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 | $1.18 | $1.13 | -4.2% | — | $658.7M | — |
| Q1 26 | $0.35 | $0.81 | +131.4% | — | $571.7M | — |
| Q4 25 | $0.92 | $1.15 | +25.0% | — | $716.7M | — |
| Q3 25 | $1.35 | $1.56 | +15.6% | — | $797.8M | — |
| Q2 25 | $1.05 | $1.27 | +21.0% | — | $736.9M | — |
| Q1 25 | $0.18 | $0.49 | +172.2% | — | $632M | — |
| Q4 24 | $0.76 | $0.46 | -39.5% | — | $666.2M | — |
| Q3 24 | $0.85 | $0.91 | +7.1% | — | $640.4M | — |
| Q2 24 | $0.83 | $0.91 | +9.6% | — | $664.7M | — |
| Q1 24 | $0.52 | $0.73 | +40.4% | — | $598.6M | — |
| Q4 23 | $0.49 | $0.68 | +38.8% | — | $582.2M | — |
| Q3 23 | $0.67 | $0.73 | +9.0% | — | $591.7M | — |
| Q2 23 | $0.59 | $0.76 | +28.8% | — | $584.8M | — |
| Q1 23 | $0.55 | $1.06 | +92.7% | — | $549.2M | — |
| Q4 22 | $0.21 | $0.24 | +14.3% | — | $500.3M | — |
| Q3 22 | $0.62 | $0.7 | +12.9% | — | $603.9M | — |
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 | — | $4.25 | — | — | $2.9B | — |
| FY24 | — | $1.92 | — | — | $2.6B | — |
| FY23 | — | $3.27 | — | — | $2.3B | — |
| FY22 | — | $5.08 | — | — | $2.2B |
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 | $1.7B | $1.5B | $1.5B | $1.7B | $1.9B | $2B | $2.2B | $2.3B | $2.6B | $2.9B |
| YoY change | -20.4% | -14.2% | -0.14% | +18.9% | +11.4% | +5.21% | +10.1% | +2.9% | +11.4% | +12.2% |
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 | 1.7B | 1.5B | 1.5B | 1.7B | 1.9B | 2B | 2.2B | 2.3B | 2.6B | 2.9B |
| Cost of revenue | 1.4B | 1.2B | 1.2B | 1.4B | 1.6B | 1.7B | 1.8B | 1.9B | 2.1B | 2.2B |
| Gross profit | 348.1M | 294.7M | 272M | 332.4M | 382M | 355.9M | 411.1M | 443.8M | 515.2M | 647.2M |
| Gross margin | 20.4% | 20.2% | 18.6% | 19.1% | 19.7% | 17.5% | 18.3% | 19.2% | 20% | 22.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 147.3M | 163M | 153.9M | 179.5M | 223.1M | 256M | 262.8M | 261.1M | 320M | 307.1M |
| Operating expenses | 147.3M | 163M | 153.9M | 179.5M | 223.1M | 256M | 262.8M | 261.1M | 320M | 305.3M |
| Operating income | 200.8M | 131.7M | 118.1M | 152.9M | 158.9M | 99.9M | 148.3M | 182.7M | 195.2M | 341.9M |
| Operating margin | 11.8% | 9.01% | 8.09% | 8.8% | 8.21% | 4.91% | 6.61% | 7.92% | 7.6% | 11.9% |
| Non-operating income, net | -3.7M | -1.7M | -22.6M | -700K | -10.5M | 7.1M | 197.8M | 36.6M | -1.8M | 1.6M |
| Pretax income | 197.2M | 130.1M | 95M | 146.8M | 138.2M | 83.6M | 316.2M | 195.9M | 130M | 241.3M |
| Income tax | 74.2M | 40.4M | 19.3M | 33.5M | 31.6M | 14M | 70.4M | 36.7M | 36.3M | 32.9M |
| Net income | 123M | 89.7M | 75.7M | 113.3M | 106.6M | 69.6M | 245.8M | 159.2M | 93.7M | 208.4M |
| Net margin | 7.22% | 6.13% | 5.18% | 6.52% | 5.51% | 3.42% | 11% | 6.9% | 3.65% | 7.23% |
| EBITDA | 267.6M | 198M | 186.5M | 240.9M | 274M | 244.5M | 303.9M | 347.2M | 397.8M | 573.1M |
| EPS | 2.52 | 1.84 | 1.55 | 2.34 | 2.2 | 1.44 | 5.08 | 3.27 | 1.92 | 4.25 |
| Diluted EPS | 2.52 | 1.84 | 1.54 | 2.32 | 2.18 | 1.42 | 5.05 | 3.26 | 1.91 | 4.24 |
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 | 591.7M | 582.2M | 598.6M | 664.7M | 640.4M | 666.2M | 632M | 736.9M | 797.8M | 716.7M | 571.7M | 658.7M |
| Cost of revenue | 484.6M | 475.2M | 487M | 526.7M | 503.7M | 537.3M | 506.6M | 570.8M | 605.9M | 552.9M | 450.8M | 503M |
| Gross profit | 107.1M | 107M | 111.6M | 138M | 136.7M | 128.9M | 125.4M | 166.1M | 191.9M | 163.8M | 120.9M | 155.7M |
| Gross margin | 18.1% | 18.4% | 18.6% | 20.8% | 21.3% | 19.3% | 19.8% | 22.5% | 24.1% | 22.9% | 21.1% | 23.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 61.3M | 66.6M | 69.1M | 79.5M | 82.4M | 89M | 73.7M | 73M | 82.2M | 78.2M | 75.8M | 89.1M |
| Operating expenses | 61.3M | 66.6M | 69.1M | 79.5M | 82.4M | 89M | 73.7M | 73M | 79.6M | 84.8M | 73.8M | 71.4M |
| Operating income | 45.8M | 40.4M | 42.5M | 58.5M | 54.3M | 39.9M | 51.7M | 93.1M | 112.3M | 79M | 47.1M | 84.3M |
| Operating margin | 7.74% | 6.94% | 7.1% | 8.8% | 8.48% | 5.99% | 8.18% | 12.6% | 14.1% | 11% | 8.24% | 12.8% |
| Non-operating income, net | 2.2M | 2.9M | 11.4M | 5.4M | -23.2M | 4.6M | 4M | 3.9M | 100K | -600K | -100K | -2.6M |
| Pretax income | 43M | 36.5M | 47.3M | 53.2M | 19.1M | 10.4M | 29.2M | 69.8M | 87.1M | 55.2M | 24.6M | 62.3M |
| Income tax | 7.5M | 9.4M | 8.1M | 7.6M | 2.5M | 18.1M | 5.6M | 10.1M | 14.1M | 3.1M | 1.3M | 11.4M |
| Net income | 35.5M | 27.1M | 39.2M | 45.6M | 16.6M | -7.7M | 23.6M | 59.7M | 73M | 52.1M | 37.8M | 328.5M |
| Net margin | 6% | 4.65% | 6.55% | 6.86% | 2.59% | -1.16% | 3.73% | 8.1% | 9.15% | 7.27% | 6.61% | 49.9% |
| EBITDA | 88M | 81.6M | 87M | 105.8M | 103.3M | 101.7M | 107.1M | 152.4M | 174.1M | 137.2M | 102.1M | 143.4M |
| EPS | 0.73 | 0.56 | 0.81 | 0.93 | 0.34 | -0.16 | 0.48 | 1.22 | 1.49 | 1.06 | 0.77 | 6.68 |
| Diluted EPS | 0.72 | 0.56 | 0.8 | 0.93 | 0.34 | -0.16 | 0.48 | 1.22 | 1.48 | 1.06 | 0.77 | 6.67 |
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 | — | — | 1.4B | 2.1B | 2.6B | 2.5B | 2.6B | 4B | 4.7B | 5.2B | 7.2B |
| Enterprise value | — | — | 1.4B | 2B | 2.8B | 3.1B | 3B | 4.5B | 6.2B | 6.5B | 8.3B |
| Shares outstanding | 48.8M | 48.8M | 48.8M | 47.9M | 48M | 48.1M | 48.2M | 48.5M | 48.6M | 48.9M | 48.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 17.9 | 18.8 | 24.7 | 36.4 | 10.7 | 25.2 | 50.2 | 24.9 | 32.6 |
| P/S | — | — | 0.93 | 1.23 | 1.36 | 1.24 | 1.17 | 1.74 | 1.83 | 1.8 | 2.47 |
| P/B | — | — | 0.8 | 1.19 | 1.39 | 1.3 | 1.2 | 1.72 | 1.94 | 1.97 | 2.41 |
| EV/EBITDA | — | — | 7.71 | 8.31 | 10.2 | 12.8 | 9.9 | 12.9 | 15.6 | 11.4 | 15.1 |
| EV/Sales | — | — | 0.98 | 1.15 | 1.44 | 1.54 | 1.34 | 1.94 | 2.41 | 2.26 | 2.84 |
| Earnings yield | — | — | 5.6% | 5.31% | 4.04% | 2.75% | 9.38% | 3.97% | 1.99% | 4.01% | 3.06% |
| FCF yield | — | — | 5.45% | 12.8% | 6.74% | 3.21% | 1.39% | 1.43% | 6.64% | 3.38% | 0.84% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.07 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.4% | 20.2% | 18.6% | 19.1% | 19.7% | 17.5% | 18.3% | 19.2% | 20% | 22.4% | 23.6% |
| Operating margin | 11.8% | 9.01% | 8.09% | 8.8% | 8.21% | 4.91% | 6.61% | 7.92% | 7.6% | 11.9% | 12.3% |
| Net margin | 7.22% | 6.13% | 5.18% | 6.52% | 5.51% | 3.42% | 11% | 6.9% | 3.65% | 7.23% | 16.8% |
| ROE | 9.17% | 6.37% | 4.49% | 6.33% | 5.63% | 3.56% | 11.3% | 6.83% | 3.86% | 7.89% | 8.03% |
| ROA | 8.06% | 5.6% | 3.48% | 4.92% | 4.03% | 2.18% | 7.36% | 4.45% | 1.91% | 4.18% | 3.88% |
| ROIC | 9.43% | 6.48% | 5.31% | 7.12% | 5.98% | 3.25% | 4.48% | 5.31% | 3.58% | 7.48% | 7.04% |
| Return on tangible assets | 20.9% | 14.6% | 8.04% | 11.9% | 16.8% | 7.93% | 27% | 15.1% | 6.18% | 12.5% | 24.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.5 | 2.46 | 3.19 | 2.67 | 2.14 | 2.11 | 2.33 | 2.12 | 1.85 | 2.2 | 3.12 |
| Quick ratio | 0.93 | 1.05 | 1.98 | 1.67 | 1.25 | 1.22 | 1.47 | 1.18 | 1.15 | 1.35 | 2.31 |
| Debt / equity | — | 0 | 0.11 | 0.06 | 0.13 | 0.35 | 0.25 | 0.24 | 0.7 | 0.58 | 0.51 |
| Debt / assets | — | 0 | 0.09 | 0.05 | 0.1 | 0.21 | 0.16 | 0.16 | 0.34 | 0.31 | 0.27 |
| Net debt / EBITDA | — | -0.03 | 0.46 | -0.55 | 0.58 | 2.48 | 1.28 | 1.34 | 3.77 | 2.28 | 1.8 |
| Interest coverage | — | — | 106.6 | 22.6 | 14 | 4.57 | 11.2 | 7.97 | 2.83 | 3.22 | 3.31 |
| Effective tax rate | 37.6% | 31.1% | 20.3% | 22.8% | 22.9% | 16.7% | 22.3% | 18.7% | 27.9% | 13.6% | 13% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 34.9 | 30 | 29.9 | 36.3 | 40.3 | 42.3 | 46.5 | 47.6 | 52.9 | 59 | 59.5 |
| EPS (basic) | 2.52 | 1.84 | 1.55 | 2.34 | 2.2 | 1.44 | 5.08 | 3.27 | 1.92 | 4.25 | 4.25 |
| EPS (diluted) | 2.52 | 1.84 | 1.54 | 2.32 | 2.18 | 1.42 | 5.05 | 3.26 | 1.91 | 4.24 | 4.49 |
| Book value per share | 27.5 | 28.9 | 34.5 | 37.4 | 39.4 | 40.6 | 45.3 | 48.1 | 50 | 54 | 60.8 |
| FCF per share | 2.93 | 1.63 | 1.51 | 5.71 | 3.7 | 1.69 | 0.75 | 1.19 | 6.43 | 3.59 | 2.71 |
| Cash per share | 0.29 | 0.14 | 2.04 | 5.02 | 2 | 1.52 | 3.33 | 2.16 | 3.85 | 4.39 | 8.8 |
| Capex per share | 0.1 | 0.07 | 0.21 | 0.19 | 0.2 | 0.42 | 0.67 | 0.75 | 0.38 | 3.39 | 4.23 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.29% | 0.24% | 0.7% | 0.51% | 0.5% | 0.98% | 1.44% | 1.59% | 0.71% | 5.74% | 7.57% |
| Capex / operating cash flow | 1.92% | 2.31% | 12.4% | 2.53% | 3.2% | 11.8% | 8.3% | 11.8% | 3.95% | 48.5% | 60.9% |
| Payout ratio | — | 0% | 0% | 8.74% | 9.19% | 14.1% | 3.99% | 6.16% | 10.4% | 4.8% | 4.46% |
| Dividend yield | — | — | 0% | 0.46% | 0.37% | 0.39% | 0.37% | 0.24% | 0.21% | 0.19% | 0.14% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 15, 2026 | $0.05 |
| Apr 15, 2026 | $0.05 |
| Jan 15, 2026 | $0.05 |
| Oct 15, 2025 | $0.05 |
| Jul 15, 2025 | $0.05 |
| Apr 15, 2025 | $0.05 |
| Jan 15, 2025 | $0.05 |
| Oct 15, 2024 | $0.05 |
| — |
| FY21 | — | $1.44 | — | — | $2B | — |
| FY20 | — | $2.2 | — | — | $1.9B | — |
| FY19 | — | $2.34 | — | — | $1.7B | — |
| FY18 | — | $1.55 | — | — | $1.5B | — |
| FY17 | — | $1.84 | — | — | $1.5B | — |
| FY16 | — | $2.52 | — | — | $1.7B | — |
| 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 | $591.7M | $582.2M | $598.6M | $664.7M | $640.4M | $666.2M | $632M | $736.9M | $797.8M | $716.7M | $571.7M | $658.7M |
| YoY change | -2.02% | +16.4% | +8.99% | +13.7% | +8.23% | +14.4% | +5.58% | +10.9% | +24.6% | +7.58% | -9.54% | -10.6% |
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 | 14M | 6.8M | 99.4M | 240.4M | 95.8M | 72.9M | 160.4M | 104.8M | 187.3M | 214.6M |
| Receivables | 132.9M | 165.3M | 291.4M | 200M | 260.2M | 310.8M | 334.2M | 357.1M | 350.2M | 417.7M |
| Inventory | 263.7M | 246.8M | 252.5M | 283.3M | 276.8M | 324.5M | 315.8M | 401.8M | 359.9M | 424.2M |
| Total current assets | 419.9M | 428.8M | 667.4M | 757.2M | 664.9M | 767.9M | 856.8M | 912M | 954M | 1.1B |
| Property, plant & equipment | 290.7M | 317.3M | 535.5M | 535.7M | 611M | 900.9M | 1.4B | 990.7M | 1.8B | 1.7B |
| Goodwill & intangibles | 938.6M | 988.6M | 1.2B | 1.3B | 2B | 2.3B | 2.4B | 2.5B | 3.4B | 3.3B |
| Total assets | 1.5B | 1.6B | 2.2B | 2.3B | 2.6B | 3.2B | 3.3B | 3.6B | 4.9B | 5B |
| Accounts payable | 48.9M | 56M | 86.2M | 90M | 144.1M | 184.7M | 190.7M | 272.5M | 237.3M | 259.3M |
| Short-term debt | — | 100K | 1.8M | 3.7M | 6.3M | 14.8M | 14.7M | 6.8M | 12.1M | 8.5M |
| Total current liabilities | 168M | 174.1M | 209.5M | 284M | 310.3M | 364M | 367.7M | 431.2M | 516M | 503.6M |
| Long-term debt | — | 400K | 183.7M | 103.6M | 248.2M | 664.7M | 535.9M | 561.9M | 1.7B | 1.5B |
| Total liabilities | 184.5M | 194.6M | 487.7M | 512.1M | 754.5M | 1.2B | 1.2B | 1.2B | 2.5B | 2.3B |
| Shareholders' equity | 1.3B | 1.4B | 1.7B | 1.8B | 1.9B | 2B | 2.2B | 2.3B | 2.4B | 2.6B |
| Total debt | — | 500K | 185.5M | 107.3M | 254.5M | 679.5M | 550.6M | 568.7M | 1.7B | 1.5B |
| Net debt | — | -6.3M | 86.1M | -133.1M | 158.7M | 606.6M | 390.2M | 463.9M | 1.5B | 1.3B |
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 | — | — | — | — | — | — | — | — | 220M | 214.6M | 153.2M | 432.1M |
| Receivables | — | — | — | — | — | — | — | — | 480.3M | 417.7M | 413.9M | 559M |
| Inventory | — | — | — | — | — | — | — | — | 420.7M | 424.2M | 350M | 364.2M |
| Total current assets | — | — | — | — | — | — | — | — | 1.2B | 1.1B | 1.1B | 1.4B |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 1.7B | 1.7B | 1.8B | 1.7B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | 3.3B | 3.3B | 3.3B | 3.3B |
| Total assets | — | — | — | — | — | — | — | — | 5.1B | 5B | 5B | 5.3B |
| Accounts payable | — | — | — | — | — | — | — | — | 319.3M | 259.3M | 229.5M | 223.5M |
| Short-term debt | — | — | — | — | — | — | — | — | 9.3M | 8.5M | 8M | 7.7M |
| Total current liabilities | — | — | — | — | — | — | — | — | 579.7M | 503.6M | 489.6M | 452.3M |
| Long-term debt | 503.4M | 561.9M | 600.6M | 699.9M | 1.2B | 1.7B | 1.7B | 1.7B | 1.6B | 1.5B | 1.5B | 1.4B |
| Total liabilities | — | — | — | — | — | — | — | — | 2.5B | 2.3B | 2.3B | 2.3B |
| Shareholders' equity | — | — | — | — | — | — | — | — | 2.6B | 2.6B | 2.7B | 3B |
| Total debt | 503.4M | 561.9M | 600.6M | 699.9M | 1.2B | 1.7B | 1.7B | 1.7B | 1.6B | 1.5B | 1.5B | 1.4B |
| Net debt | — | — | — | — | — | — | — | — | 1.4B | 1.3B | 1.4B | 1B |
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 | 123M | 89.7M | 75.7M | 113.3M | 106.6M | 69.6M | 245.8M | 159.2M | 93.7M | 208.4M |
| Depreciation & amortization | 65.6M | 65.7M | 67.6M | 85.8M | 114.5M | 144.3M | 154.1M | 159.5M | 195M | 223M |
| Stock-based compensation | 10.5M | 9M | 9.9M | 14.6M | 20M | 18M | 19.1M | 23.9M | 24.3M | 26.4M |
| Change in working capital | 41.1M | -12.3M | -95M | 121.7M | 44.4M | -55.2M | -52.2M | -57.3M | 143.4M | -157M |
| Operating cash flow | 259.9M | 151.6M | 82.2M | 351.9M | 299.8M | 169M | 388.1M | 310.1M | 462.8M | 341.1M |
| Capital expenditure | 5M | 3.5M | 10.2M | 8.9M | 9.6M | 20M | 32.2M | 36.6M | 18.3M | -165.6M |
| Investing cash flow | 5M | -44M | -319.7M | -24M | -446.1M | -485.2M | 228.7M | -82.3M | -1.3B | -121.4M |
| Dividends paid | — | 0 | 0 | -9.9M | -9.8M | -9.8M | -9.8M | -9.8M | -9.7M | -10M |
| Share repurchases | 0 | 0 | -3.5M | -15.4M | -11.8M | -19.5M | -27.5M | -25.2M | -10.6M | -12.9M |
| Financing cash flow | -144.2M | -42.8M | 338.6M | -108.4M | 123.7M | 380.9M | -177.5M | -30.8M | 1.1B | -192.4M |
| Net change in cash | 120.7M | 64.8M | 101.1M | 219.5M | -22.6M | 64.7M | 439.3M | 197M | 233M | 27.3M |
| Free cash flow | 143M | 79.6M | 73.7M | 273.4M | 177.8M | 81.4M | 36.3M | 57.5M | 312.3M | 175.5M |
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 | 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 | 35.5M | 27.1M | 39.2M | 45.6M | 16.6M | -7.7M | 23.6M | 71.7M | 94.2M | 52.1M | 23.3M | 50.9M |
| Depreciation & amortization | 40.5M | 40.7M | 42.8M | 46.6M | 45.2M | 60.4M | 53.6M | 58M | 60M | 57.1M | 53.5M | 58M |
| Stock-based compensation | 5.7M | 5.6M | 6.7M | 7.4M | 4.9M | 5.3M | 6.7M | 7M | 7M | 6.6M | 6.3M | 6M |
| Change in working capital | -21M | -28.7M | 4.2M | -65.2M | 23.4M | 181M | -58.7M | -76.3M | 21.3M | -24.1M | -300K | -155.6M |
| Operating cash flow | 54.9M | 63.9M | 91M | 31.1M | 87.9M | 252.8M | 25.4M | 61.2M | 160.6M | 120M | 71.9M | -11.2M |
| Capital expenditure | 5.7M | 6.5M | 4.2M | 3.2M | 6.6M | 4.3M | 5M | -28.8M | -41.4M | -64.2M | -43.5M | -58.8M |
| Investing cash flow | 2.5M | -95.6M | 10.9M | -150.1M | 25M | -1.2B | 22.6M | -28.8M | -28.4M | -61.4M | -96.9M | -51M |
| Dividends paid | -2.5M | -2.5M | -2.4M | -2.5M | -2.4M | -2.4M | -2.5M | -2.5M | -2.5M | -2.5M | -2.4M | -2.5M |
| Share repurchases | 0 | -14.1M | -1.2M | -9.2M | -100K | -100K | -1.5M | -10.9M | 0 | -500K | -30.2M | -1.1M |
| Financing cash flow | -41.1M | 41.6M | 34.7M | 86.6M | 535.7M | 440.6M | -7.3M | -16.7M | -103.7M | -64M | -35M | -88.8M |
| Net change in cash | 16.3M | 9.9M | 136.6M | -32.4M | 648.6M | -511.6M | 40.7M | 15.7M | 28.5M | -5.4M | -60M | -151M |
| Free cash flow | -4M | 3.5M | 26.1M | -9.3M | 100.6M | 194.9M | -34.7M | 32.4M | 119.2M | 55.8M | 28.4M | -70M |