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 | $0.24 | $0.25 | +4.2% | — | $80.1M | — |
| Q1 26 | $0.23 | $0.24 | +4.3% | — | $75M | — |
| Q4 25 | $0.24 | $0.26 | +8.3% | — | $80.4M | — |
| Q3 25 | $0.21 | $0.23 | +9.5% | — | $74.7M | — |
| Q2 25 | $0.2 | $0.21 | +5.0% | — | $69.4M | — |
| Q1 25 | $0.18 | $0.2 | +11.1% | — | $66.1M | — |
| Q4 24 | $0.22 | $0.31 | +40.9% | — | $74.2M | — |
| Q3 24 | $0.19 | $0.21 | +10.5% | — | $66.7M | — |
| Q2 24 | $0.17 | $0.18 | +5.9% | — | $60.1M | — |
| Q1 24 | $0.16 | $0.17 | +6.3% | — | $60.7M | — |
| Q4 23 | $0.26 | $0.25 | -3.8% | — | $70.4M | — |
| Q3 23 | $0.14 | $0.16 | +14.3% | — | $57.8M | — |
| Q2 23 | $0.17 | $0.19 | +11.8% | — | $65.8M | — |
| Q4 22 | $0.22 | $0.24 | +9.1% | — | $77.6M | — |
| Q3 22 | $0.18 | $0.17 | -5.6% | — | $72.1M | — |
| Q2 22 | $0.16 | $0.17 | +6.3% | — | $68M | — |
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 | — | $0.58 | — | — | $290.6M | — |
| FY24 | — | $0.68 | — | — | $261.7M | — |
| FY23 | — | $0.54 | — | — | $251.7M | — |
| FY22 | — | $0.62 | — | — | $280.3M |
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 | $227.3M | $235.4M | $232.2M | $212.6M | $225.5M | $250M | $280.3M | $251.7M | $261.7M | $290.6M |
| YoY change | +15.8% | +3.58% | -1.36% | -8.44% | +6.07% | +10.9% | +12.1% | -10.2% | +3.97% | +11% |
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 | 227.3M | 235.4M | 232.2M | 212.6M | 225.5M | 250M | 280.3M | 251.7M | 261.7M | 290.6M |
| Cost of revenue | 54.4M | 53.3M | 51.9M | 48.9M | 50.1M | 53.5M | 56.8M | 48M | 51.4M | 60M |
| Gross profit | 172.9M | 182.1M | 180.3M | 163.7M | 175.4M | 196.5M | 223.5M | 203.7M | 210.3M | 230.5M |
| Gross margin | 76.1% | 77.4% | 77.7% | 77% | 77.8% | 78.6% | 79.7% | 80.9% | 80.4% | 79.3% |
| Research & development | 60.7M | 63M | 65.2M | 61.8M | 58.1M | 54.1M | 58.4M | 55.2M | 57.7M | 69.1M |
| Selling, general & administrative | 130.7M | 129.5M | 142.8M | 116.5M | 99.6M | 109.1M | 112M | 109.9M | 108.6M | 114.3M |
| Operating expenses | 191.4M | 192.5M | 208M | 178.3M | 157.6M | 163.1M | 170.4M | 165.1M | 166.3M | 183.4M |
| Operating income | -18.5M | -10.4M | -27.7M | -14.6M | 17.7M | 33.4M | 53.1M | 38.6M | 44M | 47.1M |
| Operating margin | -8.13% | -4.41% | -11.9% | -6.85% | 7.86% | 13.4% | 18.9% | 15.4% | 16.8% | 16.2% |
| Non-operating income, net | -2.7M | — | — | -2.5M | — | — | — | — | — | — |
| Pretax income | -21.6M | -9.5M | -26.5M | -16.4M | 19.1M | 31.6M | 52.7M | 43.8M | 58.1M | 52.4M |
| Income tax | 757K | 1.2M | 1.1M | 1.4M | 1.3M | -63.2M | 5.8M | 3.8M | 8M | 10.3M |
| Net income | -22.4M | -10.8M | -27.6M | -17.8M | 17.8M | 94.9M | 46.9M | 40M | 50.1M | 42.1M |
| Net margin | -9.85% | -4.57% | -11.9% | -8.38% | 7.9% | 37.9% | 16.7% | 15.9% | 19.2% | 14.5% |
| EBITDA | -10.9M | -872K | -18.5M | -3.6M | 30.5M | 42.7M | 61.8M | 48M | 55.3M | 73.6M |
| EPS | -0.32 | -0.15 | -0.38 | -0.23 | 0.23 | 1.23 | 0.62 | 0.54 | 0.68 | 0.58 |
| Diluted EPS | -0.32 | -0.15 | -0.38 | -0.23 | 0.22 | 1.19 | 0.6 | 0.24 | 0.67 | 0.57 |
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 | 57.8M | 70.4M | 60.7M | 60.1M | 66.7M | 74.2M | 66.1M | 69.4M | 74.7M | 80.4M | 75M | 80.1M |
| Cost of revenue | 11M | 13.3M | 11.4M | 12M | 13M | 14.9M | 13.4M | 14.7M | 14.8M | 17.1M | 15.3M | 16.8M |
| Gross profit | 46.8M | 57.1M | 49.2M | 48.1M | 53.7M | 59.3M | 52.7M | 54.7M | 59.9M | 63.3M | 59.7M | 63.4M |
| Gross margin | 80.9% | 81.1% | 81.1% | 80% | 80.5% | 79.9% | 79.7% | 78.9% | 80.1% | 78.7% | 79.6% | 79.1% |
| Research & development | 17.6M | 12M | 14.1M | 14.7M | 15.7M | 13.2M | 15.9M | 16.3M | 18.4M | 18.6M | 19M | 21.2M |
| Selling, general & administrative | 26.9M | 27.2M | 28M | 25.4M | 27.5M | 27.7M | 28M | 28.1M | 28.5M | 29.6M | 27.7M | 33.2M |
| Operating expenses | 44.6M | 39.1M | 42M | 40.1M | 43.2M | 40.9M | 43.9M | 44.4M | 46.9M | 48.2M | 46.7M | 54.4M |
| Operating income | 2.2M | 18M | 7.2M | 7.9M | 10.4M | 18.4M | 8.8M | 10.3M | 13M | 15.1M | 13M | 9M |
| Operating margin | 3.82% | 25.6% | 11.9% | 13.2% | 15.7% | 24.8% | 13.3% | 14.9% | 17.4% | 18.7% | 17.3% | 11.3% |
| Non-operating income, net | 987K | — | 2.3M | 1.3M | 2.3M | — | — | — | -2.4M | — | — | — |
| Pretax income | 5M | 19.1M | 11.2M | 11M | 14.4M | 21.5M | 10.5M | 11.9M | 14M | 16M | 14.2M | 9.9M |
| Income tax | -1.5M | 1.2M | 1.5M | 1.5M | 1.8M | 3.2M | 935K | 1.4M | 1.8M | 6.2M | 2.2M | 1M |
| Net income | 6.5M | 17.9M | 9.7M | 9.5M | 12.6M | 18.3M | 9.5M | 10.5M | 12.2M | 9.9M | 12M | 8.9M |
| Net margin | 11.2% | 25.4% | 16% | 15.8% | 18.9% | 24.7% | 14.4% | 15.2% | 16.3% | 12.3% | 16% | 11.1% |
| EBITDA | 4.7M | 20.5M | 9.9M | 10.7M | 13.2M | 21.4M | 14M | 17M | 16.8M | 30.7M | 20.4M | 16.8M |
| EPS | 0.09 | 0.24 | 0.13 | 0.13 | 0.17 | 0.25 | 0.13 | 0.15 | 0.17 | 0.14 | 0.17 | 0.12 |
| Diluted EPS | 0.09 | 0.24 | 0.13 | 0.13 | 0.17 | 0.24 | 0.13 | 0.14 | 0.17 | 0.14 | 0.17 | 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 | 546M | 540.8M | 454.8M | 522.7M | 766.9M | 1.3B | 1.3B | 977.3M | 1.4B | 1.3B | 1.9B |
| Enterprise value | 431.6M | 409.7M | 326.4M | 425.9M | 637.5M | 1.1B | 1.1B | 834.9M | 1.2B | 1.1B | 1.7B |
| Shares outstanding | 65.7M | 70.1M | 72.9M | 76.1M | 77.8M | 77M | 75.5M | 74.2M | 74.1M | 72.3M | 72.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | 43 | 13.5 | 26.8 | 24.5 | 27.2 | 30.3 | 44.4 |
| P/S | 2.4 | 2.3 | 1.96 | 2.46 | 3.4 | 5.11 | 4.48 | 3.88 | 5.21 | 4.4 | 6.02 |
| P/B | 6.6 | 5.5 | 4.38 | 4.8 | 6.61 | 6.12 | 6.94 | 4.7 | 5.88 | 6.04 | 7.83 |
| EV/EBITDA | -39.8 | -469.8 | -17.6 | -117.8 | 20.9 | 26.1 | 18.2 | 17.4 | 21.3 | 15.3 | 25.9 |
| EV/Sales | 1.9 | 1.74 | 1.41 | 2 | 2.83 | 4.46 | 4.02 | 3.32 | 4.51 | 3.88 | 5.6 |
| Earnings yield | — | — | — | — | 2.32% | 7.43% | 3.73% | 4.09% | 3.68% | 3.3% | 2.25% |
| FCF yield | 2.27% | 1.59% | -1.21% | -0.91% | 6.74% | 3.52% | 4.4% | 3.44% | 5.74% | 5.07% | 3.32% |
| PEG | — | — | — | — | — | — | — | — | — | — | -2.22 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.1% | 77.4% | 77.7% | 77% | 77.8% | 78.6% | 79.7% | 80.9% | 80.4% | 79.3% | 79.1% |
| Operating margin | -8.13% | -4.41% | -11.9% | -6.85% | 7.86% | 13.4% | 18.9% | 15.4% | 16.8% | 16.2% | 11.3% |
| Net margin | -9.85% | -4.57% | -11.9% | -8.38% | 7.9% | 37.9% | 16.7% | 15.9% | 19.2% | 14.5% | 13.9% |
| ROE | -27.1% | -10.9% | -26.6% | -16.4% | 15.4% | 45.4% | 25.9% | 19.2% | 21.6% | 19.9% | 19.4% |
| ROA | -10.3% | -4.78% | -11.7% | -6.5% | 6.13% | 24.1% | 12.7% | 10.3% | 11.6% | 6.69% | 5% |
| ROIC | 58.5% | 31.7% | 113% | -121.2% | -123.2% | 70.8% | 91.4% | 53.9% | 78.7% | 61.7% | 37.2% |
| Return on tangible assets | -11.1% | -5.07% | -12.2% | -6.68% | 6.22% | 24.3% | 12.8% | 10.3% | 11.7% | 7.18% | 7.76% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.94 | 2.2 | 2.21 | 2.26 | 2.25 | 2.45 | 2.17 | 2.45 | 2.49 | 3.56 | 1.29 |
| Quick ratio | 1.78 | 2.01 | 2.02 | 2.03 | 2.06 | 2.25 | 2.01 | 2.24 | 2.31 | 3.43 | 1.21 |
| Debt / equity | — | — | 0 | 0.3 | 0.25 | 0.11 | 0.12 | 0.08 | 0.05 | 1.08 | 0.95 |
| Debt / assets | — | — | 0 | 0.12 | 0.1 | 0.06 | 0.06 | 0.04 | 0.03 | 0.36 | 0.33 |
| Net debt / EBITDA | — | — | 6.93 | 26.8 | -4.23 | -3.79 | -2.09 | -2.97 | -3.32 | -2.04 | -1.55 |
| Interest coverage | -50 | -57.9 | -204.7 | -68.2 | 179.9 | 15.7 | 32.6 | — | — | 9.26 | 9.26 |
| Effective tax rate | 0% | 0% | 0% | 0% | 6.91% | 0% | 11% | 8.73% | 13.7% | 19.6% | 20.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.46 | 3.36 | 3.19 | 2.79 | 2.9 | 3.25 | 3.71 | 3.39 | 3.53 | 4.02 | 4.32 |
| EPS (basic) | -0.32 | -0.15 | -0.38 | -0.23 | 0.23 | 1.23 | 0.62 | 0.54 | 0.68 | 0.58 | 0.58 |
| EPS (diluted) | -0.32 | -0.15 | -0.38 | -0.23 | 0.22 | 1.19 | 0.6 | 0.24 | 0.67 | 0.57 | 0.58 |
| Book value per share | 1.26 | 1.4 | 1.43 | 1.43 | 1.49 | 2.71 | 2.4 | 2.8 | 3.13 | 2.93 | 3.28 |
| FCF per share | 0.19 | 0.12 | -0.08 | -0.06 | 0.67 | 0.58 | 0.73 | 0.45 | 1.06 | 0.9 | 0.81 |
| Cash per share | 1.74 | 1.87 | 1.76 | 1.71 | 2.03 | 2.4 | 2 | 2.15 | 2.64 | 5.23 | 4.92 |
| Capex per share | 0.07 | 0.08 | 0.04 | 0.06 | 0.05 | 0.07 | 0.14 | — | — | 0.28 | 0.21 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.14% | 2.44% | 1.2% | 2.04% | 1.58% | 2.07% | 3.85% | — | — | 6.93% | 5.13% |
| Capex / operating cash flow | 34.2% | 23.5% | -78% | 71% | 7.08% | 8.85% | 16.4% | — | — | 23.7% | 20.7% |
| Payout ratio | — | — | — | 0% | 0% | 4.09% | 33.9% | 44.6% | 35.5% | 41.2% | 41.4% |
| Dividend yield | — | — | — | 0% | 0% | 0.3% | 1.27% | 1.82% | 1.31% | 1.36% | 0.94% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 17, 2026 | $0.06 |
| May 15, 2026 | $0.06 |
| Feb 13, 2026 | $0.06 |
| Nov 17, 2025 | $0.06 |
| Aug 15, 2025 | $0.06 |
| May 15, 2025 | $0.06 |
| Feb 14, 2025 | $0.06 |
| Nov 18, 2024 | $0.06 |
| — |
| FY21 | — | $1.23 | — | — | $250M | — |
| FY20 | — | $0.23 | — | — | $225.5M | — |
| FY19 | — | -$0.23 | — | — | $212.6M | — |
| FY18 | — | -$0.38 | — | — | $232.2M | — |
| FY17 | — | -$0.15 | — | — | $235.4M | — |
| FY16 | — | -$0.32 | — | — | $227.3M | — |
| 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 | $57.8M | $70.4M | $60.7M | $60.1M | $66.7M | $74.2M | $66.1M | $69.4M | $74.7M | $80.4M | $75M | $80.1M |
| YoY change | -19.8% | -9.3% | +5.17% | -8.69% | +15.5% | +5.38% | +9% | +15.5% | +11.9% | +8.29% | +13.4% | +15.5% |
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 | 114.3M | 131.1M | 128.4M | 129.9M | 158.1M | 185M | 151M | 159.3M | 195.6M | 377.9M |
| Receivables | 61.3M | 48.3M | 54M | 53.6M | 51.1M | 61.8M | 72.9M | 74.3M | 76.7M | 62.1M |
| Inventory | 15.8M | 17.6M | 17.9M | 22.4M | 20.7M | 22.5M | 19.7M | 23.5M | 22M | 18M |
| Total current assets | 196.7M | 203.8M | 214.9M | 220.9M | 242.3M | 284M | 257M | 271.8M | 307.3M | 476M |
| Property, plant & equipment | 8.2M | 9.9M | 7.3M | 40.7M | 36.1M | 33.6M | 40.9M | 46.3M | 50.7M | 59.1M |
| Goodwill & intangibles | 15.9M | 13M | 10.1M | 7.2M | 4.3M | 2.6M | 2.6M | 2.6M | 2.6M | 42.8M |
| Total assets | 216.7M | 224.9M | 235.9M | 274.1M | 290.8M | 393.1M | 369.1M | 389.8M | 432.8M | 629.8M |
| Accounts payable | 9.9M | 9M | 8.2M | 7.6M | 4.9M | 6.9M | 6.7M | 7M | 12.5M | 11.7M |
| Short-term debt | — | — | — | 5.1M | 5.3M | 4M | 4.8M | 5M | 4.7M | 5.6M |
| Total current liabilities | 101.4M | 92.7M | 97.4M | 97.6M | 107.8M | 116.1M | 118.2M | 111.1M | 123.6M | 133.7M |
| Long-term debt | — | — | 0 | 28M | 23.5M | 19.3M | 16.8M | 11.8M | 7.2M | 222.2M |
| Total liabilities | 134M | 126.5M | 132M | 165.3M | 174.8M | 184.2M | 188.1M | 181.9M | 201M | 418.3M |
| Shareholders' equity | 82.8M | 98.4M | 103.9M | 108.8M | 116M | 208.9M | 181M | 207.9M | 231.8M | 211.5M |
| Total debt | — | — | 0 | 33.2M | 28.8M | 23.3M | 21.6M | 16.8M | 11.9M | 227.8M |
| Net debt | — | — | -40.6M | -12.6M | -54.5M | -55.6M | -46.3M | -80.4M | -83.2M | 156.6M |
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 | 169M | 159.3M | 182.1M | 177.1M | 182.1M | 195.6M | 355.8M | 367.4M | 370.9M | 377.9M | 369.8M | 357.3M |
| Receivables | 59.1M | 74.3M | 55.9M | 57.4M | 64.9M | 76.7M | 65.4M | 52.4M | 61.6M | 62.1M | 69M | 72.2M |
| Inventory | 23.6M | 23.5M | 24.9M | 25.2M | 23.4M | 22M | 20.5M | 20.1M | 19M | 18M | 20.2M | 31.7M |
| Total current assets | 264.6M | 271.8M | 276.1M | 275M | 283.8M | 307.3M | 458.2M | 457.1M | 468.7M | 476M | 479.5M | 483.2M |
| Property, plant & equipment | 26.1M | 46.3M | 30.3M | 34M | 37.3M | 50.7M | 42.2M | 44.5M | 47M | 59.1M | 59.5M | 56M |
| Goodwill & intangibles | 2.6M | 2.6M | 2.6M | 2.6M | 2.6M | 2.6M | 44.9M | 44.2M | 43.5M | 42.8M | 42M | 124.3M |
| Total assets | 377.8M | 389.8M | 395.7M | 397.2M | 407.7M | 432.8M | 606.2M | 607.9M | 620.1M | 629.8M | 634.4M | 677.7M |
| Accounts payable | 8.2M | 7M | 5M | 5.6M | 7.5M | 12.5M | 7.6M | 7M | 11.2M | 11.7M | 14.1M | 25.2M |
| Short-term debt | 4.9M | 5M | 5M | 4.9M | 4.9M | 4.7M | 4.7M | 5.5M | 5.5M | 5.6M | 5.6M | 225.2M |
| Total current liabilities | 111.3M | 111.1M | 112.9M | 115M | 127M | 123.6M | 113.2M | 108.2M | 128.7M | 133.7M | 129.1M | 374.5M |
| Long-term debt | — | 11.8M | — | — | — | 7.2M | 223.7M | 224.4M | 223.3M | 222.2M | 221.1M | 838K |
| Total liabilities | 180.9M | 181.9M | 181.3M | 182.8M | 190.5M | 201M | 410.3M | 403.9M | 413.9M | 418.3M | 413.6M | 439.7M |
| Shareholders' equity | 196.9M | 207.9M | 214.3M | 214.4M | 217.3M | 231.8M | 195.9M | 204M | 206.2M | 211.5M | 220.8M | 238M |
| Total debt | 4.9M | 16.8M | 5M | 4.9M | 4.9M | 11.9M | 228.4M | 229.8M | 228.8M | 227.8M | 226.7M | 226.1M |
| Net debt | -99.3M | -80.4M | -117.9M | -72.6M | -73.2M | -83.2M | -15.4M | -23.1M | 142.3M | 156.6M | 168.8M | 171.4M |
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 | -22.4M | -10.8M | -27.6M | -17.8M | 17.8M | 94.9M | 46.9M | 40M | 50.1M | 42.1M |
| Depreciation & amortization | 8.3M | 8.5M | 7.9M | 10M | 11.3M | 8.9M | 7.4M | 9.3M | 11.3M | 14.9M |
| Stock-based compensation | 16.9M | 17.2M | 17M | 16.5M | 12.3M | 14.4M | 13.3M | 14.1M | 17M | 20M |
| Change in working capital | 10.6M | 9.9M | -821K | -2.5M | 7.7M | 2.7M | -2.6M | 4.4M | 5.8M | 8.7M |
| Operating cash flow | 14.2M | 24.4M | -3.6M | 6.1M | 50.3M | 58.4M | 65.8M | 67.9M | 83.9M | 84.9M |
| Capital expenditure | -4.9M | -5.7M | -2.8M | -4.3M | -3.6M | -5.2M | -10.8M | — | — | -20.1M |
| Investing cash flow | -94.9M | -5.1M | -6.9M | -251K | 5.2M | -38.1M | 11.1M | 24.5M | -36.1M | -243.6M |
| Dividends paid | — | — | — | 0 | 0 | -3.9M | -15.9M | -17.8M | -17.8M | -17.4M |
| Share repurchases | -1.8M | -3.1M | 0 | 0 | -32.5M | -18.3M | -79.3M | -16M | -30.1M | -68.9M |
| Financing cash flow | -1.9M | -3.8M | -77K | -1K | -32.5M | -22.1M | -95.2M | -33.8M | -47.9M | 131.4M |
| Net change in cash | -82.5M | 15.5M | -10.5M | 5.9M | 23M | -1.8M | -18.2M | 58.6M | -72K | -27.4M |
| Free cash flow | 12.4M | 8.6M | -5.5M | -4.8M | 51.7M | 44.9M | 55.3M | 33.6M | 78.2M | 64.8M |
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 | 6.5M | 17.9M | 9.7M | 9.5M | 12.6M | 18.3M | 9.5M | 10.5M | 12.2M | 9.9M | 12M | 8.9M |
| Depreciation & amortization | 2.5M | 2.5M | 2.7M | 2.8M | 2.7M | 3M | 3.4M | 3.7M | 3.8M | 4M | 4M | 4.4M |
| Stock-based compensation | 4M | 2.9M | 3.8M | 4.3M | 4.2M | 4.8M | 6M | 4.4M | 4.8M | 4.8M | 4.8M | 9M |
| Change in working capital | 11.1M | -11.9M | 12.4M | -3.2M | -1.6M | -1.7M | 8.1M | 4.8M | -4.8M | 600K | -3.9M | 4.1M |
| Operating cash flow | 25.1M | 10.7M | 29.1M | 12.5M | 17.3M | 25M | 28.3M | 22.2M | 22.8M | 22.7M | 2.2M | 29.1M |
| Capital expenditure | -2.7M | — | — | — | — | — | — | -4.2M | -4.7M | -6.7M | -2.9M | -1.6M |
| Investing cash flow | -23.6M | 3.3M | 3.6M | -39.6M | -2.2M | 2.2M | -30.3M | -6.5M | -173.8M | -28.6M | -8.7M | -27.3M |
| Dividends paid | -4.5M | -4.4M | -4.5M | -4.5M | -4.4M | -4.4M | -4.4M | -4.3M | -4.3M | -4.3M | -4.3M | -4.3M |
| Share repurchases | -2.4M | -7.3M | -3M | -11.8M | -9.4M | -5.8M | -47M | -3.9M | -11M | -6.9M | -2.5M | -2.4M |
| Financing cash flow | -6.9M | -11.8M | -7.5M | -16.3M | -13.9M | -10.2M | 166.3M | -8.3M | -15.4M | -11.2M | -6.8M | -6.7M |
| Net change in cash | -5.4M | 2.3M | 25.1M | -43.5M | 1.2M | 17M | 164.3M | 7.4M | -166.4M | -17.1M | -13.2M | -4.9M |
| Free cash flow | 20.4M | -413K | 29.5M | 8.7M | 16.7M | 23.3M | 12.7M | 17.9M | 18.1M | 16M | -689K | 27.5M |