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 | $2.74 | $2.82 | +2.9% | — | — | — |
| Q1 26 | $2.2 | $2.56 | +16.4% | — | $417.1M | — |
| Q4 25 | $2.3 | $1.7 | -26.1% | — | $373.6M | — |
| Q3 25 | $2.64 | $2.34 | -11.4% | — | $420M | — |
| Q2 25 | $2.71 | $2.57 | -5.2% | — | $419.1M | — |
| Q1 25 | $2.21 | $2.64 | +19.5% | — | $390.9M | — |
| Q4 24 | $2.28 | $2.39 | +4.8% | — | $385.3M | — |
| Q3 24 | $2.46 | $2.38 | -3.3% | — | $401.3M | — |
| Q2 24 | $2.74 | $2.35 | -14.2% | — | $416.3M | — |
| Q1 24 | $2.53 | $2.67 | +5.5% | — | $425.6M | — |
| Q4 23 | $2.68 | $2.63 | -1.9% | — | $417.5M | — |
| Q3 23 | $2.65 | $2.91 | +9.8% | — | $419.6M | — |
| Q2 23 | $3.05 | $3.03 | -0.7% | — | $440.7M | — |
| Q1 23 | $2.12 | $2.79 | +31.6% | — | $411.8M | — |
| Q4 22 | $1.99 | $2.44 | +22.6% | — | $386.6M | — |
| Q3 22 | $2.42 | $2.16 | -10.7% | — | $368.8M | — |
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 | — | $8.64 | — | — | $1.6B | — |
| FY24 | — | $9.69 | — | — | $1.6B | — |
| FY23 | — | $11.4 | — | — | $1.7B | — |
| FY22 | — | $8.58 | — | — | $1.5B |
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 | $844.7M | $912.4M | $1B | $1.1B | $1.2B | $1.3B | $1.5B | $1.7B | $1.6B | $1.6B |
| YoY change | -3.96% | +8.01% | +10.6% | +10.9% | +3.96% | +14.7% | +13.4% | +11.6% | -3.62% | -1.52% |
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 | 844.7M | 912.4M | 1B | 1.1B | 1.2B | 1.3B | 1.5B | 1.7B | 1.6B | 1.6B |
| Cost of revenue | 639.6M | 677.7M | 752.7M | 845.6M | 869.7M | 999.7M | 1.1B | 1.2B | 1.2B | 1.2B |
| Gross profit | 205.1M | 234.7M | 256.1M | 273.5M | 293.7M | 334.5M | 376.5M | 453.6M | 412.5M | 397.8M |
| Gross margin | 24.3% | 25.7% | 25.4% | 24.4% | 25.2% | 25.1% | 24.9% | 26.8% | 25.3% | 24.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 137.5M | 142.6M | 151.5M | 172.9M | 184.2M | 202.9M | 212.6M | 240.2M | 231.5M | 229.7M |
| Operating expenses | 137.5M | 142.6M | 151.5M | 172.9M | 184.2M | 202.9M | 212.6M | 240.2M | 231.5M | 229.7M |
| Operating income | 67.6M | 88.7M | 101.1M | 94.9M | 94.8M | 116.9M | 148.6M | 198M | 164.8M | 151.6M |
| Operating margin | 8% | 9.73% | 10% | 8.48% | 8.15% | 8.76% | 9.82% | 11.7% | 10.1% | 9.45% |
| Non-operating income, net | 269K | -1.9M | -1.5M | -795K | -557K | 1.9M | -673K | 1.8M | 2.7M | -2.8M |
| Pretax income | 62.2M | 82.4M | 94.5M | 84.6M | 79.8M | 109.5M | 134.3M | 175.1M | 149.6M | 139.5M |
| Income tax | 22.1M | 38.1M | 21M | 21.5M | 22M | 29.3M | 32.4M | 39M | 33.7M | 35.7M |
| Net income | 40M | 44.3M | 73.5M | 63.1M | 57.8M | 80.2M | 101.9M | 136.2M | 115.9M | 103.8M |
| Net margin | 4.74% | 4.86% | 7.28% | 5.64% | 4.97% | 6.01% | 6.73% | 8.06% | 7.12% | 6.47% |
| EBITDA | 88.9M | 107.7M | 123.1M | 125.3M | 139.4M | 164.5M | 195.4M | 249.2M | 223.3M | 209.8M |
| EPS | 3.5 | 3.84 | 6.3 | 5.36 | 4.91 | 6.78 | 8.58 | 11.4 | 9.69 | 8.64 |
| Diluted EPS | 3.46 | 3.79 | 6.25 | 5.33 | 4.88 | 6.75 | 8.54 | 11.4 | 9.63 | 8.59 |
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 | 419.6M | 417.5M | 425.6M | 416.3M | 401.3M | 385.3M | 390.9M | 419.1M | 420M | 373.6M | 417.1M | — |
| Cost of revenue | 305.5M | 308.6M | 314M | 308.1M | 300.4M | 293.5M | 288.1M | 310.8M | 318.4M | 288.6M | 312.3M | — |
| Gross profit | 114.1M | 108.9M | 111.6M | 108.2M | 100.9M | 91.8M | 102.8M | 108.3M | 101.7M | 85M | 104.8M | — |
| Gross margin | 27.2% | 26.1% | 26.2% | 26% | 25.1% | 23.8% | 26.3% | 25.8% | 24.2% | 22.7% | 25.1% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 60.6M | 60.1M | 60.6M | 60.8M | 56.7M | 53.3M | 54.3M | 57.1M | 59.9M | 58.3M | 57.8M | — |
| Operating expenses | 60.6M | 60.1M | 60.6M | 60.8M | 56.7M | 53.3M | 54.3M | 57.1M | 59.9M | 58.3M | 57.8M | — |
| Operating income | 49.8M | 44.8M | 47M | 43.3M | 40.1M | 34.4M | 44.5M | 47.1M | 37.5M | 22.5M | 42.2M | — |
| Operating margin | 11.9% | 10.7% | 11% | 10.4% | 9.99% | 8.94% | 11.4% | 11.2% | 8.94% | 6.03% | 10.1% | — |
| Non-operating income, net | 138K | 1.7M | 98K | -65K | -32K | 2.7M | -663K | -3.2M | -210K | 1.3M | 32K | — |
| Pretax income | 43.5M | 40.2M | 41.8M | 37.7M | 35.7M | 34.5M | 41.8M | 41.4M | 35M | 21.3M | 39M | — |
| Income tax | 8.6M | 8.7M | 9.7M | 9.3M | 8.3M | 6.4M | 10M | 10.3M | 9.6M | 5.8M | 9.9M | — |
| Net income | 34.9M | 31.5M | 32.1M | 28.3M | 27.4M | 28.1M | 31.8M | 31.1M | 25.4M | 15.5M | 29.2M | — |
| Net margin | 8.32% | 7.55% | 7.55% | 6.8% | 6.83% | 7.29% | 8.13% | 7.42% | 6.04% | 4.15% | 7% | — |
| EBITDA | 62.2M | 59.7M | 60.9M | 57M | 53.9M | 51.6M | 58.5M | 58.9M | 52.7M | 39.6M | 58.3M | — |
| EPS | 2.93 | — | 2.69 | 2.36 | 2.29 | 2.35 | 2.65 | 2.59 | 2.11 | 1.29 | 2.42 | 2.57 |
| Diluted EPS | 2.91 | — | 2.67 | 2.35 | 2.28 | 2.33 | 2.64 | 2.57 | 2.1 | 1.28 | 2.41 | 2.55 |
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 | 870.1M | 1.3B | 901.6M | 1.5B | 1.6B | 1.7B | 1.7B | 2.5B | 2.2B | 2B | 2B |
| Enterprise value | 923.4M | 1.3B | 952.8M | 1.9B | 1.9B | 2B | 1.9B | 2.7B | 2.3B | 1.9B | 2.1B |
| Shares outstanding | 11.4M | 11.5M | 11.7M | 11.7M | 11.8M | 11.8M | 11.9M | 11.9M | 12M | 12M | 12M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 21.7 | 29.4 | 12.3 | 23.3 | 28.1 | 21.7 | 16.5 | 18.4 | 19.2 | 19.4 | 19.8 |
| P/S | 1.03 | 1.43 | 0.89 | 1.32 | 1.4 | 1.31 | 1.11 | 1.48 | 1.37 | 1.26 | 1.2 |
| P/B | 2.24 | 2.9 | 1.78 | 2.58 | 2.56 | 2.47 | 2.14 | 2.69 | 2.19 | 1.76 | 1.65 |
| EV/EBITDA | 10.4 | 12.4 | 7.74 | 15 | 13.4 | 12 | 9.94 | 10.8 | 10.1 | 9.15 | 10.1 |
| EV/Sales | 1.09 | 1.47 | 0.94 | 1.67 | 1.6 | 1.48 | 1.28 | 1.59 | 1.38 | 1.2 | 1.25 |
| Earnings yield | 4.6% | 3.4% | 8.15% | 4.29% | 3.56% | 4.61% | 6.06% | 5.43% | 5.21% | 5.15% | 5.06% |
| FCF yield | 7.59% | 4.4% | -1.53% | 3.9% | 10.2% | 1.4% | -1% | 3.73% | 8.29% | 7.19% | 4.54% |
| PEG | — | — | — | — | — | — | — | — | — | — | -2.28 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 25.7% | 25.4% | 24.4% | 25.2% | 25.1% | 24.9% | 26.8% | 25.3% | 24.8% | 25.1% |
| Operating margin | 8% | 9.73% | 10% | 8.48% | 8.15% | 8.76% | 9.82% | 11.7% | 10.1% | 9.45% | 10.2% |
| Net margin | 4.74% | 4.86% | 7.28% | 5.64% | 4.97% | 6.01% | 6.73% | 8.06% | 7.12% | 6.47% | 6.08% |
| ROE | 10.3% | 9.87% | 14.5% | 11.1% | 9.1% | 11.4% | 13% | 14.6% | 11.4% | 9.04% | 8.77% |
| ROA | 7.24% | 6.93% | 10.2% | 5.2% | 5.15% | 6.66% | 7.79% | 9.66% | 7.99% | 6.46% | 5.64% |
| ROIC | 9.87% | 9.87% | 14.1% | 7.29% | 7.86% | 9.14% | 10.8% | 13.7% | 12.2% | 10.7% | 8.71% |
| Return on tangible assets | 13.2% | 12.2% | 16.1% | 15.6% | 16.7% | 18.5% | 17.8% | 20.6% | 15.6% | 11.7% | 13.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.16 | 3.87 | 4.49 | 3.5 | 3.28 | 3.18 | 3.82 | 3.76 | 4.51 | 4.57 | 4.39 |
| Quick ratio | 2.44 | 2.34 | 2.74 | 1.86 | 1.74 | 1.51 | 1.97 | 1.99 | 2.7 | 2.82 | 2.45 |
| Debt / equity | 0.18 | 0.13 | 0.17 | 0.78 | 0.46 | 0.39 | 0.39 | 0.26 | 0.22 | 0.18 | 0.23 |
| Debt / assets | 0.13 | 0.09 | 0.12 | 0.37 | 0.26 | 0.23 | 0.23 | 0.17 | 0.16 | 0.13 | 0.17 |
| Net debt / EBITDA | 0.6 | 0.32 | 0.42 | 3.21 | 1.71 | 1.41 | 1.33 | 0.76 | 0.13 | -0.47 | 0.45 |
| Interest coverage | 11.5 | 18 | 18.2 | 8.87 | 6.04 | 11.4 | 10.4 | 7.71 | 8.28 | 10.4 | 9.38 |
| Effective tax rate | 35.6% | 46.2% | 22.3% | 25.4% | 27.5% | 26.7% | 24.1% | 22.2% | 22.5% | 25.6% | 26% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 73.9 | 79 | 86.5 | 95.4 | 98.7 | 112.7 | 127.4 | 141.7 | 136.1 | 133.4 | 137.9 |
| EPS (basic) | 3.5 | 3.84 | 6.3 | 5.36 | 4.91 | 6.78 | 8.58 | 11.4 | 9.69 | 8.64 | 8.64 |
| EPS (diluted) | 3.46 | 3.79 | 6.25 | 5.33 | 4.88 | 6.75 | 8.54 | 11.4 | 9.63 | 8.59 | 8.3 |
| Book value per share | 33.9 | 38.9 | 43.5 | 48.6 | 53.9 | 59.6 | 66.1 | 78.3 | 85.1 | 95.6 | 99.3 |
| FCF per share | 5.77 | 4.96 | -1.18 | 4.89 | 14.1 | 2.06 | -1.41 | 7.84 | 15.4 | 12.1 | 9 |
| Cash per share | 1.47 | 2.2 | 2.92 | 3.61 | 4.26 | 3.56 | 3.96 | 4.36 | 16.5 | 25.8 | 16 |
| Capex per share | 0.74 | 1.1 | 2.17 | 2.48 | 1.2 | 1.32 | 2.49 | 2.1 | 1.83 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1% | 1.39% | 2.5% | 2.6% | 1.22% | 1.17% | 1.95% | 1.48% | 1.35% | — | — |
| Capex / operating cash flow | 10.7% | 23.9% | 83.3% | 29.1% | 8.09% | 28.4% | 163.3% | 18.9% | 10.3% | — | — |
| Payout ratio | 10.3% | 10.4% | 6.97% | 8.92% | 10.6% | 8.26% | 8.39% | 7.7% | 10.7% | 13.9% | 15.3% |
| Dividend yield | 0.47% | 0.35% | 0.57% | 0.38% | 0.38% | 0.38% | 0.51% | 0.42% | 0.56% | 0.71% | 0.82% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 16, 2026 | $0.34 |
| Apr 15, 2026 | $0.34 |
| Jan 16, 2026 | $0.34 |
| — |
| FY21 | — | $6.78 | — | — | $1.3B | — |
| FY20 | — | $4.91 | — | — | $1.2B | — |
| FY19 | — | $5.36 | — | — | $1.1B | — |
| FY18 | — | $6.3 | — | — | $1B | — |
| FY17 | — | $3.84 | — | — | $912.4M | — |
| FY16 | — | $3.5 | — | — | $844.7M | — |
| 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 | $419.6M | $417.5M | $425.6M | $416.3M | $401.3M | $385.3M | $390.9M | $419.1M | $420M | $373.6M | $417.1M | — |
| YoY change | +13.8% | +8% | +3.36% | -5.53% | -4.37% | -7.72% | -8.14% | +0.67% | +4.67% | -3.03% | +6.7% | — |
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 | 16.8M | 25.4M | 34M | 42.3M | 50.2M | 42.1M | 47M | 51.9M | 197.3M | 309.7M |
| Receivables | 170.3M | 205.8M | 228.1M | 237.8M | 209.3M | 238M | 317.6M | 362M | 305.6M | 276.9M |
| Inventory | 135.8M | 155.6M | 176.6M | 267.7M | 242.5M | 320.9M | 352.6M | 377.5M | 343.4M | 383.3M |
| Total current assets | 327.6M | 392.5M | 452.8M | 570.8M | 515.5M | 612.2M | 727.2M | 804M | 857.5M | 998.1M |
| Property, plant & equipment | 22M | 22.7M | 41.1M | 81.7M | 48.7M | 39.9M | 43.1M | 54M | 61.4M | 72.1M |
| Goodwill & intangibles | 249.7M | 275.3M | 264.2M | 808.6M | 776.6M | 771.7M | 734.4M | 749.7M | 708.8M | 719.1M |
| Total assets | 552.8M | 639.7M | 721.6M | 1.2B | 1.1B | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B |
| Accounts payable | 43.1M | 55.8M | 54.1M | 82M | 75.3M | 101.4M | 97.5M | 99.7M | 84.5M | 125.1M |
| Short-term debt | 73K | 82K | 119K | 18.8M | 18.7M | 19.7M | 19.7M | 20.3M | 21.5M | 21.1M |
| Total current liabilities | 78.7M | 101.4M | 100.9M | 162.9M | 157.3M | 192.6M | 190.5M | 213.9M | 190.3M | 218.4M |
| Long-term debt | 70M | 60M | 85.2M | 425.1M | 270.3M | 254.5M | 286.9M | 220.3M | 205.5M | 190.7M |
| Total liabilities | 165.1M | 190.6M | 214.3M | 643M | 486.9M | 500.1M | 523.1M | 476.6M | 432M | 457.9M |
| Shareholders' equity | 387.7M | 449.1M | 507.4M | 569.8M | 635M | 705.7M | 785.4M | 932.8M | 1B | 1.1B |
| Total debt | 70.1M | 60.1M | 85.3M | 444M | 289.1M | 274.2M | 306.6M | 240.6M | 226.9M | 211.9M |
| Net debt | 53.3M | 34.7M | 51.3M | 401.7M | 238.9M | 232.1M | 259.6M | 188.7M | 29.7M | -97.8M |
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 | 112.1M | 113.5M | 51.9M | 121.8M | 118.5M | 140M | 197.3M | 200.3M | 201.8M | 244.8M | 309.7M | 195.2M |
| Receivables | 378.7M | 378.1M | 362M | 392.9M | 388.5M | 356.6M | 305.6M | 339.6M | 356.2M | 335.2M | 276.9M | 335M |
| Inventory | 369.3M | 371.7M | 377.5M | 384.5M | 385.1M | 372M | 343.4M | 356.4M | 372.1M | 378.2M | 383.3M | 425.5M |
| Total current assets | 872M | 873.4M | 804M | 915.5M | 907.5M | 879.6M | 857.5M | 911.2M | 942.6M | 979.4M | 998.1M | 983.6M |
| Property, plant & equipment | 199.8M | 202.9M | 54M | 207.9M | 208.2M | 210.6M | 61.4M | 216.4M | 220.3M | 227.4M | 72.1M | 223.1M |
| Goodwill & intangibles | 723.6M | 711.5M | 749.7M | 738.7M | 728.9M | 725.7M | 708.8M | 705M | 733.3M | 723.5M | 719.1M | 984.6M |
| Total assets | 1.5B | 1.5B | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B | 1.7B |
| Accounts payable | 116.3M | 110.9M | 99.7M | 103.4M | 102.9M | 97.3M | 84.5M | 105M | 111.8M | 129.3M | 125.1M | 141.7M |
| Short-term debt | 19.8M | 15M | 20.3M | 15M | 15M | 15M | 21.5M | 15M | 15M | 15M | 21.1M | 15M |
| Total current liabilities | 214.8M | 219.3M | 213.9M | 213.4M | 207.6M | 212M | 190.3M | 211.7M | 206.9M | 221.1M | 218.4M | 227.8M |
| Long-term debt | 332.6M | 308.9M | 220.3M | 306.5M | 278.6M | 209.2M | 205.5M | 201.8M | 198.1M | 194.4M | 190.7M | 275.5M |
| Total liabilities | 591.8M | 567.8M | 476.6M | 562.9M | 526.3M | 463.6M | 432M | 447.6M | 442.3M | 462.4M | 457.9M | 554.5M |
| Shareholders' equity | 865.9M | 887.7M | 932.8M | 956.6M | 979.7M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B |
| Total debt | 352.4M | 323.9M | 240.6M | 321.5M | 293.6M | 224.2M | 226.9M | 216.8M | 213.1M | 209.4M | 211.9M | 290.5M |
| Net debt | 240.3M | 210.4M | 188.7M | 199.7M | 175.1M | 84.1M | 29.7M | 16.5M | 11.3M | -35.4M | -97.8M | 95.2M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 40M | 44.3M | 73.5M | 63.1M | 57.8M | 80.2M | 101.9M | 136.2M | 115.9M | 103.8M |
| Depreciation & amortization | 20.8M | 20.5M | 23.1M | 30M | 43.8M | 44.5M | 46.7M | 48M | 53.1M | 55.4M |
| Stock-based compensation | 1.4M | 1.9M | 2.5M | 3.3M | 4.1M | 6M | 5.6M | 7.4M | 9.1M | 9.9M |
| Change in working capital | 13.3M | -14.9M | -71M | -289K | 69.5M | -75.4M | -134.4M | -55.2M | 37.1M | 20.3M |
| Operating cash flow | 78.4M | 53.3M | 30.3M | 99.7M | 175.1M | 54.8M | 18.1M | 132.8M | 212.3M | 177.5M |
| Capital expenditure | -8.4M | -12.7M | -25.2M | -29.1M | -14.2M | -15.6M | -29.6M | -25.1M | -21.9M | — |
| Investing cash flow | -8.6M | -51.3M | -25.2M | -429.8M | -14.2M | -33.4M | -31.6M | -52.6M | -21.9M | -18.3M |
| Dividends paid | -4.1M | -4.6M | -5.1M | -5.6M | -6.1M | -6.6M | -8.5M | -10.5M | -12.4M | -14.4M |
| Share repurchases | -19K | -166K | -436K | -4.7M | -710K | -2M | -768K | -1M | -2M | -3M |
| Financing cash flow | -78.7M | -14.8M | 19.7M | 406.6M | -305.7M | -25.7M | 23.7M | -78.5M | -33.9M | -32.4M |
| Net change in cash | -8.9M | -12.8M | 24.7M | 76.5M | -144.8M | -4.2M | 10.2M | 1.7M | 156.5M | 126.8M |
| Free cash flow | 66M | 57.3M | -13.8M | 57.4M | 166.5M | 24.4M | -16.8M | 93.4M | 184.6M | 145.2M |
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 | 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 | 36.4M | 34.9M | 31.5M | 32.1M | 28.3M | 27.4M | 28.1M | 31.8M | 31.1M | 25.4M | 15.5M | 29.2M |
| Depreciation & amortization | 11.7M | 12M | 12.8M | 13M | 13.2M | 13.3M | 13.6M | 13.5M | 13.8M | 13.9M | 14.2M | 14.6M |
| Stock-based compensation | 1.9M | 1.8M | 2.1M | 2.1M | 2.6M | 2.4M | 2M | 2.3M | 2.4M | 3.7M | 1.6M | 1.8M |
| Change in working capital | -7.1M | -9.8M | 15.4M | -46.9M | -5.7M | 50.5M | 39.1M | -30.4M | -17.9M | 23M | 46.3M | -73.2M |
| Operating cash flow | 42.7M | 35M | 61.7M | 708K | 38.5M | 91.4M | 81.8M | 15.8M | 22.7M | 65.5M | 75.1M | -23.5M |
| Capital expenditure | -8.8M | -8.7M | -1.1M | -5.9M | -4.4M | -5.8M | -5.9M | -5.9M | — | — | — | — |
| Investing cash flow | -8.8M | -8.7M | -28.7M | -5.9M | -4.4M | -5.8M | -5.9M | -5.9M | -17.6M | -11K | -701K | -166.5M |
| Dividends paid | -2.6M | -2.6M | -2.6M | -3.1M | -3.1M | -3.1M | -3.1M | -3.6M | -3.6M | -3.6M | -3.6M | -4.1M |
| Share repurchases | -253K | -45K | 0 | -1.6M | -201K | -125K | -28K | -1.6M | -26K | -1.4M | 0 | -1.4M |
| Financing cash flow | -26.6M | -26.4M | -91.3M | 77.1M | -31.3M | -72.7M | -6.9M | -9M | -7.4M | -8.7M | -7.4M | 79.2M |
| Net change in cash | 7.2M | -100K | -58.3M | 71.9M | 2.8M | 12.8M | 69M | 921K | -2.2M | 56.8M | 67.1M | -110.9M |
| Free cash flow | 26.7M | 31M | 43.4M | -5.5M | 28.8M | 88.4M | 72.9M | 8.2M | 15.7M | 53.1M | 68.1M | -28M |
| Oct 15, 2025 |
| $0.30 |
| Jul 16, 2025 | $0.30 |
| Apr 16, 2025 | $0.30 |
| Jan 16, 2025 | $0.30 |
| Oct 15, 2024 | $0.26 |