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 | $0.27 | $0.29 | +7.4% | — | — | — |
| Q1 26 | -$0.05 | $0.02 | +140.0% | — | $343.7M | — |
| Q4 25 | $0.38 | $0.38 | 0.0% | — | $428.8M | — |
| Q3 25 | $0.22 | $0.21 | -4.5% | — | $383.7M | — |
| Q2 25 | $0.29 | $0.28 | -3.4% | — | $394.8M | — |
| Q1 25 | -$0.04 | -$0.02 | +50.0% | — | $317.4M | — |
| Q4 24 | $0.41 | $0.39 | -4.9% | — | $448.1M | — |
| Q3 24 | $0.23 | $0.23 | 0.0% | — | $420.9M | — |
| Q2 24 | $0.31 | $0.37 | +19.4% | — | $438.3M | — |
| Q1 24 | $0.02 | $0.03 | +50.0% | — | $358.9M | — |
| Q4 23 | $0.33 | $0.39 | +18.2% | — | $488.6M | — |
| Q3 23 | $0.23 | $0.24 | +4.3% | — | $448M | — |
| Q2 23 | $0.29 | $0.38 | +31.0% | — | $493.6M | — |
| Q1 23 | $0.09 | $0.09 | 0.0% | — | $402.6M | — |
| Q4 22 | $0.33 | $0.32 | -3.0% | — | $499.4M | — |
| Q3 22 | $0.22 | $0.25 | +13.6% | — | $485.6M | — |
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 | — | $0.45 | — | — | $1.5B | — |
| FY24 | — | -$1.06 | — | — | $1.7B | — |
| FY23 | — | -$0.23 | — | — | $1.8B | — |
| FY22 | — | -$0.14 | — | — | $1.9B |
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 | $1.6B | $1.9B | $1.9B | $2B | $1.7B | $2B | $1.9B | $1.8B | $1.7B | $1.5B |
| YoY change | +3.09% | +25.2% | -0.39% | +0.75% | -15.4% | +22.4% | -3.84% | -5.89% | -9.09% | -8.49% |
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 | 1.6B | 1.9B | 1.9B | 2B | 1.7B | 2B | 1.9B | 1.8B | 1.7B | 1.5B |
| Cost of revenue | 1B | 1.3B | 1.3B | 1.3B | 1.2B | 1.4B | 1.4B | 1.2B | 1.1B | 1B |
| Gross profit | 514.9M | 657.3M | 627.8M | 633.5M | 492.4M | 614.9M | 552.3M | 598.3M | 555.4M | 500M |
| Gross margin | 33.1% | 33.7% | 32.3% | 32.4% | 29.7% | 30.4% | 28.4% | 32.6% | 33.3% | 32.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 328.8M | 415.5M | 392.4M | 389.9M | 336.3M | 384.7M | 372.2M | 395.3M | 365.7M | 346.7M |
| Operating expenses | 328.8M | 415.5M | 392.4M | 389.9M | 336.3M | 384.7M | 372.2M | 395.3M | 365.7M | 346.7M |
| Operating income | 164.5M | 206.2M | 198.7M | 208.2M | 123.3M | 183.9M | 138.6M | 159.6M | 145M | 107.1M |
| Operating margin | 10.6% | 10.6% | 10.2% | 10.6% | 7.45% | 9.08% | 7.12% | 8.71% | 8.7% | 7.02% |
| Non-operating income, net | 3.5M | -12.8M | -4M | -4.7M | -6.9M | -28.1M | -86.4M | -121.2M | -187.2M | -21.6M |
| Pretax income | 125.1M | 158.1M | 157.9M | 163.5M | 78.6M | 111.4M | 14.9M | -13.1M | -87.3M | 49.1M |
| Income tax | 29.6M | 26.4M | 51.2M | 56.7M | 16.6M | 9.5M | 28.1M | 8.7M | 14.3M | 7.8M |
| Net income | 95.5M | 131.7M | 106.7M | 106.8M | 62M | 101.9M | -13.2M | -21.8M | -101.6M | 41.3M |
| Net margin | 6.13% | 6.76% | 5.5% | 5.46% | 3.75% | 5.03% | -0.68% | -1.19% | -6.1% | 2.71% |
| EBITDA | 231.8M | 292.1M | 281.5M | 289M | 199M | 268.4M | 239.2M | 238.3M | 220.4M | 182.5M |
| EPS | 0.89 | 1.22 | 1.02 | 1.07 | 0.65 | 1.07 | -0.14 | -0.23 | -1.06 | 0.45 |
| Diluted EPS | 0.87 | 1.19 | 1 | 1.06 | 0.65 | 1.05 | -0.14 | -0.23 | -1.06 | 0.44 |
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 | 448M | 488.6M | 358.9M | 438.3M | 420.9M | 448.1M | 317.4M | 394.8M | 383.7M | 428.8M | 343.7M | — |
| Cost of revenue | 303.2M | 318.6M | 248.5M | 285.7M | 284M | 292.6M | 217.8M | 265.1M | 257.1M | 284.7M | 236.9M | — |
| Gross profit | 144.8M | 170M | 110.4M | 152.6M | 136.9M | 155.5M | 99.6M | 129.7M | 126.6M | 144.1M | 106.8M | — |
| Gross margin | 32.3% | 34.8% | 30.8% | 34.8% | 32.5% | 34.7% | 31.4% | 32.9% | 33% | 33.6% | 31.1% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 98.8M | 103.5M | 94.2M | 88M | 92.2M | 91.3M | 92.7M | 82.6M | 87.4M | 84M | 99.1M | — |
| Operating expenses | 98.8M | 103.5M | 94.2M | 88M | 92.2M | 91.3M | 92.7M | 82.6M | 87.4M | 84M | 99.1M | — |
| Operating income | 35.2M | 55.8M | 5.6M | 53.7M | 33M | 52.7M | -4.4M | 35.5M | 27.5M | 48.5M | -3.7M | — |
| Operating margin | 7.86% | 11.4% | 1.56% | 12.3% | 7.84% | 11.8% | -1.39% | 8.99% | 7.17% | 11.3% | -1.08% | — |
| Non-operating income, net | 400K | -116.5M | 500K | -169.5M | -7.5M | -10.7M | -3.2M | -3.9M | -3.3M | -11.2M | 27.9M | — |
| Pretax income | 21.6M | -73.4M | -5.3M | -127.4M | 13.8M | 31.6M | -16.5M | 22.7M | 14.7M | 28.2M | 14.9M | — |
| Income tax | 6.7M | -14M | 1M | -2.2M | 4.5M | 11M | -3.3M | -6.5M | 10.7M | 6.9M | -4.5M | — |
| Net income | 14.9M | -59.4M | -6.3M | -125.2M | 9.3M | 20.6M | -13.2M | 29.2M | 4M | 21.3M | 19.4M | — |
| Net margin | 3.33% | -12.2% | -1.76% | -28.6% | 2.21% | 4.6% | -4.16% | 7.4% | 1.04% | 4.97% | 5.64% | — |
| EBITDA | 58.9M | 68.8M | 25.7M | 68.9M | 53M | 72.8M | 14.6M | 55.3M | 47.1M | 65.5M | 11.6M | — |
| EPS | 0.16 | -0.62 | -0.07 | -1.29 | 0.1 | 0.22 | -0.14 | 0.32 | 0.04 | 0.23 | 0.21 | 0.15 |
| Diluted EPS | 0.15 | -0.62 | -0.07 | -1.29 | 0.09 | 0.21 | -0.14 | 0.31 | 0.04 | 0.23 | 0.2 | 0.15 |
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 | 1.3B | 710.5M | 931.3M | 801.9M | 788.8M | 532.7M | 579.4M | 501.9M | 343.5M | 407.1M |
| Enterprise value | 2B | 2.2B | 1.5B | 1.8B | 2B | 1.9B | 1.6B | 1.5B | 1.4B | 1.2B | 1.3B |
| Shares outstanding | 107M | 108.1M | 104.8M | 99.5M | 94.9M | 95.5M | 95.3M | 95.3M | 95.6M | 92.1M | 92.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.6 | 10 | 6.66 | 8.72 | 12.9 | 7.74 | — | — | — | 8.32 | 7.03 |
| P/S | 0.9 | 0.68 | 0.37 | 0.48 | 0.48 | 0.39 | 0.27 | 0.32 | 0.3 | 0.23 | 0.26 |
| P/B | 1.97 | 1.7 | 0.9 | 1.2 | 1.08 | 0.91 | 0.66 | 0.74 | 0.83 | 0.52 | 0.58 |
| EV/EBITDA | 8.84 | 7.44 | 5.46 | 6.32 | 10 | 6.92 | 6.54 | 6.42 | 6.13 | 6.57 | 8.08 |
| EV/Sales | 1.32 | 1.12 | 0.79 | 0.93 | 1.21 | 0.92 | 0.8 | 0.83 | 0.81 | 0.79 | 0.83 |
| Earnings yield | 6.84% | 9.99% | 15% | 11.5% | 7.73% | 12.9% | — | — | — | 12% | 14.2% |
| FCF yield | 10.6% | 13.2% | 22.6% | 18.4% | 13% | 17.5% | 11.5% | 19.8% | 26.4% | 14.8% | 10.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.13 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.1% | 33.7% | 32.3% | 32.4% | 29.7% | 30.4% | 28.4% | 32.6% | 33.3% | 32.8% | 32.7% |
| Operating margin | 10.6% | 10.6% | 10.2% | 10.6% | 7.45% | 9.08% | 7.12% | 8.71% | 8.7% | 7.02% | 8.46% |
| Net margin | 6.13% | 6.76% | 5.5% | 5.46% | 3.75% | 5.03% | -0.68% | -1.19% | -6.1% | 2.71% | 3.74% |
| ROE | 13.5% | 17% | 13.5% | 13.8% | 8.35% | 11.8% | -1.63% | -2.77% | -16.8% | 6.21% | 8.85% |
| ROA | 4.63% | 4.71% | 3.83% | 3.83% | 2.03% | 3.3% | -0.47% | -0.82% | -4.56% | 1.83% | 2.82% |
| ROIC | 9.22% | 10.5% | 8.31% | 8.15% | 5.02% | 8.7% | 0% | 9.19% | 9.97% | 5.92% | 6.43% |
| Return on tangible assets | -39.6% | -59.5% | -51.9% | -64.4% | -11.1% | -32% | 5.45% | 13.1% | 121.5% | -42.2% | -250.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.65 | 1.54 | 1.47 | 1.37 | 1.31 | 1.31 | 1.5 | 1.58 | 1.49 | 1.61 | 1.97 |
| Quick ratio | 1.13 | 1.07 | 0.9 | 0.89 | 0.76 | 0.7 | 0.83 | 0.97 | 0.94 | 0.99 | 0.98 |
| Debt / equity | 0.98 | 1.2 | 1.13 | 1.19 | 1.66 | 1.28 | 1.35 | 1.29 | 1.52 | 1.39 | 1.46 |
| Debt / assets | 0.34 | 0.33 | 0.32 | 0.33 | 0.4 | 0.36 | 0.39 | 0.38 | 0.41 | 0.41 | 0.43 |
| Net debt / EBITDA | 2.82 | 2.93 | 2.94 | 3.09 | 6 | 3.98 | 4.31 | 3.99 | 3.85 | 4.69 | 4.79 |
| Interest coverage | 3.54 | 4.85 | 4.83 | 4.78 | 3.03 | 3.41 | 1.33 | 0.78 | -0.66 | 2.07 | 2.76 |
| Effective tax rate | 23.7% | 16.7% | 32.4% | 34.7% | 21.1% | 8.53% | 100% | 0% | 0% | 15.9% | 8.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 14.6 | 18 | 18.5 | 19.7 | 17.4 | 21.2 | 20.4 | 19.2 | 17.4 | 16.6 | 17 |
| EPS (basic) | 0.89 | 1.22 | 1.02 | 1.07 | 0.65 | 1.07 | -0.14 | -0.23 | -1.06 | 0.45 | 0.45 |
| EPS (diluted) | 0.87 | 1.19 | 1 | 1.06 | 0.65 | 1.05 | -0.14 | -0.23 | -1.06 | 0.44 | 0.62 |
| Book value per share | 6.62 | 7.16 | 7.54 | 7.78 | 7.83 | 9.06 | 8.5 | 8.26 | 6.34 | 7.22 | 7.49 |
| FCF per share | 1.39 | 1.61 | 1.53 | 1.72 | 1.09 | 1.45 | 0.64 | 1.21 | 1.38 | 0.55 | 0.51 |
| Cash per share | 0.4 | 0.71 | 0.64 | 0.28 | 0.39 | 0.43 | 0.65 | 0.7 | 0.78 | 0.7 | 1.15 |
| Capex per share | 0.17 | 0.29 | 0.33 | 0.33 | 0.16 | 0.22 | 0.17 | 0.14 | 0.17 | — | 0.19 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.19% | 1.59% | 1.76% | 1.68% | 0.92% | 1.05% | 0.85% | 0.75% | 0.95% | — | 1.15% |
| Capex / operating cash flow | 9.56% | 17.5% | 12.6% | 14.7% | 8.28% | 16.7% | 32.5% | 37.5% | 34.9% | — | 14.2% |
| Payout ratio | 0% | 0% | 23.5% | 22.8% | 39.7% | 25.3% | -216.7% | -130.7% | -28% | 65.4% | 48.4% |
| Dividend yield | 0% | 0% | 3.53% | 2.62% | 3.07% | 3.27% | 5.37% | 4.92% | 5.66% | 7.86% | 6.79% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.075 |
| May 22, 2026 | $0.075 |
| Mar 20, 2026 | $0.075 |
| Nov 21, 2025 | $0.075 |
| Aug 22, 2025 | $0.075 |
| May 23, 2025 | $0.075 |
| Mar 14, 2025 | $0.075 |
| Nov 15, 2024 | $0.075 |
| — |
| FY21 | — | $1.07 | — | — | $2B | — |
| FY20 | — | $0.65 | — | — | $1.7B | — |
| FY19 | — | $1.07 | — | — | $2B | — |
| FY18 | — | $1.02 | — | — | $1.9B | — |
| FY17 | — | $1.22 | — | — | $1.9B | — |
| FY16 | — | $0.89 | — | — | $1.6B | — |
| 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 | $448M | $488.6M | $358.9M | $438.3M | $420.9M | $448.1M | $317.4M | $394.8M | $383.7M | $428.8M | $343.7M | — |
| YoY change | -7.74% | -2.16% | -10.9% | -11.2% | -6.05% | -8.29% | -11.6% | -9.92% | -8.84% | -4.31% | +8.29% | — |
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 | 42.9M | 76.9M | 67M | 27.8M | 36.6M | 41.2M | 62.2M | 66.4M | 74.1M | 64.4M |
| Receivables | 391M | 469.3M | 428.4M | 453.7M | 356M | 416.1M | 384.1M | 430.7M | 348.9M | 359.7M |
| Inventory | 210M | 254.2M | 340.6M | 283.3M | 305.1M | 428M | 395.2M | 327.5M | 270.4M | 289.1M |
| Total current assets | 670.7M | 829.6M | 880.2M | 806M | 728.2M | 924.9M | 882.3M | 855.4M | 731.5M | 750.3M |
| Property, plant & equipment | 79.3M | 125.9M | 119.5M | 224M | 184.7M | 179.6M | 148.6M | 130.4M | 103.1M | 92.3M |
| Goodwill & intangibles | 2.3B | 3B | 3B | 3B | 3.6B | 3.4B | 3B | 2.8B | 2.3B | 2.4B |
| Total assets | 2.1B | 2.8B | 2.8B | 2.8B | 3B | 3.1B | 2.8B | 2.6B | 2.2B | 2.3B |
| Accounts payable | 135.1M | 178.2M | 274.6M | 245.7M | 180.2M | 308.2M | 239.5M | 183.7M | 167.3M | 186.7M |
| Short-term debt | 68.5M | 43.2M | 39.5M | 55M | 99.1M | 67.4M | 81.2M | 57.2M | 72.8M | 51.3M |
| Total current liabilities | 406.4M | 538.4M | 599.2M | 588.8M | 556.9M | 708.6M | 589M | 542M | 490.3M | 465.3M |
| Long-term debt | 627.7M | 889.2M | 854M | 867M | 1.1B | 1B | 1B | 959M | 850.2M | 869.5M |
| Total liabilities | 1.4B | 2B | 2B | 2B | 2.3B | 2.2B | 2B | 1.9B | 1.6B | 1.6B |
| Shareholders' equity | 708.7M | 774.1M | 789.7M | 773.7M | 742.7M | 864.8M | 810.1M | 787M | 606.1M | 664.6M |
| Total debt | 696.2M | 932.4M | 893.5M | 922M | 1.2B | 1.1B | 1.1B | 1B | 923M | 920.8M |
| Net debt | 653.3M | 855.5M | 826.5M | 894.2M | 1.2B | 1.1B | 1B | 949.8M | 848.9M | 856.4M |
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 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 82.4M | 73.7M | 66.4M | 124.6M | 112.7M | 102M | 74.1M | 134.6M | 133.3M | 82.5M | 64.4M | 118.9M |
| Receivables | 426.1M | 351.7M | 430.7M | 274.8M | 369.1M | 325.7M | 348.9M | 246.4M | 348.8M | 296.4M | 359.7M | 277.6M |
| Inventory | 398M | 368.5M | 327.5M | 348.8M | 330M | 324.8M | 270.4M | 314.7M | 313.8M | 315.3M | 289.1M | 356M |
| Total current assets | 954.1M | 835M | 855.4M | 797.8M | 858.4M | 794M | 731.5M | 742.7M | 835.9M | 732.5M | 750.3M | 797.5M |
| Property, plant & equipment | 263.1M | 254.6M | 130.4M | 254.8M | 242.9M | 240M | 103.1M | 223.6M | 226M | 222.3M | 92.3M | 214M |
| Goodwill & intangibles | 3B | 3B | 2.8B | 2.8B | 2.4B | 2.4B | 2.3B | 2.4B | 2.4B | 2.4B | 2.4B | 2.3B |
| Total assets | 2.8B | 2.7B | 2.6B | 2.5B | 2.4B | 2.4B | 2.2B | 2.3B | 2.4B | 2.3B | 2.3B | 2.3B |
| Accounts payable | 194.6M | 173M | 183.7M | 170.1M | 174.5M | 182.4M | 167.3M | 173.7M | 172.3M | 175.7M | 186.7M | 184.2M |
| Short-term debt | 82.2M | 89.3M | 57.2M | 77.9M | 82.6M | 81.5M | 72.8M | 56.4M | 61.6M | 58.5M | 51.3M | 70.6M |
| Total current liabilities | 534M | 518.9M | 542M | 473.3M | 484.3M | 497.7M | 490.3M | 421.4M | 452.9M | 436.6M | 465.3M | 450.3M |
| Long-term debt | 1.1B | 966.1M | 959M | 975.3M | 992.6M | 921.1M | 850.2M | 966.9M | 1B | 903.8M | 869.5M | 908.1M |
| Total liabilities | 2B | 1.8B | 1.9B | 1.8B | 1.8B | 1.7B | 1.6B | 1.7B | 1.7B | 1.6B | 1.6B | 1.6B |
| Shareholders' equity | 830.4M | 838M | 787M | 758.5M | 617.1M | 615.5M | 606.1M | 606.1M | 637.3M | 644M | 664.6M | 680.2M |
| Total debt | 1.2B | 1.1B | 1B | 1.1B | 1.1B | 1B | 923M | 1B | 1.1B | 962.3M | 920.8M | 978.7M |
| Net debt | 1.1B | 981.7M | 949.8M | 928.6M | 962.5M | 900.6M | 848.9M | 888.7M | 940.5M | 879.8M | 856.4M | 859.8M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 95.5M | 131.7M | 106.7M | 106.8M | 62M | 101.9M | -13.2M | -21.8M | -101.6M | 41.3M |
| Depreciation & amortization | 52M | 71.2M | 70.7M | 70.3M | 70.7M | 85.7M | 79.4M | 76.1M | 73.1M | 72.8M |
| Stock-based compensation | 19.4M | 17M | 8.8M | 10.1M | 6.5M | 15.2M | 9.5M | 14.8M | 11.9M | 11.5M |
| Change in working capital | 16.3M | -1.8M | 59.6M | 23.4M | 49.7M | -79.4M | -10.8M | -15.2M | 66.3M | 17.9M |
| Operating cash flow | 193.5M | 176.7M | 270.7M | 222.5M | 184.8M | 127.2M | 50.7M | 36.8M | 45.6M | 68.7M |
| Capital expenditure | -18.5M | -31M | -34.1M | -32.8M | -15.3M | -21.2M | -16.5M | -13.8M | -15.9M | — |
| Investing cash flow | -106.4M | -319.1M | -71.9M | -79.6M | -354.7M | -5.8M | -9.3M | -11.2M | -12.3M | 8.6M |
| Dividends paid | 0 | 0 | -25.1M | -24.4M | -24.6M | -25.8M | -28.6M | -28.5M | -28.4M | -27M |
| Share repurchases | 0 | -36.6M | -75M | -65M | -18.9M | 0 | -19.4M | 0 | -15M | -15.1M |
| Financing cash flow | -83.2M | 138M | -132.4M | -176.1M | 240.3M | -150.3M | -52.6M | -127.9M | -122.6M | -89M |
| Net change in cash | 3.9M | -4.4M | 66.4M | -33.2M | 70.4M | -28.9M | -11.2M | -102.3M | -89.3M | -11.7M |
| Free cash flow | 148.6M | 173.9M | 160.7M | 171.1M | 103.9M | 138.4M | 61.1M | 114.9M | 132.3M | 50.8M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 26.4M | 14.9M | -59.4M | -6.3M | -125.2M | 9.3M | 20.6M | -13.2M | 29.2M | 4M | 21.3M | 19.4M |
| Depreciation & amortization | 19.3M | 18.7M | 18.2M | 18M | 17.6M | 18.8M | 18.7M | 18M | 18.2M | 18.4M | 18.2M | 16.8M |
| Stock-based compensation | 3.3M | 1.5M | 4.4M | 5.1M | 2.5M | 1.6M | 2.7M | 7.8M | 500K | 600K | 2.6M | 4.4M |
| Change in working capital | -116.6M | 75.6M | -3.4M | 96M | -85M | 68.1M | -12.8M | 68.1M | -81.4M | 58.3M | -27.1M | 57.6M |
| Operating cash flow | -66.9M | 111.5M | -39.5M | 113.5M | -189.3M | 98.5M | 29.8M | 81.2M | -38.9M | 71.5M | 30.6M | 3.5M |
| Capital expenditure | -4.1M | -3.6M | -4.1M | -2.3M | -2.6M | -3.7M | -7.3M | -2.2M | — | — | — | — |
| Investing cash flow | -4.1M | -3.6M | -3.7M | -2.3M | -2.6M | -3.7M | -3.8M | -12.3M | 0 | 0 | 2.2M | -1.1M |
| Dividends paid | -14.2M | -7.2M | -7.1M | -7.2M | -7.1M | -7.2M | -6.9M | -6.8M | -6.7M | -6.8M | -6.7M | -6.9M |
| Share repurchases | — | 0 | 0 | — | — | -12.5M | -2.5M | -15M | -100K | 0 | 0 | 0 |
| Financing cash flow | -25.6M | -122.6M | -66.7M | 33M | 18.5M | -101M | -73.1M | 61.8M | 24M | -119.8M | -55M | 53.9M |
| Net change in cash | -96.6M | -14.7M | -109.9M | 144.2M | -173.4M | -6.2M | -47.1M | 130.7M | -14.9M | -48.3M | -22.2M | 56.3M |
| Free cash flow | -20.2M | 106.4M | 53.9M | 25.9M | -28.2M | 89.2M | 45.4M | 3.3M | -43.5M | 66M | 25M | 1.4M |