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 | $0.03 | $0.14 | +366.7% | — | $1.6B | — |
| Q1 26 | -$0.34 | -$0.36 | -5.9% | — | $1B | — |
| Q4 25 | -$0.25 | -$0.18 | +28.0% | — | $1.3B | — |
| Q3 25 | -$0.21 | -$0.21 | 0.0% | — | $1.3B | — |
| Q1 25 | -$0.61 | -$0.58 | +4.9% | — | $862.5M | — |
| Q4 24 | -$0.16 | -$0.18 | -12.5% | — | $1.3B | — |
| Q3 24 | -$0.07 | -$0.04 | +42.9% | — | $1.3B | — |
| Q2 24 | -$0.43 | -$0.1 | +76.7% | — | $1B | — |
| Q1 24 | -$0.77 | -$0.62 | +19.5% | — | $951.4M | — |
| Q4 23 | -$0.65 | -$0.54 | +16.9% | — | $1.1B | — |
| Q3 23 | -$0.19 | $0.08 | +142.1% | — | $1.4B | — |
| Q2 23 | -$0.37 | $0.09 | +124.3% | — | $1.3B | — |
| Q1 23 | -$1.57 | -$1.5 | +4.5% | — | $954.4M | — |
| Q4 22 | -$0.21 | -$0.26 | -23.8% | — | $990.9M | — |
| Q3 22 | -$0.26 | -$0.22 | +15.4% | — | $968.4M | — |
| Q2 22 | -$0.21 | -$0.24 | -14.3% | — | $1.2B | — |
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 | — | -$1.23 | — | — | $4.8B | — |
| FY24 | — | -$0.85 | — | — | $4.6B | — |
| FY23 | — | -$2.1 | — | — | $4.8B | — |
| FY22 | — | -$8.21 | — | — | $3.9B |
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 | $3.2B | $5.1B | $5.5B | $5.5B | $1.2B | $2.5B | $3.9B | $4.8B | $4.6B | $4.8B |
| YoY change | +9.81% | +57% | +7.51% | +0.19% | -77.3% | +103.5% | +54.7% | +23% | -3.64% | +4.57% |
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 | 3.2B | 5.1B | 5.5B | 5.5B | 1.2B | 2.5B | 3.9B | 4.8B | 4.6B | 4.8B |
| Cost of revenue | 1.2B | 1.9B | 2B | 2B | 411.5M | 745.6M | 1.3B | 1.6B | 1.5B | 1.6B |
| Gross profit | 2B | 3.2B | 3.5B | 3.5B | 830.9M | 1.8B | 2.6B | 3.2B | 3.1B | 3.2B |
| Gross margin | 61.9% | 63.5% | 63.7% | 63.8% | 66.9% | 70.5% | 67.3% | 66.6% | 66.7% | 67% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 595.5M | 927.6M | 977.1M | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Operating expenses | 1.5B | 2.5B | 2.6B | 2.8B | 1.9B | 2.1B | 2.6B | 2.8B | 2.8B | 2.9B |
| Operating income | 267M | 208.6M | 310.1M | 235.8M | -1.5B | -746.3M | -361.1M | 39.1M | -6.8M | 40.5M |
| Operating margin | 8.25% | 4.11% | 5.68% | 4.31% | -124% | -29.5% | -9.23% | 0.81% | -0.15% | 0.84% |
| Non-operating income, net | 4.2M | -266.7M | 156.3M | -66.6M | -2.6B | -74.6M | -231.3M | -21.1M | 100M | -138.2M |
| Pretax income | 149.7M | -333.1M | 123.7M | -171.6M | -4.5B | -1.3B | -971.1M | -393.2M | -350.5M | -627.9M |
| Income tax | 38M | 154.1M | 13.6M | -22.5M | 59.9M | -10.2M | 2.5M | 3.4M | 2.1M | 4.5M |
| Net income | 111.7M | -487.2M | 110.1M | -149.1M | -4.6B | -1.3B | -973.6M | -396.6M | -352.6M | -632.4M |
| Net margin | 3.45% | -9.59% | 2.02% | -2.73% | -369.4% | -50.2% | -24.9% | -8.24% | -7.6% | -13% |
| EBITDA | 582.2M | 560.5M | 932.7M | 715.1M | -1.1B | -310.6M | 33.9M | 410.4M | 323.3M | 359.5M |
| EPS | 4.65 | -16.8 | 4.69 | -6.33 | -172.7 | -11.7 | -8.21 | -2.1 | -0.85 | -1.23 |
| Diluted EPS | 4.65 | -16.8 | 4.69 | -6.35 | -172.7 | -11.7 | -8.21 | -2.1 | -1.06 | -1.34 |
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 | 1.4B | 1.1B | 951.4M | 1B | 1.3B | 1.3B | 862.5M | 1.4B | 1.3B | 1.3B | 1B | 1.6B |
| Cost of revenue | 488.6M | 335.4M | 302.3M | 342.2M | 471.1M | 429.2M | 262M | 488.2M | 441M | 411M | 322M | 548M |
| Gross profit | 917.3M | 769M | 649.1M | 688.4M | 877.7M | 877.2M | 600.5M | 909.7M | 859.2M | 877.3M | 723.4M | 1B |
| Gross margin | 65.2% | 69.6% | 68.2% | 66.8% | 65.1% | 67.1% | 69.6% | 65.1% | 66.1% | 68.1% | 69.2% | 65.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 278.7M | 279.8M | 282.2M | 267.4M | 270.4M | 280.4M | 274.1M | 280.8M | 279.2M | 283.5M | 285M | 275.8M |
| Operating expenses | 728.5M | 721.5M | 676M | 656.9M | 725M | 721.8M | 667.1M | 728.9M | 842.9M | 653.9M | 692.3M | 733.7M |
| Operating income | 100.1M | -38.4M | -108.5M | -47.3M | 71.9M | 77.1M | -142.7M | 103M | -63.1M | 143.3M | -44.6M | 238.9M |
| Operating margin | 7.12% | -3.48% | -11.4% | -4.59% | 5.33% | 5.9% | -16.5% | 7.37% | -4.85% | 11.1% | -4.27% | 15% |
| Non-operating income, net | 18.2M | -41M | 48M | 114.2M | 25.9M | -88.1M | 61.3M | 23.1M | -94.6M | -128M | 69.6M | -110.9M |
| Pretax income | 14.6M | -183.2M | -161.7M | -32.1M | -21.8M | -134.9M | -200.5M | -3.5M | -297M | -126.9M | -114.9M | -8M |
| Income tax | 2.3M | -1.2M | 1.8M | 700K | -1.1M | 700K | 1.6M | 1.2M | 1.2M | 500K | 2.2M | 3.4M |
| Net income | 12.3M | -182M | -163.5M | -32.8M | -20.7M | -135.6M | -202.1M | -4.7M | -298.2M | -127.4M | -117.1M | -11.4M |
| Net margin | 0.87% | -16.5% | -17.2% | -3.18% | -1.53% | -10.4% | -23.4% | -0.34% | -22.9% | -9.89% | -11.2% | -0.71% |
| EBITDA | 191.4M | 49.7M | -23.9M | 32.1M | 157.5M | 157.6M | -66.1M | 182.6M | 17.6M | 225.4M | 33.3M | 318.7M |
| EPS | 0.08 | — | -0.62 | -0.1 | -0.06 | -0.33 | -0.47 | -0.01 | -0.58 | -0.25 | -0.22 | -0.01 |
| Diluted EPS | 0.08 | — | -0.62 | -0.1 | -0.06 | -0.35 | -0.47 | -0.01 | -0.58 | -0.25 | -0.22 | -0.02 |
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 | — | — | — | 1.7B | — | — | 4.8B | — | — | — | 2.9B |
| Enterprise value | — | — | — | 11.8B | — | — | 14.2B | — | — | — | 9.9B |
| Shares outstanding | 24.9M | 28.9M | 23.5M | 23.5M | 50.8M | 108.1M | 118.6M | 189.4M | 414.4M | 512.9M | 512.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | — | -2.66 |
| P/S | — | — | — | 0.31 | — | — | 1.23 | — | — | — | 0.56 |
| P/B | — | — | — | 1.4 | — | — | -1.84 | — | — | — | -2.02 |
| EV/EBITDA | — | — | — | 16.5 | — | — | 419.4 | — | — | — | 16.9 |
| EV/Sales | — | — | — | 2.16 | — | — | 3.63 | — | — | — | 1.89 |
| Earnings yield | — | — | — | — | — | — | — | — | — | — | -37.6% |
| FCF yield | — | — | — | 2.88% | — | — | -17.6% | — | — | — | 4.86% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.1 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 61.9% | 63.5% | 63.7% | 63.8% | 66.9% | 70.5% | 67.3% | 66.6% | 66.7% | 67% | 65.7% |
| Operating margin | 8.25% | 4.11% | 5.68% | 4.31% | -124% | -29.5% | -9.23% | 0.81% | -0.15% | 0.84% | 14.9% |
| Net margin | 3.45% | -9.59% | 2.02% | -2.73% | -369.4% | -50.2% | -24.9% | -8.24% | -7.6% | -13% | -10.6% |
| ROE | 5.56% | -23.1% | 7.88% | -12.3% | 160.6% | 71% | 37.1% | 21.5% | 20% | 33.4% | 33.4% |
| ROA | 1.29% | -4.97% | 1.16% | -1.09% | -44.7% | -11.7% | -10.7% | -4.4% | -4.28% | -7.89% | 2.1% |
| ROIC | 3.09% | 3.02% | 4.22% | 2.09% | -18.7% | -10.1% | -5.34% | 0.61% | -0.12% | 0.7% | 5.01% |
| Return on tangible assets | 245% | 59.5% | -14% | -4.02% | -94.5% | -22.5% | -23.4% | -9.92% | -10.5% | -21.9% | -18.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.57 | 0.62 | 0.59 | 0.35 | 0.31 | 1.05 | 0.53 | 0.74 | 0.54 | 0.41 | 0.55 |
| Quick ratio | 0.55 | 0.59 | 0.56 | 0.33 | 0.3 | 1.03 | 0.51 | 0.71 | 0.51 | 0.39 | 0.55 |
| Debt / equity | 2.31 | 2.42 | 3.91 | 8.53 | -3.98 | -6.01 | -3.82 | -4.95 | -4.7 | -4.29 | -0.05 |
| Debt / assets | 0.54 | 0.52 | 0.57 | 0.76 | 1.11 | 0.99 | 1.1 | 1.01 | 1 | 1.01 | 0.96 |
| Net debt / EBITDA | 7.64 | 8.56 | 5.52 | 14.1 | -9.95 | -29.5 | 276.9 | 20.1 | 23.6 | 21.4 | 11.7 |
| Interest coverage | 2.23 | -0.22 | 1.36 | 0.5 | -11.7 | -1.79 | -1.56 | 0.04 | 0.21 | -0.18 | 0.02 |
| Effective tax rate | 25.4% | 0% | 11% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 129.7 | 175.6 | 232.8 | 232.4 | 24.4 | 23.4 | 33 | 25.4 | 11.2 | 9.45 | 9.14 |
| EPS (basic) | 4.65 | -16.8 | 4.69 | -6.33 | -172.7 | -11.7 | -8.21 | -2.1 | -0.85 | -1.23 | -1.23 |
| EPS (diluted) | 4.65 | -16.8 | 4.69 | -6.35 | -172.7 | -11.7 | -8.21 | -2.1 | -1.06 | -1.34 | -1.19 |
| Book value per share | 80.6 | 73 | 59.6 | 51.6 | -56.2 | -16.5 | -22.1 | -9.75 | -4.25 | -3.69 | -1.63 |
| FCF per share | 0.4 | -3.09 | -2.26 | 2.09 | -25.6 | -6.61 | -7.15 | -2.35 | -0.71 | -0.71 | -0.03 |
| Cash per share | 8.3 | 10.7 | 13.4 | 11.3 | 6.06 | 14.7 | 5.32 | 4.67 | 1.53 | 0.84 | 0.87 |
| Capex per share | 0 | 4.71 | 2.14 | 0.5 | 0 | 0.08 | 0.15 | 0.02 | 0 | 0.48 | 0.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0% | 2.68% | 0.92% | 0.22% | 0% | 0.32% | 0.46% | 0.08% | 0% | 5.08% | 4.61% |
| Capex / operating cash flow | 0% | 44% | 8.23% | 2.37% | 0% | -0.95% | -2.15% | -2.65% | 0% | -205.4% | 110.2% |
| Payout ratio | 71.3% | -21.5% | 234.4% | -56.4% | -0.14% | 0% | -0.07% | 0% | 0% | — | 0% |
| Dividend yield | — | — | — | 4.93% | — | — | 0.01% | — | — | — | 36.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Mar 6, 2020 | $0.30 |
| Nov 29, 2019 | $2.00 |
| Sep 6, 2019 | $2.00 |
| Jun 7, 2019 | $2.00 |
| Mar 8, 2019 | $2.00 |
| Dec 7, 2018 | $2.00 |
| Sep 24, 2018 | $15.50 |
| Sep 7, 2018 | $2.00 |
| — |
| FY21 | — | -$11.7 | — | — | $2.5B | — |
| FY20 | — | -$172.7 | — | — | $1.2B | — |
| FY19 | — | -$6.33 | — | — | $5.5B | — |
| FY18 | — | $4.69 | — | — | $5.5B | — |
| FY17 | — | -$16.8 | — | — | $5.1B | — |
| FY16 | — | $4.65 | — | — | $3.2B | — |
| 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 | $1.4B | $1.1B | $951.4M | $1B | $1.3B | $1.3B | $862.5M | $1.4B | $1.3B | $1.3B | $1B | $1.6B |
| YoY change | +45.2% | +11.5% | -0.31% | -23.5% | -4.06% | +18.3% | -9.34% | +35.6% | -3.6% | -1.39% | +21.2% | +14.2% |
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 | 207.1M | 310M | 313.3M | 265M | 308.3M | 1.6B | 631.5M | 884.3M | 632.3M | 428.5M |
| Receivables | 213.6M | 204.3M | 183.2M | 160.3M | 23.1M | 85.4M | 92.3M | 113.5M | 86M | 95.1M |
| Inventory | 29M | 34M | 35.2M | 37.5M | 21.3M | 31.3M | 36.4M | 39.5M | 51.2M | 42.6M |
| Total current assets | 683.6M | 872.4M | 781.3M | 673.1M | 487M | 1.9B | 902.1M | 1.2B | 947.2M | 730.5M |
| Property, plant & equipment | 1.9B | 2B | 2B | 7.1B | 6.5B | 5.8B | 5.3B | 4.8B | 4.4B | 4.3B |
| Goodwill & intangibles | 8.6B | 10.6B | 10.3B | 10B | 5.4B | 5.2B | 5B | 5B | 4.9B | 5.1B |
| Total assets | 8.6B | 9.8B | 9.5B | 13.7B | 10.3B | 10.8B | 9.1B | 9B | 8.2B | 8B |
| Accounts payable | 501.8M | 569.6M | 452.6M | 543.3M | 298.8M | 377.1M | 330.5M | 320.5M | 378.3M | 382.9M |
| Short-term debt | 81.2M | 87.7M | 82.2M | 616.1M | 616.5M | 634.7M | 592.8M | 539.3M | 593.5M | 585.7M |
| Total current liabilities | 1.2B | 1.4B | 1.3B | 1.9B | 1.6B | 1.8B | 1.7B | 1.6B | 1.7B | 1.8B |
| Long-term debt | 4.6B | 5B | 5.4B | 9.7B | 10.8B | 10.1B | 9.4B | 8.6B | 7.7B | 7.6B |
| Total liabilities | 6.6B | 7.7B | 8.1B | 12.5B | 13.1B | 12.6B | 11.8B | 10.9B | 10B | 9.9B |
| Shareholders' equity | 2B | 2.1B | 1.4B | 1.2B | -2.9B | -1.8B | -2.6B | -1.8B | -1.8B | -1.9B |
| Total debt | 4.7B | 5.1B | 5.5B | 10.4B | 11.4B | 10.8B | 10B | 9.1B | 8.3B | 8.1B |
| Net debt | 4.4B | 4.8B | 5.1B | 10.1B | 11.1B | 9.2B | 9.4B | 8.3B | 7.6B | 7.7B |
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 | 729.7M | 884.3M | 624.2M | 770.3M | 527.4M | 632.3M | 378.7M | 423.7M | 365.8M | 428.5M | 339.2M | 778.4M |
| Receivables | 54.4M | 113.5M | 72M | 83.6M | 35.2M | 86M | 33.5M | 50.4M | 33.8M | 95.1M | 43.4M | 49.1M |
| Inventory | — | 39.5M | — | — | — | 51.2M | — | — | — | 42.6M | — | — |
| Total current assets | 980.1M | 1.2B | 913M | 1.1B | 789.1M | 947.2M | 634.6M | 708.8M | 619M | 730.5M | 582.7M | 1B |
| Property, plant & equipment | 5.2B | 4.8B | 5B | 4.9B | 4.8B | 4.4B | 4.7B | 4.7B | 4.6B | 4.3B | 4.4B | 4.3B |
| Goodwill & intangibles | 4.9B | 5B | 4.9B | 4.9B | 5B | 4.9B | 5B | 5.1B | 5.1B | 5.1B | 5.1B | 5B |
| Total assets | 8.8B | 9B | 8.5B | 8.6B | 8.3B | 8.2B | 8.1B | 8.2B | 8B | 8B | 7.7B | 8B |
| Accounts payable | 236.5M | 320.5M | 250.2M | 301.1M | 247.7M | 378.3M | 232.9M | 305.1M | 279.1M | 382.9M | 273.5M | 396.7M |
| Short-term debt | 538.5M | 539.3M | 539.1M | 639.6M | 627.8M | 593.5M | 599.8M | 573.8M | 577.9M | 585.7M | 586.2M | 716.7M |
| Total current liabilities | 1.5B | 1.6B | 1.5B | 1.7B | 1.6B | 1.7B | 1.5B | 1.6B | 1.6B | 1.8B | 1.7B | 1.9B |
| Long-term debt | 8.8B | 8.6B | 8.5B | 8B | 7.8B | 7.7B | 7.7B | 7.7B | 7.6B | 7.6B | 7.3B | 7B |
| Total liabilities | 10.9B | 10.9B | 10.6B | 10.3B | 10B | 10B | 9.8B | 9.9B | 9.8B | 9.9B | 9.6B | 9.5B |
| Shareholders' equity | -2.1B | -1.8B | -2B | -1.7B | -1.7B | -1.8B | -1.7B | -1.7B | -1.8B | -1.9B | -1.9B | -1.5B |
| Total debt | 9.3B | 9.1B | 9B | 8.7B | 8.5B | 8.3B | 8.3B | 8.3B | 8.2B | 8.1B | 7.9B | 7.7B |
| Net debt | 8.6B | 8.3B | 8.4B | 7.9B | 7.9B | 7.6B | 7.9B | 7.9B | 7.8B | 7.7B | 7.6B | 6.9B |
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 | 111.7M | -487.2M | 110.1M | -149.1M | -4.6B | -1.3B | -973.6M | -396.6M | -352.6M | -632.4M |
| Depreciation & amortization | 268.2M | 538.6M | 537.8M | 450M | 498.3M | 425M | 396M | 365M | 319.5M | 313.4M |
| Stock-based compensation | 4.9M | 5.7M | 14.9M | 4.4M | 25.4M | 43.1M | 22.5M | 42.5M | 22M | 16.9M |
| Change in working capital | -64.3M | -6.7M | -86.2M | 136.4M | 59.7M | -24.7M | -34.1M | -53M | 86.8M | 10.3M |
| Operating cash flow | 461.7M | 309.7M | 609M | 497.5M | -3.8B | -864.6M | -828.5M | -150.9M | 2.2M | -119.8M |
| Capital expenditure | 0 | 136.2M | 50.1M | -11.8M | 0 | -8.2M | -17.8M | -4M | 0 | -246.1M |
| Investing cash flow | -909.8M | -332.5M | 259.1M | 2M | 19.2M | 24.2M | -22M | 45.5M | 2.6M | -221.6M |
| Dividends paid | -79.6M | -104.6M | -258.1M | -84.1M | -6.5M | 0 | -700K | 0 | 0 | — |
| Share repurchases | 0 | -34M | -445.4M | 0 | 0 | — | — | — | — | — |
| Financing cash flow | 918.2M | 492.3M | -194.8M | -112.9M | 1.3B | 1.7B | -91.3M | 649.3M | 68.4M | 125.2M |
| Net change in cash | 470.1M | 469.5M | 673.3M | 386.6M | -2.4B | 815.3M | -941.8M | 543.9M | 73.2M | -216.2M |
| Free cash flow | 10M | -89.4M | -53.1M | 49.1M | -1.3B | -714.7M | -848.3M | -444.8M | -296.3M | -365.9M |
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 | 12.3M | -182M | -163.5M | -32.8M | -20.7M | -135.6M | -202.1M | -4.7M | -298.2M | -127.4M | -117.1M | -11.4M |
| Depreciation & amortization | 88.7M | 85.9M | 81.6M | 78.8M | 80.8M | 78.3M | 76.1M | 77.8M | 79.4M | 80.1M | 75.7M | 76.1M |
| Stock-based compensation | 7.2M | 1.6M | 4.3M | 4.5M | 6.3M | 6.9M | 5.7M | 6M | 6M | -800K | 7.3M | 3.3M |
| Change in working capital | -39.2M | 8.1M | -13M | 32.9M | -16.7M | 83.6M | -74.9M | 27.1M | -4.2M | 62.3M | -38.5M | 81.4M |
| Operating cash flow | 29.9M | -145.2M | -119.3M | 53M | 16.8M | 51.7M | -213M | 75M | -14.9M | 126.7M | -128.5M | 235.4M |
| Capital expenditure | -4M | 0 | — | — | — | 0 | — | — | -66.2M | -83.4M | -46.2M | -45.3M |
| Investing cash flow | -1.5M | 8.4M | 500K | 1.1M | 200K | 800K | 100K | 800K | -68.3M | -81.8M | -15.5M | -44.1M |
| Dividends paid | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 292.9M | 294M | -8.5M | -7.2M | -182.2M | -3.7M | -11.6M | -48.9M | 25.2M | -9.1M | -14.1M | -439.4M |
| Net change in cash | 321.3M | 157.2M | -127.3M | 46.9M | -165.2M | 48.8M | -224.5M | 26.9M | -58M | 35.8M | -158.1M | -248.1M |
| Free cash flow | 4.4M | -149.9M | -238.8M | -79.2M | -92.2M | 113.9M | -417M | 88.9M | -81.1M | 43.3M | -174.7M | 190.1M |
| Date |
|---|
| Ratio |
|---|
| Aug 24, 2023 | 1:10 |