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 % |
|---|---|---|---|---|---|---|
| Q1 23 | — | $3.63 | — | — | $52.9M | — |
| Q4 22 | — | $4.03 | — | — | $53M | — |
| Q3 22 | — | $4.4 | — | — | $53.7M | — |
| Q2 22 | — | $4.32 | — | — | $49.8M | — |
| Q1 22 | — | $4.25 | — | — | $49.2M | — |
| Q4 21 | $4.29 | $4.23 | -1.4% | — | $49.7M | — |
| Q3 21 | — | $4.13 | — | — | $49M | — |
| Q2 21 | — | $4.12 | — | — | $51.4M | — |
| Q1 21 | — | $5.03 | — | — | $56.2M | — |
| Q4 20 | — | $4.96 | — | — | $56.1M | — |
| Q3 20 | — | $1.29 | — | — | $43.5M | — |
| Q2 20 | $1.25 | $2.41 | +92.8% | — | $45.5M | — |
| Q1 20 | $3.33 | $0.89 | -73.3% | — | $54.1M | — |
| Q3 09 | $2.96 | $11.4 | +284.1% | — | $48.2M | — |
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 | — | $5.5 | — | — | $213.2M | — |
| FY24 | — | $8.46 | — | — | $226.4M | — |
| FY23 | — | $20 | — | — | $225M | — |
| FY22 | — | $11.2 | — | — | $205.8M |
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 | $226.9M | $230.6M | $232.8M | $226.3M | $199.1M | $206.1M | $205.8M | $225M | $226.4M | $213.2M |
| YoY change | +9.15% | +1.6% | +0.98% | -2.78% | -12% | +3.52% | -0.16% | +9.3% | +0.63% | -5.83% |
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 | 226.9M | 230.6M | 232.8M | 226.3M | 199.1M | 206.1M | 205.8M | 225M | 226.4M | 213.2M |
| Cost of revenue | 82.2M | 85.1M | 93.8M | 89.7M | — | — | — | — | — | — |
| Gross profit | 144.7M | 145.4M | 139.1M | 136.6M | — | — | — | — | — | — |
| Gross margin | 63.8% | 63.1% | 59.7% | 60.4% | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.4M | 5.3M | 5.3M | 5.8M | 6.3M | 5.9M | 6.1M | 6.3M | 6.5M | 6.6M |
| Operating expenses | 87.7M | 90.4M | 99.1M | 95.5M | 94.7M | 97M | 96.6M | 107.6M | 109.8M | 112.9M |
| Operating income | 105.5M | 105.3M | 100.6M | 99.5M | 72.1M | 76.2M | 79.5M | 84.5M | 81.8M | 65.2M |
| Operating margin | 46.5% | 45.7% | 43.2% | 44% | 36.2% | 37% | 38.6% | 37.6% | 36.1% | 30.6% |
| Non-operating income, net | — | — | -12M | -8.8M | -8.6M | 73.4M | — | 54M | — | — |
| Pretax income | 86.5M | 80.5M | 56.6M | 60.1M | 41.9M | 130.6M | 57.6M | 102.4M | 43.4M | 28.2M |
| Income tax | 48K | 3K | 4K | — | — | — | — | — | — | — |
| Net income | 86.5M | 80.5M | 32.8M | 60.1M | 41.9M | 132.9M | 57.6M | 102.4M | 43.4M | 28.2M |
| Net margin | 38.1% | 34.9% | 14.1% | 26.5% | 21.1% | 64.5% | 28% | 45.5% | 19.2% | 13.2% |
| EBITDA | 145.1M | 150.7M | 151.7M | 144.2M | 109.9M | 111.4M | 117.7M | 141.4M | 144.2M | 118M |
| EPS | 16.9 | 15.7 | 6.42 | 11.7 | 8.19 | 25.9 | 11.2 | 20 | 8.46 | 5.5 |
| Diluted EPS | 16.9 | 15.7 | 6.42 | 11.7 | 8.19 | 25.9 | 11.2 | 20 | 8.46 | 5.5 |
Revenue, gross profit, operating income, and net income per period.
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 53.7M | 55.4M | 62.9M | 61.4M | 53.4M | 55.7M | 55.9M | 54.9M | 51.6M | 53.4M | 53.3M | 53.4M |
| Cost of revenue | 2.3M | 2.2M | — | — | 2M | 2.4M | — | — | — | 1.9M | — | — |
| Gross profit | 51.4M | 53.2M | — | — | 51.4M | 53.2M | — | — | — | 51.6M | — | — |
| Gross margin | 95.7% | 96.1% | — | — | 96.3% | 95.6% | — | — | — | 96.5% | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.3M | 970K | 1.5M | 1.5M | 1.5M | 813K | 3.3M | 1.6M | 2M | 739K | 3.5M | 1.7M |
| Operating expenses | 24.4M | 25M | 27.4M | 26.7M | 25.2M | 25.4M | 34.8M | 27.2M | 27.9M | 26.2M | 36.1M | 30.7M |
| Operating income | 18.9M | 20.3M | 26.2M | 25.2M | 17.5M | 19.8M | 19.3M | 19.2M | 15M | 16.4M | 14.7M | 13.9M |
| Operating margin | 35.2% | 36.6% | 41.6% | 41% | 32.9% | 35.6% | 34.5% | 34.9% | 29.1% | 30.6% | 27.6% | 26.1% |
| Non-operating income, net | 54M | — | 0 | — | — | — | — | — | — | — | — | — |
| Pretax income | 64.1M | 10.8M | 16.3M | 16.1M | 8.4M | 6.7M | 12.3M | 12.3M | 6.1M | 6M | 3.8M | 4.7M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 64.1M | 10.8M | 16.3M | 16.1M | 8.4M | 6.7M | 12.3M | 12.3M | 6.1M | 6M | 3.8M | 4.7M |
| Net margin | 119.5% | 19.4% | 25.9% | 26.2% | 15.7% | 12% | 22% | 22.4% | 11.9% | 11.2% | 7.18% | 8.73% |
| EBITDA | 31.9M | 34.9M | 42.8M | 42.3M | 33.8M | 33.9M | 35.1M | 32.5M | 28.4M | 29.9M | 27.2M | 24.8M |
| EPS | 12.5 | 2.1 | — | 3.14 | 1.63 | 1.3 | — | 2.4 | 1.19 | 1.16 | — | 0.91 |
| Diluted EPS | 12.5 | 2.1 | — | 3.14 | 1.63 | 1.3 | — | 2.4 | 1.19 | 1.16 | — | 0.91 |
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 | 2.2B | 2B | 1.6B | 1.7B | 1.4B | 1.3B | 1.1B | 1.1B | 1B | 1.1B | 1.3B |
| Enterprise value | 2.9B | 2.9B | 2.2B | 2.3B | 2.1B | 2B | 1.8B | 1.7B | 1.8B | 1.9B | 1.8B |
| Shares outstanding | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M | 5.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 25.2 | 25.2 | 47.5 | 28.1 | 33.9 | 10 | 19.6 | 10.7 | 23.6 | 39.7 | 7.59 |
| P/S | 9.62 | 8.78 | 6.7 | 7.47 | 7.13 | 6.47 | 5.48 | 4.87 | 4.54 | 5.25 | 5.97 |
| P/B | 6.19 | 5.89 | 5.47 | 6.67 | 6.99 | 5.28 | 4.77 | 4.61 | 5.81 | 10.3 | 5.73 |
| EV/EBITDA | 20 | 19.4 | 14.6 | 16.3 | 19.5 | 17.6 | 14.9 | 11.7 | 12.4 | 16.4 | 18.9 |
| EV/Sales | 12.8 | 12.7 | 9.53 | 10.4 | 10.8 | 9.51 | 8.54 | 7.36 | 7.91 | 9.07 | 8.45 |
| Earnings yield | 3.96% | 3.98% | 2.11% | 3.55% | 2.95% | 9.97% | 5.11% | 9.35% | 4.23% | 2.52% | 13.2% |
| FCF yield | 5.99% | 6.1% | 4.72% | 7.46% | 5.5% | 8.88% | 9.09% | 9.96% | 5.27% | 6.56% | 3.59% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.8% | 63.1% | 59.7% | 60.4% | — | — | — | — | — | — | — |
| Operating margin | 46.5% | 45.7% | 43.2% | 44% | 36.2% | 37% | 38.6% | 37.6% | 36.1% | 30.6% | 30.1% |
| Net margin | 38.1% | 34.9% | 14.1% | 26.5% | 21.1% | 64.5% | 28% | 45.5% | 19.2% | 13.2% | 79.1% |
| ROE | 24.5% | 23.4% | 11.5% | 23.7% | 20.6% | 52.6% | 24.4% | 43.1% | 24.6% | 25.9% | 92% |
| ROA | 5.96% | 4.93% | 2.55% | 4.75% | 2.99% | 9.55% | 4.12% | 7.3% | 3.24% | 2.54% | 3.04% |
| ROIC | 9.77% | 8.48% | 10.7% | — | — | — | — | — | — | — | — |
| Return on tangible assets | 5.96% | 4.93% | 2.55% | 4.75% | 2.99% | 9.55% | 4.12% | 7.3% | 3.24% | 2.54% | 1.88% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 13.8 | 17.8 | 15.4 | 15.1 | 16.5 | 13.7 | 12.4 | 13 | 12.8 | 8.33 | 16.2 |
| Quick ratio | 13.8 | 17.8 | 15.4 | 15.1 | 16.5 | 13.7 | 12.4 | 13 | 12.8 | 8.33 | 8.36 |
| Debt / equity | 2.98 | 3.61 | 3.39 | 3.83 | 5.69 | 4.31 | 4.61 | 4.6 | 6.24 | 8.64 | 3.83 |
| Debt / assets | 0.73 | 0.76 | 0.75 | 0.77 | 0.82 | 0.78 | 0.78 | 0.78 | 0.82 | 0.85 | 0.86 |
| Net debt / EBITDA | 5 | 5.96 | 4.35 | 4.56 | 6.57 | 5.62 | 5.35 | 3.97 | 5.3 | 6.91 | 7.88 |
| Interest coverage | 4.89 | 3.56 | 2.27 | 2.54 | 2.73 | 7.63 | 3.01 | 2.76 | 1.69 | 1.55 | 1.4 |
| Effective tax rate | 0.06% | 0% | 0.01% | — | — | — | — | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 44.4 | 45.1 | 45.5 | 44.2 | 38.9 | 40.2 | 40.2 | 43.9 | 44.1 | 41.5 | 41.8 |
| EPS (basic) | 16.9 | 15.7 | 6.42 | 11.7 | 8.19 | 25.9 | 11.2 | 20 | 8.46 | 5.5 | 5.5 |
| EPS (diluted) | 16.9 | 15.7 | 6.42 | 11.7 | 8.19 | 25.9 | 11.2 | 20 | 8.46 | 5.5 | 33.1 |
| Book value per share | 69 | 67.2 | 55.7 | 49.5 | 39.7 | 49.3 | 46.1 | 46.3 | 34.5 | 21.3 | 43.8 |
| FCF per share | 25.6 | 24.1 | 14.4 | 24.6 | 15.2 | 23.1 | 20 | 21.3 | 10.5 | 14.3 | 8.81 |
| Cash per share | 63.9 | 67 | 59.8 | 61.1 | 84.9 | 90.5 | 90.1 | 103.7 | 66 | 25 | 59.4 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 94.6% | 108% | 280.4% | 153.3% | 219.8% | 69.4% | 160.1% | 90.1% | 212.6% | 327.5% | 54.4% |
| Dividend yield | 3.75% | 4.29% | 5.91% | 5.45% | 6.49% | 6.91% | 8.18% | 8.43% | 9% | 8.26% | 7.23% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $4.50 |
| May 11, 2026 | $4.50 |
| Feb 17, 2026 | $4.50 |
| — |
| FY21 | — | $25.9 | — | — | $206.1M | — |
| FY20 | — | $8.19 | — | — | $199.1M | — |
| FY19 | — | $11.7 | — | — | $226.3M | — |
| FY18 | — | $6.42 | — | — | $232.8M | — |
| FY17 | — | $15.7 | — | — | $230.6M | — |
| FY16 | — | $16.9 | — | — | $226.9M | — |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $53.7M | $55.4M | $62.9M | $61.4M | $53.4M | $55.7M | $55.9M | $54.9M | $51.6M | $53.4M | $53.3M | $53.4M |
| YoY change | +7.73% | +3.13% | +18.6% | +16% | -0.52% | +0.47% | -11.2% | -10.6% | -3.38% | -4.04% | -4.75% | -2.74% |
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 | 326.8M | 342.7M | 306.2M | 312.5M | 434.7M | 463.5M | 461.9M | 531.9M | 338.5M | 128.2M |
| Receivables | 182.1M | 177.4M | 172.9M | 172.5M | 153.4M | 141.8M | 132.2M | 130.9M | 116.9M | 113.2M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 594.7M | 804.4M | 485.5M | 500.9M | 609.3M | 625.3M | 613.6M | 683.9M | 510.7M | 305.4M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1.5B | 1.6B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.1B |
| Accounts payable | 42.2M | 42.8M | 30.9M | 31.8M | 35.3M | 44.7M | 48.8M | 51.8M | 38.7M | 36.5M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 43.1M | 45.3M | 31.6M | 33.2M | 36.9M | 45.6M | 49.6M | 52.5M | 39.9M | 36.7M |
| Long-term debt | 1.1B | 1.2B | 965.8M | 971M | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 943.1M |
| Total liabilities | 1.1B | 1.3B | 1B | 1B | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B | 1B |
| Shareholders' equity | 352.8M | 344M | 285.1M | 253.5M | 203.2M | 252.6M | 236.5M | 237.7M | 176.9M | 109.2M |
| Total debt | 1.1B | 1.2B | 965.8M | 971M | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 943.1M |
| Net debt | 763.4M | 932.7M | 682.8M | 672.9M | 727.5M | 626.1M | 896.1M | 560.7M | 764.6M | 814.9M |
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 | 531.3M | 507.9M | 531.9M | 526.3M | 410.9M | 354.8M | 338.5M | 319.9M | 313M | 286.1M | 128.2M | 76.2M |
| Receivables | 128.7M | 128M | 130.9M | 121.2M | 118.4M | 117.7M | 116.9M | 116.1M | 113.9M | 114M | 113.2M | 111.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 681.5M | 657M | 683.9M | 668.6M | 642.8M | 514.9M | 510.7M | 493.7M | 504.2M | 466.2M | 305.4M | 317.8M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.1B | 1.1B |
| Accounts payable | 49.2M | 44.5M | 51.8M | 46.6M | 50.8M | 50.4M | 38.7M | 44.1M | 51.5M | 45M | 36.5M | 38M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 50.2M | 46M | 52.5M | 47.1M | 51.4M | 51.4M | 39.9M | 45.2M | 52.5M | 45.5M | 36.7M | 38M |
| Long-term debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 943.1M | 945.6M |
| Total liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B | 1B | 1B |
| Shareholders' equity | 265.6M | 251.8M | 237.7M | 230.1M | 212.5M | 190.7M | 176.9M | 163.1M | 145.4M | 128.3M | 109.2M | 90.7M |
| Total debt | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 943.1M | 945.6M |
| Net debt | 560.5M | 584.2M | 560.7M | 566.6M | 784.7M | 746.8M | 764.6M | 783.2M | 788.2M | 814.6M | 814.9M | 869.4M |
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 | 86.5M | 80.5M | 32.8M | 60.1M | 41.9M | 132.9M | 57.6M | 102.4M | 43.4M | 28.2M |
| Depreciation & amortization | 36.4M | 38.7M | 38.5M | 36.5M | 35.1M | 34.6M | 31.5M | 34.6M | 37.9M | 38.1M |
| Stock-based compensation | 450K | 394K | 394K | 394K | 600K | 450K | 450K | 450K | 450K | 394K |
| Change in working capital | -2.8M | -4.7M | -15.3M | 38.1M | -61.8M | 16.7M | 7.9M | 16.8M | -47.9M | -4.8M |
| Operating cash flow | 122.8M | 119.1M | 62.4M | 137.5M | 36.9M | 194.5M | 102.5M | 163.1M | 54M | 73.4M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -445K | -198.5M | 2.8M | 0 | 0 | 13.1M | -264.9M | 258.7M | 6.6M | 0 |
| Dividends paid | -81.8M | -87M | -92.1M | -92.1M | -92.2M | -92.2M | -92.3M | -92.3M | -92.4M | -92.4M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -85.3M | 97.1M | -176.2M | -92.1M | 90.3M | -160.3M | -92.3M | -92.4M | -200M | -254.3M |
| Net change in cash | 37.1M | 17.8M | -111M | 45.3M | 127.2M | 47.3M | -254.7M | 329.4M | -139.5M | -180.8M |
| Free cash flow | 130.8M | 123.4M | 73.5M | 126.1M | 78.1M | 118.5M | 102.5M | 109.1M | 54.1M | 73.4M |
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 | 64.1M | 10.8M | 16.3M | 16.1M | 8.4M | 6.7M | 12.3M | 12.3M | 6.1M | 6M | 3.8M | 4.7M |
| Depreciation & amortization | 8.5M | 7.1M | 9.8M | 9.9M | 9.2M | 7M | 11.8M | 9.4M | 9.5M | 9.8M | 9.4M | 9.4M |
| Stock-based compensation | — | 0 | 0 | — | — | 0 | 0 | — | — | 0 | 0 | — |
| Change in working capital | 21M | -23.9M | 21.9M | -18.9M | -9.8M | -24.6M | 5.4M | -9.2M | 24.1M | -27M | 7.3M | -11.6M |
| Operating cash flow | 98.4M | -2.1M | 45.5M | 17.1M | 11M | -5.3M | 30.7M | 15.9M | 43.6M | -9.3M | 23.4M | 6.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 98M | 1.9M | 3.2M | 3.2M | 3.4M | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Dividends paid | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M | -23.1M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -23.1M | -23.1M | -23.1M | -23.1M | -33.1M | -518.5M | -24.2M | -23.9M | -24.3M | -24.3M | -181.7M | -23.1M |
| Net change in cash | 173.4M | -23.3M | 25.6M | -2.9M | -18.7M | -523.8M | 6.5M | -8M | 19.3M | -33.6M | -158.2M | -16.3M |
| Free cash flow | 45.2M | -1.5M | 44.7M | 16.8M | 11.5M | -5M | 30.8M | 15.7M | 43.6M | -9.3M | 23.4M | -12.5M |
| Nov 10, 2025 |
| $4.50 |
| Aug 11, 2025 | $4.50 |
| May 12, 2025 | $4.50 |
| Feb 18, 2025 | $4.50 |
| Nov 8, 2024 | $4.50 |