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 | $0.2 | $0.13 | -35.0% | — | $531M | — |
| Q1 26 | $0.07 | $0.28 | +300.0% | — | $398.7M | — |
| Q4 25 | -$0.09 | -$0.15 | -66.7% | — | $415.9M | — |
| Q2 25 | $0.26 | -$0.18 | -169.2% | — | $382.1M | — |
| Q1 25 | -$0.09 | $0.18 | +300.0% | — | $325.5M | — |
| Q4 24 | $0.46 | $0.16 | -65.2% | — | $374.2M | — |
| Q3 24 | $0.69 | $0.19 | -72.5% | — | $471.5M | — |
| Q3 23 | — | $0.83 | — | — | $385.8M | — |
| Q1 23 | — | $0.36 | — | — | $246.3M | — |
| Q4 22 | $0.2 | $0.16 | -20.0% | — | $371.6M | — |
| Q3 22 | — | $0.43 | — | — | $386.1M | — |
| Q2 22 | — | $0.4 | — | — | $383.7M | — |
| Q1 22 | — | $0.13 | — | — | $206.4M | — |
| Q4 21 | — | $0.52 | — | — | $334.2M | — |
| Q3 21 | — | $0.32 | — | — | $325.6M | — |
| Q2 21 | — | -$0.12 | — | — | $289.8M | — |
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 | — | -$0.05 | — | — | $1.4B | — |
| FY24 | — | $0.9 | — | — | $1.5B | — |
| FY23 | — | $2.11 | — | — | $1.3B | — |
| FY22 | — | $0.98 | — | — | $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 | $869.2M | $933.2M | $793.2M | $887.1M | $817.8M | $1.1B | $1.3B | $1.3B | $1.5B | $1.4B |
| YoY change | +28.9% | +7.36% | -15% | +11.8% | -7.82% | +37.5% | +19.9% | -3.62% | +16.9% | -6% |
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 | 869.2M | 933.2M | 793.2M | 887.1M | 817.8M | 1.1B | 1.3B | 1.3B | 1.5B | 1.4B |
| Cost of revenue | 559M | 694.7M | 594.7M | 600.8M | 482.2M | 640.1M | 882.1M | 883.5M | 1.1B | 1.1B |
| Gross profit | 310.3M | 238.5M | 198.6M | 286.4M | 335.6M | 484.2M | 465.6M | 415.4M | 434.8M | 351.3M |
| Gross margin | 35.7% | 25.6% | 25% | 32.3% | 41% | 43.1% | 34.5% | 32% | 28.6% | 24.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 131.4M | 144.5M | 133.7M | 148.1M | 131.1M | 117.7M | 157.9M | 143.1M | 172.1M | 189.7M |
| Operating expenses | 130.9M | 146.1M | 135.3M | 150.8M | 126.5M | 118.6M | 152.4M | 148.1M | 162.3M | 192.2M |
| Operating income | 176.6M | 81.7M | 49.1M | 116.9M | 188M | 291.7M | 240.9M | 207.5M | 186.8M | 66.4M |
| Operating margin | 20.3% | 8.76% | 6.19% | 13.2% | 23% | 25.9% | 17.9% | 16% | 12.3% | 4.65% |
| Non-operating income, net | -104.7M | -17.5M | -5.7M | -122.8M | -137.1M | -53.9M | -19.3M | 86.2M | -85.2M | 20.2M |
| Pretax income | 27.2M | 10M | -24.3M | 21.2M | 13.4M | 174.6M | 135.4M | 305.4M | 35.1M | -6.9M |
| Income tax | 12.9M | -5M | -1M | 20.8M | 12.3M | 43.8M | 26.8M | 78.7M | -57M | -174K |
| Net income | 14.3M | 15M | -23.2M | 342K | 1.1M | 130.7M | 108.6M | 226.7M | 92.1M | -6.8M |
| Net margin | 1.64% | 1.6% | -2.93% | 0.04% | 0.13% | 11.6% | 8.06% | 17.5% | 6.06% | -0.47% |
| EBITDA | 307.6M | 230.8M | 182.9M | 433.2M | 404M | 529.4M | 490.2M | 565.4M | 498.2M | 355M |
| EPS | 0.02 | 0.08 | -0.21 | -0.01 | 0 | 1.18 | 0.98 | 2.11 | 0.9 | -0.05 |
| Diluted EPS | 0.02 | 0.08 | -0.21 | -0.01 | 0 | 1.18 | 0.98 | 2.1 | 0.9 | -0.05 |
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 | 385.8M | 263.9M | 261.8M | 411.4M | 471.5M | 374.2M | 325.5M | 382.1M | 304.2M | 415.9M | 398.7M | 531M |
| Cost of revenue | 256.2M | 229.4M | 151.3M | 294.4M | 353.3M | 285.1M | 251.5M | 307.5M | 197.4M | 320.1M | 280.1M | 357.8M |
| Gross profit | 129.6M | 34.5M | 110.5M | 117M | 118.2M | 89.1M | 74.1M | 74.6M | 106.8M | 95.8M | 118.6M | 173.2M |
| Gross margin | 33.6% | 13.1% | 42.2% | 28.4% | 25.1% | 23.8% | 22.8% | 19.5% | 35.1% | 23% | 29.7% | 32.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 59.5M | 24.3M | 35.5M | 73.3M | 70.9M | -22.4M | 46.4M | 78.3M | 53.6M | 51.5M | 59M | 97.9M |
| Operating expenses | 61.4M | 22.8M | 33.2M | 51.7M | 88.5M | -48.7M | 50.9M | 68.9M | 49.9M | 48.8M | 64.5M | 81.2M |
| Operating income | 68.1M | 8.1M | 61.4M | 65.3M | 29.7M | 52.1M | 5.5M | 5.7M | 56.9M | 12.7M | 27.9M | 92M |
| Operating margin | 17.7% | 3.05% | 23.5% | 15.9% | 6.29% | 13.9% | 1.7% | 1.49% | 18.7% | 3.05% | 6.99% | 17.3% |
| Non-operating income, net | 17.4M | 95.7M | -17.3M | -27.1M | -7.5M | -83.3M | 32.4M | -5.7M | -712K | 3.5M | 78.8M | -6.5M |
| Pretax income | 89M | 109.1M | 60.3M | -47.6M | 23.3M | -857K | 15.5M | -15.7M | 6.4M | -13M | 71.9M | 34.7M |
| Income tax | 13.6M | 26.9M | 12.9M | -57.4M | 4.5M | -17M | -3.2M | 1.3M | -63K | 1.8M | 28.1M | 9.4M |
| Net income | 75.4M | 82.2M | 47.3M | 9.9M | 18.7M | 16.2M | 18.7M | -17M | 6.4M | -14.8M | 43.8M | 25.2M |
| Net margin | 19.5% | 31.1% | 18.1% | 2.4% | 3.97% | 4.32% | 5.75% | -4.46% | 2.11% | -3.57% | 11% | 4.75% |
| EBITDA | 187.4M | 81.1M | 151.7M | 161.5M | 115.3M | 119.5M | 51.2M | 87.3M | 140.2M | 90.4M | 102.6M | 206.7M |
| EPS | 0.71 | — | 0.45 | 0.09 | 0.19 | — | 0.18 | -0.18 | 0.07 | -0.1 | 0.28 | 0.17 |
| Diluted EPS | 0.71 | — | 0.45 | 0.09 | 0.19 | — | 0.18 | -0.18 | 0.07 | -0.1 | 0.28 | 0.17 |
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 | 1.2B | 812.2M | 981.4M | 798.7M | 853.2M | 912.6M | 1.2B | 967.6M | — | 1.5B |
| Enterprise value | 1.7B | 1.8B | 1.4B | 1.9B | 1.6B | 1.7B | 2B | 2.1B | 1.9B | — | 3.6B |
| Shares outstanding | 119.9M | 120.1M | 116.7M | 117.3M | 117.5M | 111.1M | 110.1M | 107.1M | 102.6M | 142.6M | 142.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 87.2 | 83 | — | 2.9K | 746.4 | 6.53 | 8.4 | 5.24 | 10.5 | — | 26.7 |
| P/S | 1.43 | 1.33 | 1.02 | 1.11 | 0.98 | 0.76 | 0.68 | 0.92 | 0.64 | — | 0.89 |
| P/B | 1.75 | 1.82 | 0.73 | 0.95 | 0.83 | 0.81 | 0.78 | 0.94 | 0.69 | — | 0.84 |
| EV/EBITDA | 5.6 | 7.76 | 7.66 | 4.33 | 4.03 | 3.25 | 4.14 | 3.77 | 3.77 | — | 8.68 |
| EV/Sales | 1.98 | 1.92 | 1.77 | 2.11 | 1.99 | 1.53 | 1.5 | 1.64 | 1.24 | — | 2.21 |
| Earnings yield | 1.15% | 1.21% | — | 0.03% | 0.13% | 15.3% | 11.9% | 19.1% | 9.52% | — | 3.75% |
| FCF yield | 9.64% | 2.79% | 0.3% | 5.72% | 10% | 15.9% | 15.3% | 16.1% | 6.72% | — | -8.83% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.13 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.7% | 25.6% | 25% | 32.3% | 41% | 43.1% | 34.5% | 32% | 28.6% | 24.6% | 32.6% |
| Operating margin | 20.3% | 8.76% | 6.19% | 13.2% | 23% | 25.9% | 17.9% | 16% | 12.3% | 4.65% | 17% |
| Net margin | 1.64% | 1.6% | -2.93% | 0.04% | 0.13% | 11.6% | 8.06% | 17.5% | 6.06% | -0.47% | 3% |
| ROE | 2% | 2.19% | -2.1% | 0.03% | 0.11% | 12.5% | 9.33% | 17.9% | 6.54% | -0.38% | 3.69% |
| ROA | 0.95% | 0.91% | -1.02% | 0.01% | 0.04% | 5.06% | 3.49% | 7.16% | 2.96% | -0.13% | 2.47% |
| ROIC | 7.8% | 6.63% | 2.9% | 0.1% | 0.84% | 11.4% | 8.48% | 6.97% | 8.06% | 1.98% | 2.94% |
| Return on tangible assets | 0.98% | 0.93% | -1.05% | 0.01% | 0.04% | 5.19% | 3.58% | 7.29% | 3.03% | -0.14% | 1.28% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.71 | 2.44 | 2.38 | 1.78 | 2.13 | 2.13 | 1.67 | 2.14 | 2.54 | 1.38 | 1.73 |
| Quick ratio | 0.96 | 1.5 | 1.58 | 1.15 | 1.34 | 0.97 | 0.84 | 1.2 | 1.19 | 0.82 | 0.89 |
| Debt / equity | 0.89 | 1.2 | 0.78 | 1.15 | 1.21 | 1.02 | 1.16 | 1.01 | 0.8 | 1.09 | 1.24 |
| Debt / assets | 0.42 | 0.5 | 0.38 | 0.47 | 0.47 | 0.41 | 0.43 | 0.41 | 0.36 | 0.37 | 0.44 |
| Net debt / EBITDA | 1.55 | 2.38 | 3.22 | 2.06 | 2.06 | 1.63 | 2.27 | 1.67 | 1.83 | 4.41 | 3.76 |
| Interest coverage | 1.56 | 1.19 | 0.49 | 1.3 | 1.19 | 3.11 | 2.67 | 5.24 | 1.48 | 0.94 | 1.54 |
| Effective tax rate | 47.5% | 0% | 0% | 98.4% | 92% | 25.1% | 19.8% | 25.8% | 0% | 0% | 39.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 7.25 | 7.77 | 6.8 | 7.57 | 6.96 | 10.1 | 12.2 | 12.1 | 14.8 | 10 | 13.5 |
| EPS (basic) | 0.02 | 0.08 | -0.21 | -0.01 | 0 | 1.18 | 0.98 | 2.11 | 0.9 | -0.05 | -0.05 |
| EPS (diluted) | 0.02 | 0.08 | -0.21 | -0.01 | 0 | 1.18 | 0.98 | 2.1 | 0.9 | -0.05 | 0.38 |
| Book value per share | 5.94 | 5.68 | 9.5 | 8.77 | 8.21 | 9.43 | 10.6 | 11.8 | 13.7 | 12.6 | 12.1 |
| FCF per share | 1 | 0.29 | 0.02 | 0.48 | 0.68 | 1.22 | 1.27 | 1.79 | 0.63 | 0.3 | 0.36 |
| Cash per share | 1.32 | 2.24 | 2.34 | 2.48 | 2.86 | 1.8 | 2.1 | 3.17 | 2.06 | 2.69 | 2.29 |
| Capex per share | 1.06 | 1.63 | 1.49 | 2.08 | 1.27 | 1.69 | 1.86 | 1.91 | 2.29 | 0 | 0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 14.6% | 21% | 21.9% | 27.5% | 18.2% | 16.7% | 15.2% | 15.7% | 15.4% | 0.01% | 0% |
| Capex / operating cash flow | 125.7% | 91.8% | 99.1% | 133.3% | 131.4% | 64.8% | 51.3% | 37.3% | 67.2% | 0.05% | 0.02% |
| Payout ratio | 0% | 0% | 0% | 0% | 0% | 0% | 32.2% | 15.4% | 38% | -517.8% | 77.9% |
| Dividend yield | 0% | 0% | 0% | 0% | 0% | 0% | 3.84% | 2.94% | 3.62% | — | 2.41% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| May 4, 2026 | $0.121 |
| May 2, 2025 | $0.175 |
| Nov 12, 2024 | $0.174 |
| May 13, 2024 | $0.1682 |
| Nov 8, 2023 | $0.1649 |
| May 8, 2023 | $0.1626 |
| Nov 1, 2022 | $0.1602 |
| Apr 29, 2022 | $0.1571 |
| — |
| FY21 | — | $1.18 | — | — | $1.1B | — |
| FY20 | — | $0 | — | — | $817.8M | — |
| FY19 | — | -$0.01 | — | — | $887.1M | — |
| FY18 | — | -$0.21 | — | — | $793.2M | — |
| FY17 | — | $0.08 | — | — | $933.2M | — |
| FY16 | — | $0.02 | — | — | $869.2M | — |
| 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 | $385.8M | $263.9M | $261.8M | $411.4M | $471.5M | $374.2M | $325.5M | $382.1M | $304.2M | $415.9M | $398.7M | $531M |
| YoY change | -0.07% | -29% | +6.3% | +2.12% | +22.2% | +41.8% | +24.3% | -7.13% | -35.5% | +11.1% | +22.5% | +39% |
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 | 158.6M | 269.2M | 273.6M | 290.3M | 336.3M | 199.8M | 230.7M | 339.8M | 211.2M | 383.1M |
| Receivables | 157.5M | 52.3M | 66M | 51.5M | 54.6M | 60.7M | 77.4M | 87.6M | 86.5M | 186.9M |
| Inventory | 248.6M | 265.6M | 222.2M | 229.9M | 284.4M | 415.3M | 509.8M | 460.4M | 540.2M | 580.5M |
| Total current assets | 568.2M | 689.5M | 660.8M | 649.1M | 766.6M | 761.8M | 1B | 1.1B | 1B | 1.4B |
| Property, plant & equipment | 509.1M | 502M | 1.1B | 1.3B | 1.2B | 1.2B | 1.4B | 1.4B | 1.3B | 1.5B |
| Goodwill & intangibles | 34.5M | 34.4M | 55.8M | 67.4M | 53.9M | 62.7M | 72.2M | 55M | 74.5M | 507.8M |
| Total assets | 1.5B | 1.6B | 2.3B | 2.5B | 2.5B | 2.6B | 3.1B | 3.2B | 3.1B | 5.2B |
| Accounts payable | 92.2M | 82.8M | 94.5M | 90.6M | 110.7M | 152M | 193.1M | 140.9M | 173.2M | 226.6M |
| Short-term debt | 205.1M | 154.9M | 143.6M | 229.9M | 194M | 157.3M | 334.2M | 260M | 153.9M | 273M |
| Total current liabilities | 332.5M | 282.4M | 277.8M | 364.4M | 359.2M | 357.4M | 610.9M | 494.1M | 400.3M | 1B |
| Long-term debt | 430.3M | 663.1M | 718.5M | 954.8M | 972.9M | 907.2M | 1B | 1B | 967.7M | 1.7B |
| Total liabilities | 784.1M | 962.1M | 1.2B | 1.5B | 1.5B | 1.5B | 1.9B | 1.9B | 1.7B | 3.5B |
| Shareholders' equity | 712.3M | 683M | 1.1B | 1B | 963.7M | 1B | 1.2B | 1.3B | 1.4B | 1.8B |
| Total debt | 635.4M | 818M | 862.1M | 1.2B | 1.2B | 1.1B | 1.3B | 1.3B | 1.1B | 1.9B |
| Net debt | 476.8M | 548.8M | 588.5M | 894.4M | 830.6M | 864.7M | 1.1B | 943.7M | 910.3M | 1.6B |
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 | 389.7M | 339.8M | 181.6M | 198.9M | 213.6M | 211.2M | 239M | 205.7M | 365.5M | 383.1M | 172.5M | 302.5M |
| Receivables | 128.9M | 87.6M | 112.2M | 109.4M | 160.1M | 86.5M | 161.1M | 119.9M | 105.4M | 186.9M | 176.2M | 184.6M |
| Inventory | 568.2M | 460.4M | 599.8M | 610.9M | 583.3M | 540.2M | 523.6M | 505.5M | 600.7M | 580.5M | 629.6M | 658.4M |
| Total current assets | 1.2B | 1.1B | 1B | 1B | 1.1B | 1B | 1.1B | 1B | 1.4B | 1.4B | 1.2B | 1.4B |
| Property, plant & equipment | 1.4B | 1.4B | 1.5B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.5B | 1.6B | 1.5B |
| Goodwill & intangibles | 78.9M | 55M | 70.3M | 73.3M | 76.4M | 74.5M | 77.4M | 74.8M | 70.8M | 507.8M | 515.6M | 513.7M |
| Total assets | 3.4B | 3.2B | 3.2B | 3.1B | 3.2B | 3.1B | 3.4B | 3.3B | 3.6B | 5.2B | 5.2B | 5.2B |
| Accounts payable | 135.3M | 140.9M | 137.8M | 136M | 138.2M | 173.2M | 148.7M | 183.9M | 169M | 226.6M | 179.6M | 152.7M |
| Short-term debt | 401.6M | 260M | 150.6M | 207.6M | 223.6M | 153.9M | 310.4M | 269.4M | 233M | 273M | 400.4M | 496.3M |
| Total current liabilities | 636.6M | 494.1M | 350.2M | 422.5M | 444.8M | 400.3M | 555.4M | 531.1M | 486.1M | 1B | 715.4M | 787.5M |
| Long-term debt | 1.1B | 1B | 1B | 968.6M | 990.1M | 967.7M | 964.7M | 999.2M | 1.4B | 1.7B | 1.8B | 1.8B |
| Total liabilities | 2.1B | 1.9B | 1.8B | 1.7B | 1.8B | 1.7B | 1.9B | 1.9B | 2.2B | 3.5B | 3.3B | 3.4B |
| Shareholders' equity | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.4B | 1.4B | 1.8B | 1.9B | 1.9B |
| Total debt | 1.5B | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1.3B | 1.3B | 1.6B | 1.9B | 2.2B | 2.3B |
| Net debt | 1.1B | 943.7M | 1.1B | 1B | 1B | 910.3M | 1.1B | 1.1B | 1.3B | 1.6B | 2B | 2B |
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 | 14.3M | 15M | -23.2M | 342K | 1.1M | 130.7M | 108.6M | 226.7M | 92.1M | -6.8M |
| Depreciation & amortization | 127.5M | 151M | 154.3M | 219.6M | 182.7M | 218.1M | 254.4M | 274.1M | 304M | 271.5M |
| Stock-based compensation | 4.8M | 5.6M | 4.7M | 4.7M | 4.3M | 6.4M | 10.2M | 8.6M | 6.7M | 11.9M |
| Change in working capital | -93.6M | 10.2M | -55.7M | -31.3M | -90.1M | -165.2M | -30M | -42.5M | -83.2M | -26.3M |
| Operating cash flow | 100.9M | 213.2M | 175.4M | 183.1M | 113.4M | 290.6M | 400.1M | 548.2M | 348.9M | 308.5M |
| Capital expenditure | -126.8M | -195.7M | -173.8M | -244M | -149M | -188.3M | -205.1M | -204.3M | -234.6M | -139K |
| Investing cash flow | -125M | -197.4M | -179.5M | -248.2M | -138.9M | -178.2M | -292M | -171.9M | -236.3M | -693.6M |
| Dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | -35M | -35M | -35M | -35M |
| Share repurchases | -4.8M | -38.4M | -15.7M | -4.3M | -4.4M | -66.5M | -36.8M | -26.2M | -66.9M | -10.2M |
| Financing cash flow | -405.7M | 47M | -161.5M | -115.4M | -227.4M | -578M | -173.6M | -573.8M | -489.4M | 578.1M |
| Net change in cash | -429.9M | 62.7M | -165.6M | -180.6M | -252.9M | -465.6M | -65.5M | -197.4M | -376.8M | 193M |
| Free cash flow | 120.1M | 34.7M | 2.4M | 56.1M | 80.1M | 135.7M | 139.8M | 191.5M | 65M | 42.2M |
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 | — | — | — | — | — | — | — | — | 6.4M | -14.8M | 43.8M | 25.2M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | 83.4M | 66.9M | 72.9M | 105.9M |
| Stock-based compensation | — | — | — | — | — | — | — | — | -314K | 316K | 1.9M | 2.3M |
| Change in working capital | — | — | — | — | — | — | — | — | -70.5M | 87.5M | -1.1M | -20.4M |
| Operating cash flow | — | — | — | — | — | — | — | — | 30.1M | 169.8M | -2.6M | 125M |
| Capital expenditure | — | — | — | — | — | — | — | — | -43K | -1K | -4K | -23K |
| Investing cash flow | 0 | -72.4M | -3.6M | -30.1M | 0 | -14.2M | -44.2M | -28.5M | -100.9M | -700.6M | -347.7M | 20.3M |
| Dividends paid | — | — | — | — | — | — | — | — | 0 | -17.5M | 0 | -17.5M |
| Share repurchases | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 |
| Financing cash flow | — | — | — | — | — | — | — | — | 207.5M | 131.5M | 188.4M | 25.9M |
| Net change in cash | 0 | -72.4M | -3.6M | -30.1M | 0 | -14.2M | -44.2M | -28.5M | 136.7M | -399.3M | -161.9M | 171.2M |
| Free cash flow | — | — | — | — | — | — | — | — | -22.6M | 94.8M | -89.9M | 70M |