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 27 | $2.66 | $3.76 | +41.4% | — | $384M | — |
| Q1 27 | $2.33 | $3.24 | +39.1% | — | $291M | — |
| Q4 26 | $1.98 | $3.47 | +75.3% | — | $262.1M | — |
| Q3 26 | $2.1 | $2.17 | +3.3% | — | $251.2M | — |
| Q2 26 | $1.64 | $2.5 | +52.4% | — | $237.7M | — |
| Q1 26 | $1.09 | $1.6 | +46.8% | — | $193.7M | — |
| Q4 25 | $1.15 | $2.22 | +93.0% | — | $232.5M | — |
| Q3 25 | $1.26 | $2 | +58.7% | — | $257M | — |
| Q2 25 | $0.97 | $1.31 | +35.1% | — | $227M | — |
| Q1 25 | $0.52 | $0.58 | +11.5% | — | $157.7M | — |
| Q4 24 | $0.75 | $0.89 | +18.7% | — | $164.6M | — |
| Q3 24 | $0.88 | $0.4 | -54.5% | — | $163.8M | — |
| Q2 24 | $0.75 | $0.94 | +25.3% | — | $141.3M | — |
| Q1 24 | $0.36 | $0.16 | -55.6% | — | $103.7M | — |
| Q4 23 | $0.71 | $1 | +40.8% | — | $118.8M | — |
| Q3 23 | $0.71 | $0.56 | -21.1% | — | $117.9M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $10 | — | — | $944.6M | — |
| FY25 | — | $6.35 | — | — | $874.2M | — |
| FY24 | — | $2.42 | — | — | $573.3M | — |
| FY23 | — | $2.35 | — | — | $455M |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $675M | $892.8M | $482.2M | $239M | $392.2M | $509.4M | $455M | $573.3M | $874.2M | $944.6M |
| YoY change | +63.3% | +32.3% | -46% | -50.4% | +64.1% | +29.9% | -10.7% | +26% | +52.5% | +8.06% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 675M | 892.8M | 482.2M | 239M | 392.2M | 509.4M | 455M | 573.3M | 874.2M | 944.6M |
| Cost of revenue | 528.3M | 743.5M | 399.7M | 245.8M | 330.1M | 409.6M | 368.7M | 492.5M | 733.2M | 750.9M |
| Gross profit | 146.7M | 149.3M | 82.4M | -6.8M | 62.1M | 99.7M | 86.4M | 80.8M | 141M | 193.7M |
| Gross margin | 21.7% | 16.7% | 17.1% | -2.85% | 15.8% | 19.6% | 19% | 14.1% | 16.1% | 20.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 32.5M | 41.8M | 40.7M | 44.1M | 39M | 47.3M | 44.7M | 44.4M | 52.8M | 59M |
| Operating expenses | 32.5M | 41.8M | 40.7M | 44.1M | 39M | 47.3M | 44.7M | 44.4M | 52.8M | 59M |
| Operating income | 114.2M | 107.6M | 41.7M | -50.9M | 23M | 52.4M | 41.7M | 36.5M | 88.2M | 134.7M |
| Operating margin | 16.9% | 12% | 8.65% | -21.3% | 5.87% | 10.3% | 9.16% | 6.36% | 10.1% | 14.3% |
| Non-operating income, net | 299K | 5.1M | 5.5M | 3.2M | 1.9M | -5.3M | 4.3M | 12.5M | 23M | 25.8M |
| Pretax income | 114.5M | 112.6M | 47.2M | -47.8M | 24.9M | 47.1M | 46M | 48.9M | 111.2M | 160.5M |
| Income tax | 37.1M | 40.3M | -4.7M | -7.1M | 1.1M | 11.4M | 11.3M | 16.6M | 25.7M | 22.7M |
| Net income | 77.4M | 72.3M | 51.9M | -40.7M | 23.8M | 35.7M | 34.7M | 32.4M | 85.5M | 137.8M |
| Net margin | 11.5% | 8.1% | 10.8% | -17% | 6.07% | 7.01% | 7.63% | 5.64% | 9.78% | 14.6% |
| EBITDA | 119.4M | 112M | 47.7M | -41.4M | 27.6M | 64.5M | 45.4M | 38.9M | 93.9M | 140.9M |
| EPS | 4.67 | 4.64 | 3.34 | -2.73 | 1.52 | 2.43 | 2.35 | 2.42 | 6.35 | 10 |
| Diluted EPS | 4.5 | 4.56 | 3.32 | -2.73 | 1.51 | 2.4 | 2.33 | 2.39 | 6.15 | 9.74 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 163.8M | 164.6M | 157.7M | 227M | 257M | 232.5M | 193.7M | 237.7M | 251.2M | 262.1M | 291M | 384M |
| Cost of revenue | 144.5M | 140.9M | 139.7M | 195.9M | 212.7M | 184.9M | 156.8M | 193.5M | 204.2M | 196.5M | 229.8M | 309.8M |
| Gross profit | 19.2M | 23.6M | 17.9M | 31.1M | 44.3M | 47.6M | 36.9M | 44.3M | 46.9M | 65.6M | 61.1M | 74.2M |
| Gross margin | 11.7% | 14.4% | 11.4% | 13.7% | 17.2% | 20.5% | 19% | 18.6% | 18.7% | 25% | 21% | 19.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.4M | 11.9M | 11.4M | 12.4M | 14M | 14.9M | 12.5M | 14.2M | 14.3M | 17.9M | 15.7M | 17.4M |
| Operating expenses | 11.4M | 11.9M | 11.4M | 12.4M | 14M | 14.9M | 12.5M | 14.2M | 14.3M | 17.9M | 15.7M | 17.4M |
| Operating income | 7.9M | 11.7M | 6.5M | 18.7M | 30.3M | 32.7M | 24.3M | 30.1M | 32.6M | 47.7M | 45.4M | 56.8M |
| Operating margin | 4.8% | 7.12% | 4.13% | 8.23% | 11.8% | 14.1% | 12.6% | 12.6% | 13% | 18.2% | 15.6% | 14.8% |
| Non-operating income, net | 3.7M | 5.3M | 4.8M | 5.6M | 6.6M | 6M | 5.4M | 5.6M | 7.1M | 7.7M | 8.4M | 10.1M |
| Pretax income | 11.6M | 17M | 11.3M | 24.3M | 37M | 38.6M | 29.8M | 35.6M | 39.7M | 55.4M | 53.8M | 66.9M |
| Income tax | 6.1M | 5M | 3.4M | 6.1M | 9M | 7.3M | 7.2M | 361K | 9M | 6.2M | 7.7M | 13.6M |
| Net income | 5.5M | 12M | 7.9M | 18.2M | 28M | 31.4M | 22.6M | 35.3M | 30.7M | 49.2M | 46.1M | 53.3M |
| Net margin | 3.34% | 7.3% | 5% | 8.02% | 10.9% | 13.5% | 11.6% | 14.8% | 12.2% | 18.8% | 15.8% | 13.9% |
| EBITDA | 8.4M | 12.3M | 7.1M | 18.7M | 31.1M | 36.7M | 25.9M | 30.1M | 32.6M | 52.4M | 47.6M | 60.3M |
| EPS | 0.41 | — | 0.59 | 1.36 | 2.07 | 2.31 | 1.65 | 2.57 | 2.22 | 3.54 | 3.3 | 3.8 |
| Diluted EPS | 0.4 | — | 0.58 | 1.31 | 2 | 2.22 | 1.6 | 2.5 | 2.17 | 3.47 | 3.24 | 3.76 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 1.1B | 676.8M | 657.3M | 657.8M | 677.3M | 583.8M | — | 592.5M | 1.8B | 4.8B | 5B |
| Enterprise value | 588.1M | 242.7M | 360.8M | 329.9M | 220.6M | 144.7M | — | 182.8M | 1.3B | 3.9B | 4.1B |
| Shares outstanding | 15.1M | 15.5M | 15.6M | 15.6M | 15.7M | 15.7M | 14.1M | 13.4M | 13.4M | 13.8M | 13.8M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 14.4 | 9.35 | 12.7 | — | 28.4 | 16.4 | — | 18.3 | 21.5 | 34.7 | 28.7 |
| P/S | 1.65 | 0.76 | 1.36 | 2.75 | 1.73 | 1.15 | — | 1.03 | 2.1 | 5.06 | 4.3 |
| P/B | 3.8 | 1.89 | 1.67 | 1.93 | 2.1 | 1.79 | — | 2.04 | 5.23 | 10.3 | 10.1 |
| EV/EBITDA | 4.92 | 2.17 | 7.57 | -7.97 | 7.98 | 2.24 | — | 4.7 | 14 | 27.6 | 22.1 |
| EV/Sales | 0.87 | 0.27 | 0.75 | 1.38 | 0.56 | 0.28 | — | 0.32 | 1.51 | 4.12 | 3.44 |
| Earnings yield | 6.97% | 10.7% | 7.89% | — | 3.52% | 6.12% | — | 5.46% | 4.65% | 2.88% | 3.48% |
| FCF yield | 23.1% | -11.5% | -18.4% | 7.07% | 25.7% | 4.62% | — | 19.3% | 8.75% | 8.59% | 9.39% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.6 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.7% | 16.7% | 17.1% | -2.85% | 15.8% | 19.6% | 19% | 14.1% | 16.1% | 20.5% | 19.3% |
| Operating margin | 16.9% | 12% | 8.65% | -21.3% | 5.87% | 10.3% | 9.16% | 6.36% | 10.1% | 14.3% | 14.8% |
| Net margin | 11.5% | 8.1% | 10.8% | -17% | 6.07% | 7.01% | 7.63% | 5.64% | 9.78% | 14.6% | 15.1% |
| ROE | 26.5% | 20.2% | 13.2% | -11.9% | 7.39% | 11% | 12.4% | 11.1% | 24.3% | 29.8% | 39.8% |
| ROA | 12% | 13.3% | 10.9% | -8.35% | 3.95% | 6.45% | 7.09% | 5.41% | 10.2% | 11.6% | 9.99% |
| ROIC | -33.5% | -91% | 42.6% | -386.9% | -16.4% | -35% | -73.1% | -20.3% | -39.7% | -26.9% | -29.7% |
| Return on tangible assets | 13.9% | 15.7% | 13% | -9.66% | 4.42% | 7.27% | 8.1% | 6.02% | 11% | 12.2% | 13.5% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.68 | 2.65 | 5.12 | 2.93 | 1.98 | 2.27 | 2.17 | 1.81 | 1.63 | 1.59 | 1.5 |
| Quick ratio | 1.68 | 2.65 | 5.12 | 2.93 | 1.98 | 2.27 | 2.11 | 1.78 | 1.63 | 1.58 | 1.49 |
| Debt / equity | — | — | — | — | — | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 |
| Debt / assets | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0.01 |
| Net debt / EBITDA | — | — | — | — | — | -6.8 | -7.14 | -10.5 | -5.57 | -6.34 | -5.27 |
| Effective tax rate | 32.4% | 35.8% | 0% | 0% | 4.32% | 24.1% | 24.6% | 33.9% | 23.2% | 14.2% | 16.9% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 44.8 | 57.5 | 31 | 15.3 | 25 | 32.4 | 32.3 | 42.9 | 65 | 68.6 | 85.3 |
| EPS (basic) | 4.67 | 4.64 | 3.34 | -2.73 | 1.52 | 2.43 | 2.35 | 2.42 | 6.35 | 10 | 10 |
| EPS (diluted) | 4.5 | 4.56 | 3.32 | -2.73 | 1.51 | 2.4 | 2.33 | 2.39 | 6.15 | 9.74 | 12.7 |
| Book value per share | 19.4 | 23.1 | 25.3 | 21.8 | 20.6 | 20.7 | 19.9 | 21.8 | 26.2 | 33.6 | 36.1 |
| FCF per share | 17 | -5 | -7.77 | 2.98 | 11.1 | 1.72 | -2.37 | 8.54 | 12 | 29.8 | 38.5 |
| Cash per share | 34.7 | 28 | 19 | 21 | 29.2 | 28 | 23.1 | 30.9 | 39 | 65 | 73.3 |
| Capex per share | 0.19 | 0.31 | 0.55 | 0.45 | 0.11 | 0.09 | 0.24 | 0.21 | 0.49 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.42% | 0.54% | 1.78% | 2.95% | 0.43% | 0.28% | 0.74% | 0.48% | 0.75% | — | — |
| Capex / operating cash flow | 1.42% | -7.18% | -16% | 13.6% | 1.17% | 6.07% | -8.84% | 2.7% | 6.5% | — | — |
| Payout ratio | 19.7% | 21.5% | 30% | -38.4% | 197.6% | 43.9% | 40.2% | 45.4% | 21.4% | 17.6% | 15.8% |
| Dividend yield | 1.37% | 2.3% | 2.37% | 2.37% | 6.95% | 2.68% | — | 2.48% | 0.99% | 0.51% | 0.56% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 23, 2026 | $0.50 |
| Apr 22, 2026 | $0.50 |
| Jan 22, 2026 | $0.50 |
| Oct 23, 2025 | $0.50 |
| Jul 23, 2025 | $0.375 |
| Apr 22, 2025 | $0.375 |
| Jan 23, 2025 | $0.375 |
| — |
| FY22 | — | $2.43 | — | — | $509.4M | — |
| FY21 | — | $1.52 | — | — | $392.2M | — |
| FY20 | — | -$2.73 | — | — | $239M | — |
| FY19 | — | $3.34 | — | — | $482.2M | — |
| FY18 | — | $4.64 | — | — | $892.8M | — |
| FY17 | — | $4.67 | — | — | $675M | — |
| Period | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $163.8M | $164.6M | $157.7M | $227M | $257M | $232.5M | $193.7M | $237.7M | $251.2M | $262.1M | $291M | $384M |
| YoY change | +38.9% | +38.5% | +52.1% | +60.6% | +56.9% | +41.3% | +22.8% | +4.73% | -2.28% | +12.7% | +50.2% | +61.5% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 523M | 434M | 296.5M | 327.9M | 456.7M | 440.5M | 325.5M | 412.4M | 525.1M | 895M |
| Receivables | 54.8M | 26.3M | 36.2M | 37.2M | 28.7M | 27M | 50.1M | 47.3M | 175.8M | 133.7M |
| Inventory | — | — | — | — | — | 738K | 11.9M | 10M | 320K | 11M |
| Total current assets | 587.9M | 485M | 416.3M | 421.8M | 546.2M | 507.3M | 438.7M | 547.2M | 781.3M | 1.1B |
| Property, plant & equipment | 8M | 10.2M | 14.1M | 19.3M | 18.3M | 8.7M | 8.9M | 3.1M | 3.1M | 3.7M |
| Goodwill & intangibles | 86.2M | 83M | 78M | 65.9M | 64.1M | 62.7M | 61.3M | 60.5M | 59.7M | 59M |
| Total assets | 644.5M | 542.7M | 476.6M | 487.5M | 602.6M | 553.6M | 489.5M | 598.2M | 836.2M | 1.2B |
| Accounts payable | 101.9M | 100.2M | 39.9M | 35.4M | 53.3M | 41.8M | 56.4M | 39.5M | 97.3M | 107.5M |
| Short-term debt | — | — | — | — | — | 1.4M | 1.6M | 2.7M | 2.7M | 2.5M |
| Total current liabilities | 350.7M | 183.3M | 81.3M | 144M | 276.1M | 223M | 202.5M | 302.3M | 479.9M | 711.3M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 351.9M | 184.5M | 82.3M | 146.5M | 280.2M | 228M | 208.6M | 307.3M | 484.4M | 724.1M |
| Shareholders' equity | 292.6M | 358.1M | 394.4M | 341M | 322.4M | 325.6M | 280.9M | 290.9M | 351.9M | 462.3M |
| Total debt | — | — | — | — | — | 1.4M | 1.6M | 2.7M | 2.7M | 2.5M |
| Net debt | — | — | — | — | — | -349.1M | -172.4M | -194.3M | -142.6M | -337M |
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 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 397.5M | 412.4M | 416.4M | 484.7M | 506.3M | 525.1M | 546.5M | 572.2M | 726.8M | 895M | 973.6M | 1B |
| Receivables | 49.9M | 47.3M | 60M | 95.3M | 131.7M | 175.8M | 106.5M | 179.2M | 170.4M | 133.7M | 105.7M | 180.4M |
| Inventory | 12.4M | 10M | 9.6M | 8.2M | 3.4M | 320K | 1.2M | 1.3M | 6.8M | 11M | 12.2M | 13.1M |
| Total current assets | 514.1M | 547.2M | 574.3M | 675M | 717.1M | 781.3M | 738.1M | 828.8M | 997.2M | 1.1B | 1.2B | 1.3B |
| Property, plant & equipment | 16.1M | 3.1M | 17.6M | 12.1M | 14.1M | 3.1M | 14.5M | 24.3M | 24.1M | 3.7M | 40.9M | 45.8M |
| Goodwill & intangibles | 60.7M | 60.5M | 60.3M | 60.1M | 59.9M | 59.7M | 59.5M | 59.3M | 59.1M | 59M | 58.8M | 73.4M |
| Total assets | 563.7M | 598.2M | 624.4M | 726.6M | 768.9M | 836.2M | 792.2M | 882.7M | 1.1B | 1.2B | 1.3B | 1.4B |
| Accounts payable | 34.5M | 39.5M | 66.4M | 99.7M | 87.1M | 97.3M | 69.3M | 96M | 100.8M | 107.5M | 123.8M | 115.2M |
| Short-term debt | 1.4M | 2.7M | 3.3M | 3.7M | 2.6M | 2.7M | 2.7M | 2.4M | 2.6M | 2.5M | 9.6M | 10.9M |
| Total current liabilities | 273.9M | 302.3M | 327.6M | 415.1M | 436.2M | 479.9M | 422.9M | 484.3M | 619.9M | 711.3M | 794.7M | 878.1M |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total liabilities | 278.8M | 307.3M | 331.3M | 418.5M | 440.2M | 484.4M | 428.3M | 489.5M | 631.2M | 724.1M | 812.9M | 894.1M |
| Shareholders' equity | 284.8M | 290.9M | 293.2M | 308.1M | 328.7M | 351.9M | 363.9M | 393.2M | 419.7M | 462.3M | 473.5M | 506.8M |
| Total debt | 1.4M | 2.7M | 3.3M | 3.7M | 2.6M | 2.7M | 2.7M | 2.4M | 2.6M | 2.5M | 9.6M | 10.9M |
| Net debt | -184.1M | -194.3M | -204.5M | -229M | -172.7M | -142.6M | -186.6M | -175.5M | -303.7M | -337M | -346.3M | -353.6M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 77.4M | 72.3M | 51.9M | -40.7M | 23.8M | 35.7M | 34.7M | 32.4M | 85.5M | 137.8M |
| Depreciation & amortization | 3.2M | 3.8M | 4.4M | 4.6M | 4.6M | 4.2M | 3.7M | 2.4M | 5.7M | 6.2M |
| Stock-based compensation | 2.3M | 4.7M | 1.6M | 2.1M | 2.9M | 3.5M | 4M | 4.5M | 4.5M | 7.9M |
| Change in working capital | 112.8M | -146.7M | -109.1M | 90.6M | 103.1M | -23.1M | -78.1M | 63.1M | 1.7M | 228.8M |
| Operating cash flow | 197.5M | -67.2M | -53.6M | 51.9M | 144.6M | 23.4M | -38.1M | 101.9M | 101.2M | 414.7M |
| Capital expenditure | -2.8M | -4.8M | -8.6M | -7.1M | -1.7M | -1.4M | -3.4M | -2.8M | -6.6M | — |
| Investing cash flow | -243.8M | 38.7M | 170.6M | -36.1M | 67M | -7M | -63.1M | -67.6M | -193.6M | -178.1M |
| Dividends paid | -15.3M | -15.5M | -15.6M | -15.6M | -47M | -15.7M | -14M | -14.7M | -18.3M | -24.3M |
| Share repurchases | — | — | — | 0 | 0 | -20.4M | -68.2M | -12.5M | -1.5M | -9.9M |
| Financing cash flow | -24.8M | -16.8M | -15.6M | -15.6M | -47M | -36M | -82.9M | -27.1M | -19.8M | -34.2M |
| Net change in cash | -71M | -45.3M | 101.4M | 255K | 164.5M | -19.7M | -184.1M | 7.1M | -112.2M | 202.4M |
| Free cash flow | 256.2M | -77.6M | -120.9M | 46.5M | 174.3M | 27M | -33.4M | 114.1M | 161M | 410.8M |
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 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 | Q2 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.5M | 12M | 7.9M | 18.2M | 28M | 31.4M | 22.6M | 35.3M | 30.7M | 49.2M | 46.1M | 53.3M |
| Depreciation & amortization | 587K | 587K | 577K | 11K | 726K | 4M | 1.6M | -682K | -1.6M | 4.8M | 2.2M | 3.5M |
| Stock-based compensation | 1.2M | 1M | 1.2M | 1M | 1.2M | 1.1M | 1.2M | 2.3M | 1.9M | 2.6M | 2M | 2.4M |
| Change in working capital | 31.8M | 6.7M | -3.9M | 19.5M | -3M | -11M | 49M | -31.7M | 121.3M | 90.1M | 46.5M | 16.1M |
| Operating cash flow | 38.8M | 19.7M | 10.2M | 40.5M | 28.6M | 22M | 74.9M | 34.6M | 172.5M | 172.3M | 113.4M | 97M |
| Capital expenditure | -1.1M | -613K | -322K | -2.3M | -2.5M | -1.4M | -395K | — | — | — | — | — |
| Investing cash flow | -70.3M | -613K | -1.7M | -42.8M | -82.3M | -61.7M | 24.9M | -37.5M | -36.6M | -134.4M | -65M | -50M |
| Dividends paid | -4M | -4M | -4M | -4M | -5.2M | -5M | -5.1M | -5.2M | -7.1M | -7M | -7M | -7M |
| Share repurchases | -1.7M | -4M | -187K | 0 | -459K | -878K | -6.8M | -199K | 0 | -2.8M | -3M | -6.7M |
| Financing cash flow | -5.7M | -8M | -4.2M | -4M | -5.7M | -5.9M | -11.9M | -5.4M | -7.1M | -9.8M | -10M | -13.7M |
| Net change in cash | -37.2M | 11.1M | 4.3M | -6.4M | -59.3M | -45.7M | 87.9M | -8.2M | 128.9M | 28.1M | 38.4M | 33.2M |
| Free cash flow | 56.6M | 24M | 17.4M | 71.1M | 29.2M | 43.3M | 34.9M | 32.9M | 171.9M | 171.1M | 111M | 91.7M |
| Oct 23, 2024 |
| $0.375 |
| Date | Ratio |
|---|---|
| Oct 9, 2001 | 1:15 |