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 % |
|---|---|---|---|---|---|---|
| Q4 25 | $0.03 | -$0.01 | -133.3% | — | -$26.8M | — |
| Q3 25 | $0.05 | -$0.04 | -180.0% | — | $96.1M | — |
| Q2 25 | $0.04 | $0.04 | 0.0% | — | $101.3M | — |
| Q1 25 | $0.02 | -$0.06 | -400.0% | — | $114.6M | — |
| Q4 24 | $0.04 | $0.26 | +550.0% | — | $142.6M | — |
| Q3 24 | $0.08 | -$0.1 | -225.0% | — | $187.7M | — |
| Q2 24 | $0.06 | $0.02 | -66.7% | — | $184.7M | — |
| Q1 24 | $0.04 | $0.17 | +325.0% | — | $193.5M | — |
| Q4 23 | $0.07 | -$0.27 | -485.7% | — | $191M | — |
| Q3 23 | $0.1 | $0.06 | -40.0% | — | $166M | — |
| Q2 23 | $0.1 | $0.13 | +30.0% | — | $165.9M | — |
| Q1 23 | $0.1 | $0.03 | -70.0% | — | $144.2M | — |
| Q4 22 | $0.11 | $0.13 | +18.2% | — | $151.6M | — |
| Q3 22 | $0.07 | $0.38 | +442.9% | — | $126.3M | — |
| Q2 22 | $0.09 | $0.31 | +244.4% | — | $103.8M | — |
| Q1 22 | $0.08 | $0.11 | +37.5% | — | $82.9M | — |
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 | — | -$0.07 | — | — | $285.2M | — |
| FY24 | — | $0.39 | — | — | $708.5M | — |
| FY23 | — | -$0.07 | — | — | $667.2M | — |
| FY22 | — | $1.22 | — | — | $471.1M |
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 | $258.4M | $302.8M | $193.3M | $257.2M | $383.6M | $302.5M | $471.1M | $667.2M | $708.5M | $285.2M |
| YoY change | +2.36% | +17.2% | -36.2% | +33% | +49.2% | -21.1% | +55.7% | +41.6% | +6.19% | -59.7% |
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 | 258.4M | 302.8M | 193.3M | 257.2M | 383.6M | 302.5M | 471.1M | 667.2M | 708.5M | 285.2M |
| Cost of revenue | 184.9M | 222.5M | 112.2M | 150.8M | 266.6M | 156.4M | 300M | 478.6M | 505M | 92M |
| Gross profit | 73.5M | 80.2M | 81.1M | 106.4M | 117.1M | 146.1M | 171.2M | 188.6M | 203.4M | 193.2M |
| Gross margin | 28.4% | 26.5% | 41.9% | 41.4% | 30.5% | 48.3% | 36.3% | 28.3% | 28.7% | 67.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 9.6M | 10.4M | 11.4M | 12.4M | 12.9M | 14.6M | 15.7M | 18.1M | 20.2M | 20.3M |
| Operating expenses | 9.6M | 10.4M | 11.4M | 12.4M | 13.2M | 13.8M | 15.7M | 18.1M | 20.2M | 20.3M |
| Operating income | 28.6M | 32.5M | 29.7M | 39M | 43.3M | 62.4M | 80.8M | 72.5M | 92.1M | 81.8M |
| Operating margin | 11.1% | 10.7% | 15.4% | 15.2% | 11.3% | 20.6% | 17.1% | 10.9% | 13% | 28.7% |
| Non-operating income, net | 27.7M | 8.5M | 2.1M | 862K | 4.5M | -3.8M | 58.7M | -5.7M | 28.7M | 2.4M |
| Pretax income | 43.1M | 30.6M | 23.5M | 31.8M | 36.7M | 24.7M | 99.8M | 9M | 41.9M | -1.2M |
| Income tax | 343K | 725K | -29K | -491K | -283K | -742K | -145K | 1.3M | -614K | — |
| Net income | 42.8M | 29.9M | 23.5M | 32.3M | 37M | 25.5M | 100M | 7.7M | 42.5M | 3.9M |
| Net margin | 16.5% | 9.88% | 12.2% | 12.5% | 9.63% | 8.41% | 21.2% | 1.15% | 6% | 1.37% |
| EBITDA | 67.3M | 77M | 81.1M | 118.1M | 124.3M | 132.6M | 155.2M | 169.9M | 183.5M | 171.1M |
| EPS | 1.14 | 0.5 | 0.36 | 0.53 | 0.51 | 0.22 | 1.22 | -0.07 | 0.39 | -0.07 |
| Diluted EPS | 0.85 | 0.5 | 0.36 | 0.41 | 0.38 | 0.17 | 0.93 | -0.07 | 0.33 | -0.07 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 144.2M | 165.9M | 166M | 191M | 193.5M | 184.7M | 187.7M | 142.6M | 114.6M | 101.3M | 96.1M | -26.8M |
| Cost of revenue | 99.5M | 118.4M | 116.7M | 143.9M | 143.4M | 133.5M | 133.8M | 94.3M | 66.8M | 53.3M | 44.9M | -73M |
| Gross profit | 44.6M | 47.6M | 49.3M | 47.1M | 50.1M | 51.3M | 53.8M | 48.3M | 47.8M | 48M | 51.2M | 46.2M |
| Gross margin | 31% | 28.7% | 29.7% | 24.7% | 25.9% | 27.7% | 28.7% | 33.9% | 41.7% | 47.4% | 53.3% | -172.4% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.4M | 4.1M | 4.3M | 4.3M | 5.9M | 4.5M | 5.2M | 4.7M | 7.4M | 6M | 4.4M | 2.5M |
| Operating expenses | 5.4M | 4.1M | 4.3M | 4.3M | 5.9M | 4.5M | 5.2M | 4.7M | 7.4M | 6M | 4.4M | 2.5M |
| Operating income | 20.4M | 23.2M | 21.4M | 7.5M | 23.3M | 25.8M | 24.8M | 18.3M | 17.2M | 20.5M | 23.8M | 20.3M |
| Operating margin | 14.1% | 14% | 12.9% | 3.92% | 12% | 14% | 13.2% | 12.8% | 15% | 20.2% | 24.7% | -75.9% |
| Non-operating income, net | -2.5M | 5.7M | 2.8M | -11.6M | 13M | -2.5M | -10.3M | 28.6M | -3.3M | 7M | -1.6M | 265K |
| Pretax income | 5.6M | 15.2M | 8.7M | -20.6M | 18.3M | 2M | -7M | 28.5M | -4.2M | 6.2M | -547K | -2.6M |
| Income tax | 188K | 336K | 310K | 495K | 534K | -1.2M | 592K | -494K | 190K | -567K | 192K | — |
| Net income | 5.4M | 14.9M | 8.4M | -21.1M | 17.7M | 3.3M | -7.5M | 29M | -4.3M | 6.7M | -739K | 2.3M |
| Net margin | 3.76% | 8.97% | 5.07% | -11% | 9.16% | 1.77% | -4.02% | 20.4% | -3.79% | 6.63% | -0.77% | -8.49% |
| EBITDA | 39.2M | 43.6M | 44.4M | 42.8M | 44.2M | 47.1M | 48.5M | 43.7M | 38.4M | 46.9M | 46.9M | 43.8M |
| EPS | 0.03 | 0.17 | 0.08 | -0.36 | 0.22 | 0 | -0.13 | 0.33 | -0.09 | 0.04 | -0.04 | — |
| Diluted EPS | 0.03 | 0.17 | 0.06 | -0.36 | 0.17 | 0 | -0.13 | 0.26 | -0.09 | 0.04 | -0.04 | — |
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 | — | — | — | — | 662.8M | 959M | 778.9M | 826.2M | — | 530.4M | 611.6M |
| Enterprise value | — | — | — | — | 1.6B | 1.9B | 1.9B | 2.3B | — | 2.1B | 2.5B |
| Shares outstanding | 37.5M | 42.1M | 47.8M | 56.3M | 59.1M | 63M | 67.7M | 66.8M | 79.7M | 80.1M | 80.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 17.9 | 37.7 | 7.79 | 107.8 | — | 135.7 | 28.4 |
| P/S | — | — | — | — | 1.73 | 3.17 | 1.65 | 1.24 | — | 1.86 | 2.29 |
| P/B | — | — | — | — | 0.88 | 1.23 | 0.86 | 1.03 | — | 0.64 | 1.1 |
| EV/EBITDA | — | — | — | — | 13.2 | 14.5 | 12.1 | 13.6 | — | 12.5 | 15.1 |
| EV/Sales | — | — | — | — | 4.29 | 6.34 | 3.98 | 3.48 | — | 7.48 | 8.72 |
| Earnings yield | — | — | — | — | 5.58% | 2.65% | 12.8% | 0.93% | — | 0.74% | 3.52% |
| FCF yield | — | — | — | — | 13.8% | 9.51% | 15% | 11.3% | — | 12.1% | 29.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | 23.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.4% | 26.5% | 41.9% | 41.4% | 30.5% | 48.3% | 36.3% | 28.3% | 28.7% | 67.7% | -172.4% |
| Operating margin | 11.1% | 10.7% | 15.4% | 15.2% | 11.3% | 20.6% | 17.1% | 10.9% | 13% | 28.7% | 31.1% |
| Net margin | 16.5% | 9.88% | 12.2% | 12.5% | 9.63% | 8.41% | 21.2% | 1.15% | 6% | 1.37% | 1.98% |
| ROE | 12.3% | 7.12% | 5.15% | 4.92% | 4.88% | 3.26% | 11.1% | 0.95% | 4.78% | 0.47% | -0.13% |
| ROA | 4.35% | 2.87% | 1.86% | 1.79% | 1.93% | 1.31% | 4.46% | 0.3% | 1.69% | 0.15% | 1.93% |
| ROIC | 3.34% | 3.46% | 2.63% | 2.4% | 2.49% | 3.59% | 4.03% | 2.69% | 3.85% | — | — |
| Return on tangible assets | 4.73% | 3.04% | 1.94% | 1.93% | 1.99% | 1.36% | 4.67% | 0.31% | 1.75% | 0.16% | 0.16% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.07 | 0.51 | 0.96 | 1.36 | 2.38 | 2.25 | 1.46 | 0.7 | 2.11 | 3.33 | 0.79 |
| Quick ratio | 1.07 | 0.51 | 0.96 | 1.35 | 2.38 | 2.25 | 1.46 | 0.7 | 2.11 | 3.33 | 3.33 |
| Debt / equity | 1.5 | 1.23 | 1.52 | 1.54 | 1.35 | 1.28 | 1.27 | 1.89 | 1.77 | 1.99 | 1.99 |
| Debt / assets | 0.53 | 0.5 | 0.55 | 0.56 | 0.53 | 0.51 | 0.51 | 0.59 | 0.63 | 0.64 | 0.64 |
| Net debt / EBITDA | 7.43 | 6.46 | 8.3 | 8.22 | 7.91 | 7.24 | 7.07 | 8.78 | 8.17 | 9.36 | 9.09 |
| Interest coverage | 3.62 | 2.76 | 2.23 | 2.01 | 2.18 | 1.73 | 3.52 | 1.16 | 1.53 | 0.99 | 0.99 |
| Effective tax rate | 0.8% | 2.37% | 0% | 0% | 0% | 0% | 0% | 14.8% | 0% | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 6.89 | 7.19 | 4.05 | 4.57 | 6.49 | 4.8 | 6.96 | 9.99 | 8.89 | 3.56 | 3.53 |
| EPS (basic) | 1.14 | 0.5 | 0.36 | 0.53 | 0.51 | 0.22 | 1.22 | -0.07 | 0.39 | -0.07 | -0.07 |
| EPS (diluted) | 0.85 | 0.5 | 0.36 | 0.41 | 0.38 | 0.17 | 0.93 | -0.07 | 0.33 | -0.07 | 0.22 |
| Book value per share | 9.31 | 9.98 | 9.54 | 11.6 | 12.8 | 12.4 | 13.3 | 12.1 | 11.2 | 10.3 | 5.7 |
| FCF per share | 1.52 | 1.22 | 1.17 | 1.2 | 1.54 | 1.45 | 1.73 | 1.4 | 1.41 | 0.8 | 2.27 |
| Cash per share | 0.59 | 0.47 | 0.44 | 0.7 | 0.69 | 0.56 | 0.71 | 0.42 | 0.89 | 0.61 | 0.72 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 79.2% | 145.8% | 216.7% | 190.7% | 128.8% | 230.7% | 72.6% | 1K% | 197.4% | 1.9K% | 284.1% |
| Dividend yield | — | — | — | — | 7.18% | 6.12% | 9.32% | 9.73% | — | 14.2% | 9.49% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Mar 26, 2026 | $0.14 |
| Dec 31, 2025 | $0.14 |
| Sep 24, 2025 | $0.14 |
| Jun 30, 2025 | $0.14 |
| Mar 26, 2025 | $0.14 |
| — |
| FY21 | — | $0.22 | — | — | $302.5M | — |
| FY20 | — | $0.51 | — | — | $383.6M | — |
| FY19 | — | $0.53 | — | — | $257.2M | — |
| FY18 | — | $0.36 | — | — | $193.3M | — |
| FY17 | — | $0.5 | — | — | $302.8M | — |
| FY16 | — | $1.14 | — | — | $258.4M | — |
| Period | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $144.2M | $165.9M | $166M | $191M | $193.5M | $184.7M | $187.7M | $142.6M | $114.6M | $101.3M | $96.1M | -$26.8M |
| YoY change | +74% | +59.8% | +31.5% | +26% | +34.2% | +11.3% | +13% | -25.4% | -40.7% | -45.2% | -48.8% | -118.8% |
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 | 21.9M | 20M | 21.3M | 39.2M | 41M | 35.2M | 48.1M | 27.9M | 70.6M | 49.1M |
| Receivables | 54.5M | 39.6M | 35.2M | 59.8M | 67M | 47.4M | 110M | 172M | 137.5M | 66.2M |
| Inventory | 0 | 0 | 929K | 1.5M | — | — | — | — | — | — |
| Total current assets | 149.2M | 155.2M | 210M | 276.7M | 265.7M | 313.7M | 328.8M | 329.4M | 364.9M | 292.5M |
| Property, plant & equipment | — | — | — | 57.2M | 56.3M | 70.5M | 69.2M | 113.7M | 111.8M | 110.1M |
| Goodwill & intangibles | 77.7M | 59.8M | 55.1M | 137.4M | 58.2M | 62M | 103.9M | 109.1M | 89.7M | 77.6M |
| Total assets | 982.5M | 1B | 1.3B | 1.8B | 1.9B | 1.9B | 2.2B | 2.6B | 2.5B | 2.6B |
| Accounts payable | 61.9M | 62.6M | 66M | 71.2M | 73.7M | 60.8M | 120.3M | 159.3M | 143.3M | 40.2M |
| Short-term debt | 50M | 216M | 126M | 110M | 20M | 15.1M | 67.1M | 273.1M | 151.1M | — |
| Total current liabilities | 140M | 302.8M | 217.9M | 204M | 111.6M | 139.4M | 224.7M | 473.8M | 172.9M | 88M |
| Long-term debt | 472.2M | 301.3M | 568.2M | 899.9M | 1B | 980.2M | 1.1B | 1.2B | 1.4B | 1.7B |
| Total liabilities | 633.5M | 622.8M | 809.5M | 1.1B | 1.2B | 1.2B | 1.3B | 1.8B | 1.6B | 1.8B |
| Shareholders' equity | 349M | 420.3M | 455.9M | 655.4M | 756.8M | 779.8M | 904M | 805.2M | 889.7M | 829.2M |
| Total debt | 522.2M | 517.3M | 694.2M | 1B | 1B | 995.4M | 1.1B | 1.5B | 1.6B | 1.7B |
| Net debt | 500.2M | 497.3M | 673M | 970.7M | 982.5M | 960.1M | 1.1B | 1.5B | 1.5B | 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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 33.8M | 34.1M | 32.7M | 27.9M | 41.9M | 20.3M | 43.9M | 70.6M | 45.7M | 52.1M | 46.5M | 49.1M |
| Receivables | 104.6M | 135.3M | 131.1M | 172M | 164.2M | 150.2M | 157.6M | 137.5M | 124.1M | 101.1M | 92.9M | 66.2M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 275.4M | 231.5M | 249.8M | 329.4M | 317.4M | 296.6M | 321.4M | 364.9M | 319.4M | 303.3M | 302.4M | 292.5M |
| Property, plant & equipment | 68.9M | 116.2M | 115.7M | 113.7M | 113.2M | 112.7M | 112.3M | 111.8M | 111.4M | 111M | 110.5M | 110.1M |
| Goodwill & intangibles | 100M | 131.2M | 127M | 109.1M | 105.2M | 101.4M | 97.7M | 89.7M | 86.4M | 83.5M | 80.2M | 77.6M |
| Total assets | 2.2B | 2.5B | 2.5B | 2.6B | 2.6B | 2.6B | 2.6B | 2.5B | 2.5B | 2.6B | 2.6B | 2.6B |
| Accounts payable | 96.2M | 126.6M | 139.7M | 159.3M | 169.6M | 164.8M | 160.3M | 143.3M | 101.3M | 93.5M | 81M | 40.2M |
| Short-term debt | 111.1M | 160.1M | 206.1M | 273.1M | 66.5M | 6.1M | 6.1M | 151.1M | — | — | — | — |
| Total current liabilities | 224M | 305.1M | 369M | 473.8M | 257.8M | 184.2M | 172.2M | 172.9M | 104.7M | 100.1M | 86.7M | 88M |
| Long-term debt | 1.1B | 1.2B | 1.2B | 1.2B | 1.5B | 1.5B | 1.5B | 1.4B | 1.4B | 1.6B | 1.6B | 1.7B |
| Total liabilities | 1.4B | 1.6B | 1.7B | 1.8B | 1.8B | 1.8B | 1.7B | 1.6B | 1.6B | 1.7B | 1.7B | 1.8B |
| Shareholders' equity | 873.9M | 881.7M | 866.6M | 805.2M | 802.7M | 789.4M | 881.5M | 889.7M | 868.8M | 860.8M | 843.6M | 829.2M |
| Total debt | 1.2B | 1.4B | 1.4B | 1.5B | 1.6B | 1.5B | 1.5B | 1.6B | 1.4B | 1.6B | 1.6B | 1.7B |
| Net debt | 1.2B | 1.4B | 1.4B | 1.5B | 1.5B | 1.5B | 1.4B | 1.5B | 1.4B | 1.5B | 1.6B | 1.6B |
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 | 42.8M | 29.9M | 23.5M | 32.3M | 37M | 25.5M | 100M | 7.7M | 42.5M | -1.2M |
| Depreciation & amortization | 23.5M | 26M | 30.4M | 38.2M | 44.3M | 52.6M | 55.7M | 64.8M | 68.3M | 72.5M |
| Stock-based compensation | 1.1M | 1.3M | 1.3M | 1.6M | 2.4M | 2.2M | 3.3M | 3.7M | 5.1M | 6.8M |
| Change in working capital | -1.7M | 6.4M | -7.6M | -35.2M | -12.2M | 8M | -75.7M | -24.4M | 4.9M | -23.2M |
| Operating cash flow | 77.6M | 75.4M | 55.4M | 50.8M | 83.2M | 103.6M | 101.8M | 87.1M | 144.9M | 63.7M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -59.9M | -19.9M | -72.2M | -36.5M | -14M | -5.2M | -72.5M | -145.7M | -25.1M | -30.5M |
| Dividends paid | -33.8M | -43.6M | -50.9M | -61.5M | -47.6M | -58.7M | -72.6M | -80.4M | -83.9M | -75.2M |
| Share repurchases | — | — | — | — | — | 0 | 0 | -12.8M | 0 | -134K |
| Financing cash flow | -25.1M | -118.8M | 11.8M | -24M | -357.4M | -231.3M | -795.9M | 122.3M | -43.3M | 52.5M |
| Net change in cash | -7.4M | -63.4M | -5M | -9.6M | -288.2M | -133M | -766.6M | 63.7M | 76.5M | 85.7M |
| Free cash flow | 57M | 51.2M | 56.1M | 67.7M | 91.2M | 91.2M | 116.9M | 93.3M | 112M | 64.2M |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 5.4M | 14.9M | 8.4M | -21.1M | 17.7M | 3.3M | -7.5M | 29M | -4.3M | 6.7M | -739K | -2.8M |
| Depreciation & amortization | 14.4M | 15.5M | 17.9M | 17M | 16.1M | 17M | 9.5M | 16.8M | 18.5M | 26.5M | 9.1M | 18.4M |
| Stock-based compensation | 1.8M | 291K | 814K | 726K | 2.2M | 744K | 921K | 1.2M | 3.5M | 1.4M | 1.1M | 945K |
| Change in working capital | -11.1M | -3.5M | 10.4M | -13.5M | 19.5M | -10.3M | -10.5M | 6.2M | -25.3M | -9.2M | 3.2M | 8.1M |
| Operating cash flow | 15.7M | 32.1M | 42M | 4M | 60.4M | 19.7M | 4.9M | 59.9M | -2.2M | 12.3M | 24.5M | 29.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -28.8M | -25.2M | -41.8M | -33M | -17.4M | -4.7M | 703K | -3.7M | -4.6M | -9.9M | -21.3M | 5.3M |
| Dividends paid | -19.7M | -19.7M | -20.4M | -20.7M | -20.1M | -21.1M | -21.2M | -21.5M | -23.7M | -17.2M | -28.4M | -6M |
| Share repurchases | -149K | 0 | -55K | -12.6M | -10K | — | — | — | -14K | — | — | — |
| Financing cash flow | 69.6M | 24.2M | 35.2M | 40.1M | 8.2M | -31.6M | 11.1M | -35.2M | -2.3M | 12.5M | 9.5M | 33M |
| Net change in cash | 56.5M | 31M | 35.4M | 11M | 51.1M | -16.6M | 16.7M | 21M | -9.1M | 14.9M | 12.7M | 67.4M |
| Free cash flow | 13.1M | 27.4M | 37.8M | 15M | 46.5M | 17.4M | 27.3M | 20.8M | 107K | 11.1M | 26.3M | 26.7M |
| Dec 26, 2024 | $0.205 |
| Sep 25, 2024 | $0.205 |
| Jun 26, 2024 | $0.205 |