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 | $0.56 | $0.19 | -66.1% | — | $421.3M | — |
| Q1 26 | -$0.47 | -$0.5 | -6.4% | — | $404.2M | — |
| Q4 25 | -$0.06 | $0.03 | +150.0% | — | $359.9M | — |
| Q3 25 | $0.4 | $0.08 | -80.0% | — | $374.5M | — |
| Q2 25 | $1.11 | $1.15 | +3.6% | — | $410M | — |
| Q1 25 | $0.83 | $0.93 | +12.0% | — | $377.8M | — |
| Q4 24 | -$0.36 | $0.09 | +125.0% | — | $329.1M | — |
| Q3 24 | $0.66 | $0.88 | +33.3% | — | $398.2M | — |
| Q2 24 | $1.2 | $1.55 | +29.2% | — | $453.5M | — |
| Q1 24 | -$0.54 | -$0.56 | -3.7% | — | $336.8M | — |
| Q4 23 | -$0.12 | -$0.1 | +16.7% | — | $382.2M | — |
| Q3 23 | $0.1 | -$0.36 | -460.0% | — | $322.9M | — |
| Q2 23 | $1.11 | $1.25 | +12.6% | — | $427.9M | — |
| Q1 23 | $1.02 | $1.3 | +27.5% | — | $400.5M | — |
| Q4 22 | $1.56 | $1.27 | -18.6% | — | $404.1M | — |
| Q3 22 | $0.33 | $0.43 | +30.3% | — | $478.8M | — |
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 | — | $1.83 | — | — | $1.5B | — |
| FY24 | — | $1.65 | — | — | $1.5B | — |
| FY23 | — | $2 | — | — | $1.5B | — |
| FY22 | — | $6.15 | — | — | $1.9B |
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 | $1.2B | $1.5B | $1.5B | $1.3B | $1.2B | $1.7B | $1.9B | $1.5B | $1.5B | $1.5B |
| YoY change | -10.4% | +23.8% | +2.7% | -14.4% | -10.8% | +45.5% | +15.5% | -21.2% | -1.05% | +0.31% |
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 | 1.2B | 1.5B | 1.5B | 1.3B | 1.2B | 1.7B | 1.9B | 1.5B | 1.5B | 1.5B |
| Cost of revenue | 1.1B | 1.2B | 1.3B | 1.2B | 1B | 1.4B | 1.6B | 1.4B | 1.4B | 1.4B |
| Gross profit | 107.9M | 227.1M | 174.5M | 135.5M | 133.7M | 274.1M | 314.5M | 165.1M | 152.9M | 164.9M |
| Gross margin | 9.06% | 15.4% | 11.5% | 10.4% | 11.6% | 16.3% | 16.2% | 10.8% | 10.1% | 10.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 53.7M | 72.7M | 81.2M | 75.4M | 70.9M | 83M | 87.7M | 95.5M | 94M | 104.8M |
| Operating expenses | 53.7M | 72.7M | 81.2M | 75.4M | 70.9M | 83M | 87.7M | 95.5M | 94M | 104.8M |
| Operating income | 54.2M | 154.4M | 93.3M | 60.1M | 62.9M | 191.1M | 226.7M | 69.5M | 58.9M | 60.2M |
| Operating margin | 4.55% | 10.5% | 6.16% | 4.63% | 5.43% | 11.3% | 11.7% | 4.54% | 3.88% | 3.95% |
| Non-operating income, net | -417K | -9.8M | -3K | -1.3M | -53K | -998K | 1.8M | 7.2M | -2M | 2.7M |
| Pretax income | 53.8M | 144.6M | 85.8M | 53.3M | 55M | 185.1M | 225.8M | 69.2M | 45.6M | 54.4M |
| Income tax | 19.6M | -2.1M | 19.5M | 12M | 9M | 45.3M | 53.9M | 14.6M | 1.4M | 5.1M |
| Net income | 34.1M | 146.7M | 66.2M | 41.3M | 46.1M | 139.8M | 171.9M | 54.6M | 44.1M | 49.3M |
| Net margin | 2.87% | 9.94% | 4.37% | 3.19% | 3.98% | 8.3% | 8.83% | 3.56% | 2.91% | 3.24% |
| EBITDA | 94.5M | 202.8M | 146.5M | 115.6M | 123.7M | 255.5M | 297.9M | 149.7M | 133.1M | 142.7M |
| EPS | 1.12 | 4.81 | 2.2 | 1.47 | 1.64 | 4.97 | 6.15 | 2 | 1.65 | 1.83 |
| Diluted EPS | 1.12 | 4.72 | 2.14 | 1.43 | 1.64 | 4.81 | 5.92 | 1.95 | 1.62 | 1.8 |
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 | 322.9M | 382.2M | 336.8M | 453.5M | 398.2M | 329.1M | 377.8M | 410M | 374.5M | 359.9M | 404.2M | 421.3M |
| Cost of revenue | 314.8M | 363.7M | 333.9M | 372.1M | 340.9M | 317.8M | 324.3M | 351.3M | 349.1M | 332.6M | 400.4M | 390.2M |
| Gross profit | 8.1M | 18.5M | 3M | 81.4M | 57.3M | 11.3M | 53.5M | 58.7M | 25.4M | 27.4M | 3.8M | 31.1M |
| Gross margin | 2.52% | 4.85% | 0.88% | 17.9% | 14.4% | 3.43% | 14.2% | 14.3% | 6.78% | 7.6% | 0.94% | 7.38% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 21.6M | 24.8M | 23.6M | 24.4M | 24.3M | 21.7M | 23.4M | 25.4M | 27.4M | 28.5M | 22.5M | 22.1M |
| Operating expenses | 21.6M | 24.8M | 23.6M | 24.4M | 24.3M | 21.7M | 23.4M | 25.4M | 27.4M | 28.5M | 22.5M | 22.1M |
| Operating income | -13.5M | -6.3M | -20.6M | 56.9M | 33M | -10.4M | 30.1M | 33.3M | -2M | -1.1M | -18.7M | 9M |
| Operating margin | -4.17% | -1.64% | -6.12% | 12.6% | 8.3% | -3.17% | 7.96% | 8.12% | -0.54% | -0.31% | -4.63% | 2.15% |
| Non-operating income, net | 5.5M | 240K | -90K | -1.4M | -368K | -219K | 408K | 607K | 815K | 891K | 469K | 215K |
| Pretax income | -10.1M | -8.2M | -23.4M | 52.1M | 29.7M | -12.8M | 28.9M | 31.6M | -3.5M | -2.6M | -20.7M | 6.7M |
| Income tax | -2.1M | -3.2M | -6M | 13.1M | 7.5M | -13.2M | 5.6M | 279K | -909K | 190K | -5.1M | 3.4M |
| Net income | -8M | -5.1M | -17.4M | 38.9M | 22.3M | 352K | 23.3M | 31.4M | -2.6M | -2.8M | -15.5M | 3.2M |
| Net margin | -2.47% | -1.33% | -5.16% | 8.58% | 5.59% | 0.11% | 6.18% | 7.65% | -0.7% | -0.78% | -3.85% | 0.77% |
| EBITDA | 10.4M | 12.6M | -1.6M | 74.7M | 51.6M | 8.3M | 49.6M | 53.4M | 19.1M | 20.5M | 2.7M | 30.1M |
| EPS | -0.29 | -0.19 | -0.65 | 1.45 | 0.83 | 0.01 | 0.87 | 1.17 | -0.1 | -0.1 | -0.58 | 0.12 |
| Diluted EPS | -0.29 | -0.19 | -0.65 | 1.43 | 0.82 | 0.01 | 0.86 | 1.15 | -0.1 | -0.1 | -0.58 | 0.12 |
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 | 674.9M | 1.3B | 734.4M | 561.3M | 560.7M | 1.3B | 1.1B | 818M | 764.3M | 465.4M | 426.1M |
| Enterprise value | 925.5M | 1.5B | 924.6M | 987.6M | 940M | 1.6B | 1.3B | 1.1B | 1.1B | 826.2M | 843.3M |
| Shares outstanding | 30.5M | 30.5M | 30.2M | 28.1M | 28M | 28.2M | 28M | 27.3M | 26.8M | 26.9M | 26.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.8 | 8.74 | 11.1 | 13.6 | 12.2 | 9.52 | 6.19 | 15 | 17.3 | 9.44 | 55.6 |
| P/S | 0.57 | 0.87 | 0.48 | 0.43 | 0.48 | 0.79 | 0.55 | 0.53 | 0.5 | 0.31 | 0.27 |
| P/B | 3.13 | 3.41 | 1.75 | 1.4 | 1.26 | 2.21 | 1.44 | 1.11 | 0.99 | 0.57 | 0.54 |
| EV/EBITDA | 9.79 | 7.36 | 6.31 | 8.54 | 7.6 | 6.21 | 4.24 | 7.04 | 8.22 | 5.79 | 8.78 |
| EV/Sales | 0.78 | 1.01 | 0.61 | 0.76 | 0.81 | 0.94 | 0.65 | 0.69 | 0.72 | 0.54 | 0.54 |
| Earnings yield | 5.06% | 11.4% | 9.02% | 7.37% | 8.22% | 10.5% | 16.2% | 6.68% | 5.78% | 10.6% | 1.8% |
| FCF yield | 4.41% | 3.76% | 8.74% | -5.33% | 5.16% | 12.2% | 17.3% | 1.24% | 0.22% | 1.38% | -3.32% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.62 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.06% | 15.4% | 11.5% | 10.4% | 11.6% | 16.3% | 16.2% | 10.8% | 10.1% | 10.8% | 7.38% |
| Operating margin | 4.55% | 10.5% | 6.16% | 4.63% | 5.43% | 11.3% | 11.7% | 4.54% | 3.88% | 3.95% | 2.15% |
| Net margin | 2.87% | 9.94% | 4.37% | 3.19% | 3.98% | 8.3% | 8.83% | 3.56% | 2.91% | 3.24% | -1.14% |
| ROE | 15.9% | 39% | 15.8% | 10.3% | 10.4% | 23.3% | 23.3% | 7.39% | 5.7% | 6.05% | -2.19% |
| ROA | 3.77% | 14% | 6.4% | 3.35% | 3.65% | 10.7% | 11.5% | 3.65% | 2.77% | 2.89% | 0.5% |
| ROIC | 7.38% | 26.3% | 11.8% | 5.63% | 6.39% | 16.8% | 18.4% | 5.63% | 5.17% | 4.63% | -1.06% |
| Return on tangible assets | 3.9% | 14.4% | 6.59% | 3.43% | 3.74% | 11.3% | 13.4% | 4.23% | 3.16% | 3.26% | -1.19% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.03 | 1.31 | 1.09 | 1 | 1.16 | 1.13 | 1.12 | 1.17 | 1.08 | 1.13 | 1.28 |
| Quick ratio | 0.56 | 0.87 | 0.61 | 0.41 | 0.53 | 0.65 | 0.57 | 0.58 | 0.49 | 0.52 | 0.7 |
| Debt / equity | 1.23 | 0.7 | 0.48 | 1.08 | 0.88 | 0.45 | 0.31 | 0.36 | 0.45 | 0.47 | 0.53 |
| Debt / assets | 0.29 | 0.25 | 0.19 | 0.35 | 0.31 | 0.21 | 0.15 | 0.18 | 0.22 | 0.22 | 0.25 |
| Net debt / EBITDA | 2.65 | 1.03 | 1.3 | 3.69 | 3.07 | 1 | 0.67 | 1.58 | 2.48 | 2.53 | 5.76 |
| Interest coverage | — | — | 12.4 | 10.8 | 8.06 | 37.9 | 82.2 | 10.2 | 5.03 | 7.42 | -1.07 |
| Effective tax rate | 36.5% | 0% | 22.8% | 22.5% | 16.3% | 24.5% | 23.9% | 21.1% | 3.13% | 9.45% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 39.1 | 48.4 | 50.2 | 46.1 | 41.3 | 59.8 | 69.6 | 56.2 | 56.6 | 56.6 | 57.8 |
| EPS (basic) | 1.12 | 4.81 | 2.2 | 1.47 | 1.64 | 4.97 | 6.15 | 2 | 1.65 | 1.83 | 1.83 |
| EPS (diluted) | 1.12 | 4.72 | 2.14 | 1.43 | 1.64 | 4.81 | 5.92 | 1.95 | 1.62 | 1.8 | -0.67 |
| Book value per share | 7.06 | 12.3 | 13.9 | 14.3 | 15.8 | 21.4 | 26.4 | 27.1 | 28.9 | 30.3 | 29.5 |
| FCF per share | 0.98 | 1.58 | 2.13 | -1.06 | 1.03 | 5.76 | 6.58 | 0.37 | 0.06 | 0.24 | -0.93 |
| Cash per share | 0.47 | 1.82 | 0.33 | 0.25 | 0.38 | 0.54 | 1.11 | 1.09 | 0.73 | 0.73 | 0.27 |
| Capex per share | 2.76 | 2.84 | 3.62 | 5.35 | 2.96 | — | — | — | — | 4.33 | 4.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.05% | 5.86% | 7.21% | 11.6% | 7.16% | — | — | — | — | 7.65% | 7.1% |
| Capex / operating cash flow | 75.1% | 70% | 61.5% | 125.5% | 85.3% | — | — | — | — | 94.8% | 130.3% |
| Payout ratio | 788.8% | 0% | 0% | 0% | 0% | 2.52% | 8.77% | 30.5% | 38.8% | 34.8% | 177.8% |
| Dividend yield | 39.9% | 0% | 0% | 0% | 0% | 0.26% | 1.42% | 2.04% | 2.24% | 3.69% | 4.06% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 18, 2026 | $0.16 |
| May 19, 2026 | $0.16 |
| Mar 9, 2026 | $0.16 |
| Nov 18, 2025 | $0.16 |
| Aug 12, 2025 | $0.16 |
| May 13, 2025 | $0.16 |
| Mar 10, 2025 | $0.16 |
| Nov 12, 2024 | $0.16 |
| — |
| FY21 | — | $4.97 | — | — | $1.7B | — |
| FY20 | — | $1.64 | — | — | $1.2B | — |
| FY19 | — | $1.47 | — | — | $1.3B | — |
| FY18 | — | $2.2 | — | — | $1.5B | — |
| FY17 | — | $4.81 | — | — | $1.5B | — |
| FY16 | — | $1.12 | — | — | $1.2B | — |
| 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 | $322.9M | $382.2M | $336.8M | $453.5M | $398.2M | $329.1M | $377.8M | $410M | $374.5M | $359.9M | $404.2M | $421.3M |
| YoY change | -32.6% | -5.41% | -15.9% | +5.97% | +23.3% | -13.9% | +12.2% | -9.58% | -5.96% | +9.39% | +6.99% | +2.75% |
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 | 14.2M | 55.4M | 9.8M | 7M | 10.6M | 15.1M | 31M | 29.8M | 19.6M | 19.8M |
| Receivables | 119.5M | 188.5M | 166M | 105.3M | 122.4M | 175.6M | 171.9M | 155.3M | 141.3M | 153.1M |
| Inventory | 129M | 129.2M | 137.2M | 171.7M | 180.1M | 149.6M | 215.5M | 211.8M | 212.4M | 236.5M |
| Total current assets | 282.5M | 387.8M | 311.1M | 290.5M | 333.5M | 349.9M | 440.9M | 419.8M | 387.1M | 440.6M |
| Property, plant & equipment | 419.6M | 444.3M | 498.9M | 706.9M | 678.2M | 694.6M | 706.3M | 720.1M | 826.5M | 873.2M |
| Goodwill & intangibles | 30M | 30M | 30M | 30M | 30M | 71.1M | 210.9M | 204.8M | 198.7M | 192.6M |
| Total assets | 905M | 1.1B | 1B | 1.2B | 1.3B | 1.3B | 1.5B | 1.5B | 1.6B | 1.7B |
| Accounts payable | 222.9M | 227.7M | 231.7M | 205.9M | 190.2M | 221.2M | 272.7M | 259.1M | 228.8M | 284M |
| Short-term debt | — | 16.9M | — | 38M | 29.3M | 36.1M | 37.5M | 32.1M | 42.5M | 44.4M |
| Total current liabilities | 274M | 296.8M | 284.7M | 291.7M | 287M | 309.8M | 393.5M | 358.9M | 357.1M | 390M |
| Long-term debt | 264.8M | 248.3M | 200M | 395.3M | 360.6M | 235.6M | 192.6M | 234M | 306.4M | 336.2M |
| Total liabilities | 689.6M | 673.9M | 614.3M | 835.1M | 819.3M | 710.8M | 757.2M | 756.8M | 820.3M | 890.9M |
| Shareholders' equity | 215.4M | 376.3M | 420.3M | 400.9M | 444.1M | 601.2M | 738.2M | 739.2M | 774.6M | 815.2M |
| Total debt | 264.8M | 265.2M | 200M | 433.4M | 389.9M | 271.7M | 230M | 266M | 348.9M | 380.6M |
| Net debt | 250.6M | 209.8M | 190.2M | 426.3M | 379.3M | 256.6M | 199.1M | 236.2M | 329.3M | 360.8M |
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 | 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 | 22.1M | 29.8M | 20.6M | 12.1M | 17.3M | 19.6M | 8.3M | 18.4M | 23.7M | 19.8M | 17.6M | 7.2M |
| Receivables | 134.7M | 155.3M | 161.2M | 161.3M | 142.6M | 141.3M | 175.6M | 155.7M | 183.9M | 153.1M | 207.1M | 187.1M |
| Inventory | 229.2M | 211.8M | 190.9M | 175.8M | 213.4M | 212.4M | 222.9M | 221.8M | 209.1M | 236.5M | 201.4M | 194.1M |
| Total current assets | 413.7M | 419.8M | 391.3M | 378.6M | 395.8M | 387.1M | 418.2M | 434.2M | 455M | 440.6M | 454M | 424.9M |
| Property, plant & equipment | 932.7M | 720.1M | 948.8M | 970.4M | 983.3M | 826.5M | 1.1B | 1.1B | 1.1B | 873.2M | 1.1B | 1.1B |
| Goodwill & intangibles | 206.3M | 204.8M | 203.2M | 201.7M | 200.2M | 198.7M | 197.1M | 195.6M | 194.1M | 192.6M | 191.1M | 189.5M |
| Total assets | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B |
| Accounts payable | 230.5M | 259.1M | 196.8M | 189.3M | 207.3M | 228.8M | 238.9M | 231.9M | 236.1M | 284M | 284.3M | 243.3M |
| Short-term debt | 33.7M | 32.1M | 28.4M | 31.3M | 30.1M | 42.5M | 40.1M | 38.7M | 41.7M | 44.4M | 43.7M | 42.8M |
| Total current liabilities | 308M | 358.9M | 284.1M | 273M | 295.1M | 357.1M | 350.9M | 321.1M | 334.3M | 390M | 370.4M | 331.7M |
| Long-term debt | 238.9M | 234M | 303.6M | 290.8M | 275.8M | 306.4M | 320.4M | 339M | 364.9M | 336.2M | 382.7M | 381.1M |
| Total liabilities | 722M | 756.8M | 754.8M | 731.4M | 743.8M | 820.3M | 831.6M | 822.7M | 870.1M | 890.9M | 914.5M | 876.1M |
| Shareholders' equity | 754.5M | 739.2M | 713.2M | 746.6M | 766.4M | 774.6M | 794.4M | 823.7M | 818.2M | 815.2M | 796.3M | 796.9M |
| Total debt | 272.6M | 266M | 332M | 322M | 305.9M | 348.9M | 360.5M | 377.8M | 406.6M | 380.6M | 426.4M | 423.9M |
| Net debt | 250.5M | 236.2M | 311.3M | 309.9M | 288.6M | 329.3M | 352.2M | 359.3M | 382.9M | 360.8M | 408.8M | 416.7M |
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 | 34.1M | 146.7M | 66.2M | 41.3M | 46.1M | 139.8M | 171.9M | 54.6M | 44.1M | 49.3M |
| Depreciation & amortization | 40.3M | 48.5M | 53.2M | 56.8M | 60.8M | 65.3M | 69.4M | 73M | 76.2M | 79.7M |
| Stock-based compensation | 1.3M | 7.7M | 10.1M | 8.3M | 4.9M | 11.3M | 10.3M | 8.3M | 7.9M | 6.8M |
| Change in working capital | 24.4M | -72.5M | 36.5M | -6.7M | -32.7M | -29M | 16.5M | -8.9M | 18.2M | -20.6M |
| Operating cash flow | 111.8M | 123.5M | 177.5M | 119.8M | 97.3M | 192.8M | 284.9M | 113.8M | 139.2M | 122.9M |
| Capital expenditure | -84M | -86.4M | -109.2M | -150.3M | -82.9M | — | — | — | — | -116.4M |
| Investing cash flow | -86.4M | -93.2M | -112.2M | -153.1M | -84.1M | -10.8M | -99.8M | -3.5M | -9.2M | -122.6M |
| Dividends paid | -269.3M | 0 | 0 | 0 | 0 | -3.5M | -15.1M | -16.7M | -17.1M | -17.2M |
| Share repurchases | 0 | 0 | -38.5M | -62.2M | -1.1M | -652K | -33.7M | -46.2M | -10.4M | -1.7M |
| Financing cash flow | -13.2M | -127K | 93.2M | 127M | -46.2M | -286.8M | -68.4M | -7.9M | -2.7M | -47K |
| Net change in cash | 12.3M | 30.1M | 158.5M | 93.6M | -33M | -104.8M | 116.6M | 102.4M | 127.3M | 202K |
| Free cash flow | 29.7M | 48.2M | 64.2M | -29.9M | 28.9M | 162M | 184.2M | 10.2M | 1.7M | 6.4M |
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 | 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 | -8M | -5.1M | -17.4M | 38.9M | 22.3M | 352K | 23.3M | 31.4M | -2.6M | -2.8M | -15.5M | 3.2M |
| Depreciation & amortization | 18.4M | 18.7M | 19.1M | 19.2M | 18.9M | 19M | 19.2M | 19.5M | 20.3M | 20.8M | 21M | 20.8M |
| Stock-based compensation | 1.4M | 2.5M | 2.2M | 2.2M | 1.6M | 1.9M | 2M | 2.3M | 1.6M | 902K | 2M | 1.8M |
| Change in working capital | 16.5M | 43.8M | -36.5M | -15.3M | 7M | 63M | -33.6M | -38.1M | -8.7M | 59.9M | -3.8M | -30.3M |
| Operating cash flow | 21.1M | 49.6M | -31.3M | 46M | 52.8M | 71.8M | 15.1M | 21.1M | 26.6M | 63.7M | -15.3M | 10M |
| Capital expenditure | — | — | — | — | — | — | — | -28.3M | -26.5M | -27.6M | -35.9M | -20.7M |
| Investing cash flow | -370K | -1.1M | -1.4M | -2.3M | -2.3M | -3.1M | -2.7M | -31.4M | -26.8M | -27.6M | -36.2M | -20.7M |
| Dividends paid | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M |
| Share repurchases | -9.3M | -8.5M | -7M | -3.4M | -42K | -1K | -1.5M | -51K | -121K | 0 | -1.3M | -122K |
| Financing cash flow | 16.3M | -13M | 63.9M | -22.9M | -19.3M | -24.4M | 14.1M | 20.4M | 5.4M | -39.6M | 49.3M | 314K |
| Net change in cash | 37M | 35.4M | 31.1M | 20.7M | 31.3M | 44.2M | 26.5M | 10.1M | 5.3M | -3.5M | -2.2M | -10.4M |
| Free cash flow | -4.3M | 21.8M | -71.6M | 16.7M | 26.8M | 29.8M | -22.6M | -7.2M | 66K | 36.1M | -51.3M | -10.7M |