | 1.18 | 0.62 | 1.14 | 0.96 | 0.99 | 0.42 | 2 | 1.97 | 2.09 | 2.13 |
| Cash per share | 2.54 | 1.4 | 1.36 | 1.38 | 1.76 | 1.65 | 1.66 | 1.9 | 1.7 | 1.22 | 1.41 |
| Capex per share | — | — | — | — | — | 0 | 0 | 0.11 | 0.02 | 0.79 | 0.92 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | 0% | 0% | 0.52% | 0.08% | 3.33% | 3.74% |
| Capex / operating cash flow | — | — | — | — | — | 0% | 0% | 4.55% | 0.8% | 27.5% | 30.3% |
| Payout ratio | 26.4% | 29.1% | 30.8% | 19.4% | -7.74% | 4.28% | 12% | 5.22% | 2.69% | 3.07% | 4.05% |
| Dividend yield | 1.18% | 0.99% | 1.82% | 1.57% | 0.91% | 0.25% | 0.41% | 0.32% | 0.16% | 0.22% | 0.34% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 4, 2026 | $0.03 |
| Jun 5, 2026 | $0.03 |
| Mar 27, 2026 | $0.03 |
| — |
| FY21 | — | $0.94 | — | — | $1.2B | — |
| FY20 | — | -$1.23 | — | — | $1.1B | — |
| FY19 | — | $1.34 | — | — | $1.3B | — |
| FY18 | — | $0.84 | — | — | $1.2B | — |
| FY17 | — | $0.86 | — | — | $996.4M | — |
| FY16 | — | $0.83 | — | — | $958.6M | — |
| 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 | $311M | $325.1M | $289.7M | $346.6M | $344.3M | $335M | $297.4M | $375.5M | $364.5M | $349.4M | $331M | $395.7M |
| YoY change | -5.11% | -3.11% | -2.05% | +5.17% | +10.7% | +3.04% | +2.65% | +8.33% | +5.88% | +4.29% | +11.3% | +5.37% |
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 | 165.7M | 87M | 81M | 81.3M | 103.1M | 97.3M | 97.6M | 110.5M | 99.2M | 71.3M |
| Receivables | 126M | 142.8M | 179M | 177.5M | 139.9M | 171.7M | 182.8M | 163.4M | 171.1M | 174.5M |
| Inventory | 156.1M | 177.9M | 258.7M | 253.6M | 228.7M | 265.1M | 306.3M | 279.1M | 260.6M | 275M |
| Total current assets | 470.9M | 430.9M | 558.9M | 548.1M | 495.4M | 572.3M | 617M | 583.9M | 564.3M | 554.8M |
| Property, plant & equipment | 83.3M | 81.7M | 149.2M | 282.8M | 280.3M | 243.4M | 210.3M | 216.3M | 199.4M | 219.8M |
| Goodwill & intangibles | 122.4M | 137.5M | 343.5M | 346.5M | 507.1M | 446.4M | 324.4M | 323.4M | 296.3M | 326M |
| Total assets | 835.4M | 800.6M | 1.3B | 1.4B | 1.3B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B |
| Accounts payable | 45.4M | 50.7M | 66.3M | 75.7M | 58.7M | 85.9M | 78.3M | 62.9M | 68.9M | 64.8M |
| Short-term debt | 15M | 15M | 31.3M | 46.9M | 28.9M | 29.6M | 22.1M | 20.9M | 12.8M | 24.5M |
| Total current liabilities | 159.1M | 176.6M | 223.6M | 263.3M | 193.3M | 261.8M | 220.5M | 214.7M | 216.7M | 237.1M |
| Long-term debt | 255.3M | 214.9M | 587.3M | 657M | 647.7M | 581M | 582.3M | 486.9M | 370.4M | 240M |
| Total liabilities | 494.7M | 470.5M | 930M | 1.1B | 979.5M | 966.7M | 905M | 804.1M | 681.7M | 565.8M |
| Shareholders' equity | 340.7M | 330.1M | 354.7M | 368.2M | 326.5M | 363.4M | 361.5M | 425.9M | 489.1M | 640.7M |
| Total debt | 270.3M | 229.9M | 618.6M | 703.9M | 676.6M | 610.6M | 604.4M | 507.8M | 383.1M | 264.5M |
| Net debt | 104.7M | 142.9M | 537.6M | 622.6M | 573.5M | 513.3M | 506.8M | 397.3M | 283.9M | 193.2M |
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 | 119.6M | — | 89.8M | 94.2M | 115.6M | — | 97.8M | 121.7M | 187.4M | 71.3M | 61.2M | 81.5M |
| Receivables | 143.9M | — | 147.2M | 179.6M | 173.9M | — | 162.8M | 194.3M | 187.1M | 174.5M | 163.3M | 210M |
| Inventory | 289.3M | — | 296.2M | 281.1M | 283.1M | — | 281.7M | 288.2M | 286.8M | 275M | 294.2M | 291.6M |
| Total current assets | 585.8M | — | 566.1M | 591.8M | 608.2M | — | 579.4M | 643.1M | 695.1M | 554.8M | 562.3M | 625.6M |
| Property, plant & equipment | 358M | 15.8M | 364.1M | 362.4M | 366.6M | 14.8M | 361.6M | 372.5M | 371.7M | 219.8M | 384.6M | 383.4M |
| Goodwill & intangibles | 313M | — | 157M | 154.6M | 159.4M | — | 152.3M | 162.8M | 162.1M | 326M | 319.3M | 316.9M |
| Total assets | 1.2B | — | 1.2B | 1.2B | 1.2B | — | 1.2B | 1.3B | 1.3B | 1.2B | 1.2B | 1.3B |
| Accounts payable | 75.6M | — | 74.5M | 78.5M | 78.3M | — | 83M | 86.6M | 77.8M | 64.8M | 88.1M | 87.1M |
| Short-term debt | 19.3M | — | 21.1M | 21.2M | 21.5M | — | 13.2M | 14.1M | 14.1M | 24.5M | 23.5M | 23.3M |
| Total current liabilities | 210.2M | — | 207.7M | 214.7M | 236.4M | — | 210.2M | 223.5M | 240.2M | 237.1M | 231.3M | 247.5M |
| Long-term debt | 503.5M | — | 457.5M | 450.6M | 402.2M | — | 371.6M | 375.5M | 376M | 240M | 250.9M | 255.6M |
| Total liabilities | 814.1M | — | 764.9M | 765M | 741.7M | — | 678.7M | 703.2M | 709.6M | 565.8M | 571.2M | 591.9M |
| Shareholders' equity | 387.6M | — | 428.5M | 451.2M | 501.6M | — | 513.1M | 575M | 621M | 640.7M | 634.6M | 678.4M |
| Total debt | 522.8M | — | 478.6M | 471.8M | 423.7M | — | 384.8M | 389.6M | 390M | 264.5M | 274.4M | 279M |
| Net debt | 403.1M | — | 388.9M | 377.6M | 308.1M | — | 287M | 267.9M | 202.7M | 193.2M | 213.2M | 197.4M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 54.2M | 53.2M | 50.3M | 79.2M | -71.9M | 55.2M | 19.6M | 44.5M | 86.9M | 116.1M |
| Depreciation & amortization | 30.6M | 30.3M | 44.5M | 50.8M | 51.4M | 53.1M | 46.3M | 46.3M | 44.7M | 40.6M |
| Stock-based compensation | 5.9M | 7.2M | 14.5M | 8.7M | -502K | 5.5M | 8.5M | 10.3M | 12.9M | 14.4M |
| Change in working capital | 2.3M | -23.9M | -28.9M | 1.6M | 78.8M | -83.2M | -67.1M | 52.8M | -3.4M | 6.7M |
| Operating cash flow | 93.4M | 90.1M | 88.5M | 130.9M | 36.9M | 13.1M | 19.7M | 144.8M | 129.4M | 167.9M |
| Capital expenditure | — | — | — | — | — | 0 | 0 | 6.6M | 1M | -46.2M |
| Investing cash flow | 1.6M | -614K | -400.8M | 425K | 1.3M | 0 | 0 | 6.6M | 3.4M | -46.2M |
| Dividends paid | -14.3M | -15.5M | -15.5M | -15.4M | -5.6M | -2.4M | -2.4M | -2.3M | -2.3M | -3.6M |
| Share repurchases | -18.5M | -91.6M | -14.5M | -25.2M | 0 | 0 | -17.2M | 0 | 0 | -18.2M |
| Financing cash flow | 2.1M | -214M | 297M | -154.3M | -173.7M | -132.4M | -208.8M | -225.9M | -125.2M | -159.3M |
| Net change in cash | 97.2M | -124.5M | -15.3M | -23M | -135.6M | -119.2M | -189M | -74.6M | 7.6M | -37.6M |
| Free cash flow | 70M | 72.9M | 36.9M | 67.1M | 56.1M | 58.6M | 24.6M | 115.9M | 114.6M | 121.7M |
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 | 9.9M | 19.6M | 14.2M | 22.6M | 28.4M | 21.8M | 13M | 32.6M | 46.1M | 24.4M | 23.6M | 51.4M |
| Depreciation & amortization | 11.7M | 11.8M | 10.9M | 11M | 11.2M | 11.5M | 10.7M | 11.2M | 10.4M | 8.3M | 9.9M | 9.9M |
| Stock-based compensation | 2.2M | 2.9M | 3.9M | 2.6M | 2.6M | 3.7M | 4.1M | 2.8M | 3.6M | 3.8M | 5M | 4.6M |
| Change in working capital | 13.8M | 1.3M | -6.6M | -17.9M | 11.5M | 9.6M | -5.7M | -21.2M | 7.3M | 26.2M | -10.7M | -45.1M |
| Operating cash flow | 37.6M | 27.4M | 18M | 14.1M | 55.1M | 38.5M | 24.4M | 30.1M | 76.7M | 49.3M | 13.5M | 38.4M |
| Capital expenditure | 0 | 0 | 1M | 0 | 0 | 0 | 0 | -7.4M | -10.7M | -20.7M | -10.3M | -12.2M |
| Investing cash flow | 0 | 0 | 2M | 0 | 1.4M | 0 | 0 | -7.4M | -10.7M | -20.7M | -10.3M | -12.2M |
| Dividends paid | -581K | -581K | -6K | -1.2M | -582K | -583K | -54K | -1.2M | -1.2M | -1.2M | -138K | -3.5M |
| Share repurchases | 0 | 0 | — | — | — | — | — | -4.3M | -857K | -13M | -12M | -8.8M |
| Financing cash flow | -31.8M | -46.7M | -29.8M | -7.2M | -52.6M | -35.7M | -8.7M | -5.1M | -255K | -145.3M | -12.4M | -5.5M |
| Net change in cash | 5.8M | -19.3M | -9.8M | 7M | 3.9M | 2.8M | 15.7M | 17.7M | 65.8M | -116.7M | -9.2M | 20.7M |
| Free cash flow | 60.4M | 18.9M | 8.6M | 12M | 69.7M | 24.4M | 4.3M | 22.8M | 66.1M | 28.6M | 3.2M | 26.1M |
| Nov 28, 2025 |
| $0.02 |
| Aug 29, 2025 | $0.02 |
| May 30, 2025 | $0.01 |
| Mar 28, 2025 | $0.01 |
| Nov 29, 2024 | $0.01 |
| Date | Ratio |
|---|---|
| Jun 16, 1998 | 2:1 |
| Sep 14, 1987 | 2:1 |