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 | $6.09 | $5.54 | -9.0% | — | $199.9M | — |
| Q1 26 | $5.67 | $5.38 | -5.1% | — | $198.1M | — |
| Q4 25 | $6.5 | $6.5 | 0.0% | — | $206.4M | — |
| Q3 25 | $6.77 | $6.69 | -1.2% | — | $215.1M | — |
| Q2 25 | $6.21 | $6.25 | +0.6% | — | $209.5M | — |
| Q1 25 | $5.41 | $5.73 | +5.9% | — | $216.9M | — |
| Q4 24 | $7.43 | $7.5 | +0.9% | — | $232.4M | — |
| Q3 24 | $6.8 | $6.92 | +1.8% | — | $226M | — |
| Q2 24 | $6.61 | $6.53 | -1.2% | — | $223.4M | — |
| Q1 24 | $5.41 | $5.41 | 0.0% | — | $221.1M | — |
| Q4 23 | $5.96 | $6.11 | +2.5% | — | $213.9M | — |
| Q3 23 | $6.17 | $6.21 | +0.6% | — | $218.3M | — |
| Q2 23 | $5.89 | $5.43 | -7.8% | — | $212.4M | — |
| Q1 23 | $3.82 | $4.2 | +9.9% | — | $197M | — |
| Q4 22 | $4.88 | $5.17 | +5.9% | — | $197.2M | — |
| Q3 22 | $6.39 | $5.76 | -9.9% | — | $209.2M | — |
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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $20.3 | — | — | $847.9M | — |
| FY24 | — | $17.2 | — | — | $902.8M | — |
| FY23 | — | $18 | — | — | $841.5M | — |
| FY22 | — | $15.9 | — | — | $881.7M |
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 | $321.7M | $424.4M | $551.4M | $562.3M | $603.2M | $974.7M | $881.7M | $841.5M | $902.8M | $847.9M |
| YoY change | -15.4% | +31.9% | +29.9% | +1.98% | +7.29% | +61.6% | -9.54% | -4.56% | +7.29% | -6.08% |
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 | 321.7M | 424.4M | 551.4M | 562.3M | 603.2M | 974.7M | 881.7M | 841.5M | 902.8M | 847.9M |
| Cost of revenue | 135.6M | 191.4M | 238.5M | 240.5M | 267.3M | 358.2M | 371.3M | 404.7M | 432.6M | 400.7M |
| Gross profit | 186.1M | 233M | 312.8M | 321.7M | 335.9M | 616.4M | 510.5M | 436.7M | 470.2M | 447.2M |
| Gross margin | 57.8% | 54.9% | 56.7% | 57.2% | 55.7% | 63.2% | 57.9% | 51.9% | 52.1% | 52.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 69M | 72M | 92.4M | 82.1M | 77M | 141M | 112.6M | 96.8M | 96.2M | 89M |
| Operating expenses | 125.5M | 148.7M | 169.9M | 159.5M | 156.8M | 230.2M | 238.5M | 223.1M | 226.6M | 220.2M |
| Operating income | 55.1M | 68.6M | 113.2M | 127M | 144.3M | 337.9M | 209.5M | 146.8M | 178.4M | 167.2M |
| Operating margin | 17.1% | 16.2% | 20.5% | 22.6% | 23.9% | 34.7% | 23.8% | 17.4% | 19.8% | 19.7% |
| Non-operating income, net | 4.5M | 7.6M | -23.3M | 6M | 5.9M | -6M | -64M | 8.4M | -4.4M | -17.3M |
| Pretax income | 69.8M | 80.4M | 109M | 140.7M | 163.9M | 353.7M | 163.9M | 186.6M | 207.9M | 187.2M |
| Income tax | 21M | 40.5M | 33M | 35.2M | 43.9M | 90.8M | 57.3M | 45.1M | 55.4M | 51.3M |
| Net income | 48.8M | 39.9M | 76.1M | 105.5M | 120M | 262.8M | 106.6M | 141.5M | 152.5M | 136M |
| Net margin | 15.2% | 9.41% | 13.8% | 18.8% | 19.9% | 27% | 12.1% | 16.8% | 16.9% | 16% |
| EBITDA | 84.1M | 140.1M | 253.3M | 288.3M | 296.1M | 484.3M | 385.3M | 425M | 466.6M | 434M |
| EPS | 6.34 | 4.09 | 9.37 | 12.5 | 10.5 | 27.1 | 15.9 | 18 | 17.2 | 20.3 |
| Diluted EPS | 6.2 | 3.96 | 8.86 | 11.7 | 10 | 26 | 15.5 | 17.7 | 16.9 | 20 |
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 | 218.3M | 213.9M | 221.1M | 223.4M | 226M | 232.4M | 216.9M | 209.5M | 215.1M | 206.4M | 198.1M | 199.9M |
| Cost of revenue | 101.6M | 99.8M | 115.2M | 105.7M | 105.6M | 106.2M | 109.1M | 98M | 98.8M | 94.8M | 105.2M | 102.5M |
| Gross profit | 116.7M | 114M | 105.9M | 117.7M | 120.4M | 126.2M | 107.8M | 111.5M | 116.3M | 111.6M | 92.9M | 97.5M |
| Gross margin | 53.5% | 53.3% | 47.9% | 52.7% | 53.3% | 54.3% | 49.7% | 53.2% | 54.1% | 54.1% | 46.9% | 48.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 24.2M | 23.5M | 24.3M | 23.7M | 24.2M | 24M | 22.9M | 22M | 22M | 22.1M | 20.5M | 20.3M |
| Operating expenses | 54.2M | 56.5M | 55.4M | 58.6M | 53.9M | 58.6M | 55.9M | 54.3M | 53.7M | 56.3M | 57.3M | 52M |
| Operating income | 45.6M | 40.4M | 33.1M | 41.6M | 51.3M | 52.4M | 36.6M | 42.2M | 47.8M | 40.6M | 18.7M | 23.7M |
| Operating margin | 20.9% | 18.9% | 15% | 18.6% | 22.7% | 22.6% | 16.9% | 20.1% | 22.2% | 19.7% | 9.45% | 11.9% |
| Non-operating income, net | -3.5M | 3.7M | 4.7M | -11.3M | 4M | -1.8M | -7.6M | 2.9M | -12.8M | 251K | -16.2M | 21.8M |
| Pretax income | 50.3M | 51.8M | 46.7M | 37.8M | 64.9M | 58.5M | 40.4M | 55.1M | 44.4M | 47.3M | 13.3M | 53M |
| Income tax | 12.2M | 13.3M | 8.8M | 11.7M | 15.8M | 19M | 12.3M | 12.4M | 13.1M | 13.4M | 7.2M | 8.4M |
| Net income | 38.2M | 38.5M | 37.9M | 26M | 49.1M | 39.5M | 28.1M | 42.7M | 31.3M | 33.9M | 6.2M | 44.6M |
| Net margin | 17.5% | 18% | 17.1% | 11.6% | 21.7% | 17% | 12.9% | 20.4% | 14.6% | 16.4% | 3.11% | 22.3% |
| EBITDA | 116.2M | 115.3M | 106.4M | 115.6M | 121.7M | 123M | 104.3M | 107.2M | 112.6M | 109.9M | 88.6M | 93.7M |
| EPS | 4.26 | 4.3 | 4.19 | 2.47 | 5.8 | 4.75 | 4.12 | 6.18 | 4.73 | 5.25 | 1.07 | 6.79 |
| Diluted EPS | 4.19 | 4.21 | 4.1 | 2.43 | 5.71 | 4.66 | 4.05 | 6.12 | 4.65 | 5.17 | 1.05 | 6.68 |
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 | — | 806.8M | 569.8M | 847.5M | 1.7B | 2.3B | 1.4B | 1.8B | 1.6B | 1.1B | 858M |
| Enterprise value | — | 2.2B | 2.2B | 2.9B | 3.7B | 4B | 3.2B | 3.6B | 3.6B | 3.5B | 1.3B |
| Shares outstanding | 7.6M | 7M | 7.2M | 7M | 7.6M | 7.7M | 7.4M | 7.2M | 7.1M | 6.8M | 6.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 20.2 | 7.49 | 8.03 | 13.8 | 8.67 | 13.3 | 12.4 | 10.2 | 8.19 | 7.44 |
| P/S | — | 1.9 | 1.03 | 1.51 | 2.74 | 2.34 | 1.6 | 2.08 | 1.73 | 1.31 | 1.05 |
| P/B | — | 1.32 | 0.81 | 1.13 | 1.98 | 2.34 | 1.51 | 1.8 | 1.55 | 1.07 | 0.91 |
| EV/EBITDA | — | 15.5 | 8.7 | 9.9 | 12.5 | 8.25 | 8.21 | 8.44 | 7.79 | 8.02 | 6.4 |
| EV/Sales | — | 5.11 | 4 | 5.08 | 6.15 | 4.1 | 3.59 | 4.26 | 4.03 | 4.1 | 1.57 |
| Earnings yield | — | 4.95% | 13.4% | 12.4% | 7.25% | 11.5% | 7.54% | 8.07% | 9.76% | 12.2% | 13.4% |
| FCF yield | — | -22.9% | -13% | -5.22% | -13.7% | 29% | 8.91% | 13% | -0.24% | -6.65% | 6.56% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.75 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 57.8% | 54.9% | 56.7% | 57.2% | 55.7% | 63.2% | 57.9% | 51.9% | 52.1% | 52.7% | 48.8% |
| Operating margin | 17.1% | 16.2% | 20.5% | 22.6% | 23.9% | 34.7% | 23.8% | 17.4% | 19.8% | 19.7% | 11.8% |
| Net margin | 15.2% | 9.41% | 13.8% | 18.8% | 19.9% | 27% | 12.1% | 16.8% | 16.9% | 16% | 14.5% |
| ROE | 13.6% | 6.55% | 10.8% | 14.1% | 14.3% | 26.9% | 11.4% | 14.5% | 15.1% | 13.1% | 10.7% |
| ROA | 5.92% | 1.54% | 2.65% | 3.29% | 3.46% | 6.68% | 2.7% | 3.85% | 3.82% | 3.17% | 1.99% |
| ROIC | 6.53% | 1.73% | 3.38% | 3.46% | 3.65% | 9.33% | 5.07% | 3.96% | 4.24% | 3.57% | 2.6% |
| Return on tangible assets | 6.64% | 2.43% | 4.72% | 5.27% | 5.16% | 11.6% | 4.5% | 7% | 6.24% | 4.78% | 5.64% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.64 | 0.62 | 0.61 | 1.98 | 5.29 | 2.86 | 2.46 | 3.07 | 2.49 | — | 2.66 |
| Quick ratio | 2.64 | 0.62 | 0.61 | 1.98 | 5.29 | 2.86 | 2.46 | 3.07 | 2.49 | — | 2.43 |
| Debt / equity | 1.08 | 2.8 | 2.78 | 3.19 | 2.86 | 2.36 | 2.5 | 2.24 | 2.45 | 2.74 | 0.45 |
| Debt / assets | 0.47 | 0.66 | 0.68 | 0.75 | 0.69 | 0.58 | 0.59 | 0.59 | 0.62 | 0.66 | 0.62 |
| Net debt / EBITDA | 2.74 | 9.74 | 6.45 | 6.96 | 6.95 | 3.54 | 4.54 | 4.32 | 4.45 | 5.45 | 6.27 |
| Interest coverage | 6.83 | 2.7 | 2.29 | 2.26 | 2.68 | 6.08 | 2.75 | 2.04 | 2.13 | 2.15 | 1.95 |
| Effective tax rate | 30.1% | 50.3% | 30.2% | 25% | 26.8% | 25.7% | 34.9% | 24.2% | 26.7% | 27.4% | 26.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 42.1 | 60.5 | 76.9 | 80.7 | 79.2 | 127 | 119.3 | 116.1 | 127.5 | 124.2 | 122.9 |
| EPS (basic) | 6.34 | 4.09 | 9.37 | 12.5 | 10.5 | 27.1 | 15.9 | 18 | 17.2 | 20.3 | 20.3 |
| EPS (diluted) | 6.2 | 3.96 | 8.86 | 11.7 | 10 | 26 | 15.5 | 17.7 | 16.9 | 20 | 17.5 |
| Book value per share | 46.9 | 86.9 | 97.8 | 107.7 | 109.8 | 127.2 | 126.7 | 134.2 | 142.5 | 152 | 142.7 |
| FCF per share | 2.47 | -26.3 | -10.4 | -6.36 | -29.8 | 86 | 17.1 | 31.5 | -0.54 | -10.8 | -7.66 |
| Cash per share | 20.7 | 48.8 | 44 | 55.1 | 43.8 | 76.3 | 79.6 | 46.9 | 56.4 | 69.9 | 43.2 |
| Capex per share | — | — | — | — | — | — | — | — | — | 1.01 | 0.89 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 0.81% | 0.74% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | -10.3% | -13.2% |
| Payout ratio | 28.2% | 47.2% | 29.4% | 24% | 20.7% | 12% | 44.3% | 36.8% | 38.1% | 47.5% | 53.9% |
| Dividend yield | — | 2.33% | 3.93% | 2.99% | 1.5% | 1.38% | 3.34% | 2.97% | 3.72% | 5.8% | 7.4% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $2.40 |
| Apr 30, 2026 | $2.40 |
| Jan 30, 2026 | $2.40 |
| Oct 31, 2025 | $2.40 |
| Jul 31, 2025 | $2.25 |
| Apr 30, 2025 | $2.25 |
| — |
| FY21 | — | $27.1 | — | — | $974.7M | — |
| FY20 | — | $10.5 | — | — | $603.2M | — |
| FY19 | — | $12.5 | — | — | $562.3M | — |
| FY18 | — | $9.37 | — | — | $551.4M | — |
| FY17 | — | $4.09 | — | — | $424.4M | — |
| FY16 | — | $6.34 | — | — | $321.7M | — |
| 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 | $218.3M | $213.9M | $221.1M | $223.4M | $226M | $232.4M | $216.9M | $209.5M | $215.1M | $206.4M | $198.1M | $199.9M |
| YoY change | +4.36% | +8.44% | +12.2% | +5.19% | +3.53% | +8.67% | -1.91% | -6.21% | -4.79% | -11.2% | -8.66% | -4.56% |
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 | 158.5M | 342M | 316M | 383.9M | 333.5M | 585.5M | 588.5M | 340.3M | 399.6M | 477.2M |
| Receivables | 35.9M | 65.6M | 70M | 74.1M | 84.5M | 123.9M | 99.3M | 109.1M | 117.2M | 102.7M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 119.5M | 299.9M | 324.7M | 396.1M | 424.3M | 710M | 688.5M | 450.1M | 517.5M | 580.9M |
| Property, plant & equipment | 7.7M | 10.8M | 20.2M | 18.1M | 14.5M | 12.5M | 19.1M | 26.2M | 79.8M | 97.1M |
| Goodwill & intangibles | 90.4M | 944.2M | 1.3B | 1.2B | 1.1B | 1.7B | 1.6B | 1.7B | 1.6B | 1.4B |
| Total assets | 824.4M | 2.6B | 2.9B | 3.2B | 3.5B | 3.9B | 4B | 3.7B | 4B | 4.3B |
| Accounts payable | 25.2M | 29.6M | 27.9M | 23.3M | 25.4M | 48.5M | 33.2M | 38.8M | 49.5M | 54.5M |
| Short-term debt | 30M | 248.3M | 329.2M | 277.8M | — | — | — | — | — | — |
| Total current liabilities | 45.3M | 484.1M | 528.9M | 200.3M | 80.2M | 248.4M | 279.9M | 146.6M | 207.5M | — |
| Long-term debt | 358.8M | 1.5B | 1.6B | 2.1B | 2.4B | 2.3B | 2.3B | 2.2B | 2.5B | 2.8B |
| Total liabilities | 465.4M | 2B | 2.2B | 2.5B | 2.6B | 3B | 3B | 2.7B | 3B | 3.1B |
| Shareholders' equity | 358.9M | 609.4M | 701.3M | 750.1M | 836.5M | 975.6M | 936.7M | 973.2M | 1B | 1B |
| Total debt | 388.8M | 1.7B | 1.9B | 2.4B | 2.4B | 2.3B | 2.3B | 2.2B | 2.5B | 2.8B |
| Net debt | 306.1M | 1.5B | 1.7B | 2.1B | 2.1B | 1.7B | 1.7B | 1.8B | 2.1B | 2.4B |
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 | 405.1M | 340.3M | 246.9M | 349.7M | 310.5M | 399.6M | 218.9M | 242.7M | 461.3M | 477.2M | 273.5M | 285.9M |
| Receivables | 107M | 109.1M | 116.4M | 105.6M | 112.2M | 117.2M | 112.9M | 108.6M | 106.5M | 102.7M | 104.4M | 101.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 512.8M | 450.1M | 364.1M | 456.3M | 424.1M | 517.5M | 332.5M | 352M | 568.7M | 580.9M | 378.8M | 388.5M |
| Property, plant & equipment | — | 26.2M | — | — | — | 79.8M | 81.1M | 102M | 99.6M | 97.1M | 97.9M | 97.5M |
| Goodwill & intangibles | 1.7B | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B | 1.4B | 2.5B | 2.5B |
| Total assets | 3.8B | 3.7B | 3.5B | 3.6B | 3.6B | 4B | 3.7B | 3.7B | 3.9B | 4.3B | 4.6B | 4.5B |
| Accounts payable | 32.7M | 38.8M | 44.3M | 30.3M | 30.1M | 49.5M | 56.7M | 49.4M | 51.7M | 54.5M | 52.8M | 51.7M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 234.4M | 146.6M | 152.1M | 149.4M | 133.4M | 207.5M | 178.3M | 149.5M | 147.6M | 152.7M | 222.8M | 160.1M |
| Long-term debt | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.5B | 2.3B | 2.3B | 2.5B | 2.8B | 2.8B | 2.8B |
| Total liabilities | 2.8B | 2.7B | 2.6B | 2.6B | 2.6B | 3B | 2.7B | 2.7B | 2.9B | 3.3B | 3.5B | 3.4B |
| Shareholders' equity | 963.8M | 973.2M | 991.2M | 1B | 990.8M | 1B | 1B | 1B | 1B | 1B | 1.1B | 1.2B |
| Total debt | 2.2B | 2.2B | 2.2B | 2.2B | 2.2B | 2.5B | 2.3B | 2.3B | 2.5B | 2.8B | 2.8B | 2.8B |
| Net debt | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 2.1B | 2.1B | 2.1B | 2.1B | 2.4B | 2.6B | 2.5B |
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 | 48.8M | 39.9M | 76.1M | 105.5M | 120M | 262.8M | 106.6M | 141.5M | 152.5M | 136M |
| Depreciation & amortization | 5.8M | 18.3M | 33.4M | 39.6M | 38.9M | 50.8M | 64.2M | 68.4M | 69M | 63.6M |
| Stock-based compensation | 11.9M | 20.3M | 23.1M | 22.2M | 21.5M | 26.2M | 24M | 26.8M | 32.8M | 24M |
| Change in working capital | -584K | 15.5M | -2.1M | -435K | -3.8M | -30.9M | 44.4M | 8.5M | 6.8M | 24.2M |
| Operating cash flow | 28.8M | -159.8M | -89.7M | -26M | -215.6M | 600.8M | 128.8M | 241.6M | 19.8M | -67.2M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -6.9M |
| Investing cash flow | 5.1M | -415.5M | -109.5M | 12M | 9.7M | -169.2M | -20.9M | -120.9M | -11.4M | -47.3M |
| Dividends paid | -13.8M | -18.8M | -22.4M | -25.3M | -24.9M | -31.4M | -47.3M | -52M | -58.1M | -64.6M |
| Share repurchases | -233.8M | -7.5M | -27.5M | -40M | -32.5M | -57.5M | -90M | -45M | -44.9M | -60M |
| Financing cash flow | -48.6M | 750.4M | 203.3M | 98.8M | 235.3M | -244.4M | -102.1M | -356.1M | 74.9M | 191M |
| Net change in cash | -14.7M | 175.1M | 4.2M | 84.8M | 29.5M | 187.2M | 5.9M | -235.5M | 83.3M | 76.5M |
| Free cash flow | 18.9M | -184.4M | -74.3M | -44.3M | -227.1M | 659.9M | 126.1M | 228.3M | -3.8M | -74.1M |
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 | 38.2M | 38.5M | 37.9M | 26M | 49.1M | 39.5M | 28.1M | 42.7M | 31.3M | 33.9M | 6.2M | 44.6M |
| Depreciation & amortization | 17.8M | 17.4M | 18.2M | 18.4M | 16.3M | 16.2M | 16.1M | 15.8M | 16.2M | 15.5M | 17.7M | 22.5M |
| Stock-based compensation | 7.7M | 6.8M | 6.8M | 9.2M | 8.2M | 8.6M | 6.7M | 6.8M | 5.7M | 4.7M | 5.2M | 10.9M |
| Change in working capital | -12.7M | 45.2M | -116.3M | -969K | 4.4M | -1M | 13.4M | -6.3M | 6.4M | 10.8M | 8.7M | -10.1M |
| Operating cash flow | 93.7M | 10.1M | -26.9M | 37.2M | 29.6M | -140.8M | 113.6M | 56.7M | 108.3M | -247.4M | 35.9M | 57.4M |
| Capital expenditure | — | — | — | — | — | — | — | — | -1.4M | -944K | -2.4M | -1.3M |
| Investing cash flow | -215K | 0 | -537K | -12K | -609K | -10.2M | — | — | -1.4M | -831K | -198.5M | -1.3M |
| Dividends paid | -12M | -13.7M | -14.9M | -13.7M | -13.7M | -15.9M | -17.1M | -15.8M | -15.4M | -16.3M | -17.9M | -16.3M |
| Share repurchases | -15M | -20M | -5M | -12.5M | -14.9M | -12.5M | -20M | -30M | 0 | -10M | -10M | -10.5M |
| Financing cash flow | -75M | -70.3M | -56.1M | -703.8M | -107.7M | 204.5M | -174.5M | -52.1M | 112.3M | 305.3M | -40.9M | -43.5M |
| Net change in cash | 18.5M | -60.2M | -83.6M | -666.6M | -78.6M | 53.4M | -60.8M | 4.6M | 219.1M | 57M | -203.5M | 12.6M |
| Free cash flow | 123.9M | 4.9M | -36.5M | 68.6M | 68.7M | -104.7M | -6.8M | 74.2M | 106.9M | -248.4M | 33.5M | 56.1M |
| Jan 31, 2025 | $2.25 |
| Oct 31, 2024 | $2.25 |