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 26 | $2.24 | $2.52 | +12.5% | — | $3.2B | — |
| Q4 25 | $1.94 | $1.9 | -2.1% | — | $3.1B | — |
| Q3 25 | $1.37 | $1.32 | -3.6% | — | $2.4B | — |
| Q2 25 | $1.29 | $1.25 | -3.1% | — | $2.4B | — |
| Q1 25 | $0.95 | $0.88 | -7.4% | — | $2B | — |
| Q4 24 | $0.99 | $0.89 | -10.1% | — | $1.8B | — |
| Q3 24 | $0.81 | $0.56 | -30.9% | — | $1.5B | — |
| Q2 24 | $0.81 | $0.6 | -25.9% | — | $1.4B | — |
| Q2 22 | $0.3 | $0.29 | -3.3% | — | $1.1B | — |
| Q1 22 | $0.32 | $0.42 | +31.2% | — | $1.1B | — |
| Q3 21 | $0.35 | $0.38 | +8.6% | — | — | — |
| Q2 21 | $0.9 | $0.39 | -56.7% | — | $986M | — |
| Q2 20 | $0.95 | $0.63 | -33.7% | — | $1.1B | — |
| Q2 16 | $0.18 | $0.12 | -33.3% | — | — | — |
| Q1 16 | $0.17 | -$0.23 | -235.3% | — | — | — |
| Q4 15 | — | $0.16 | — | — | $1B | — |
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 | — | $5.19 | — | — | $9.9B | — |
| FY24 | — | $2.33 | — | — | $5.8B | — |
| FY23 | — | -$0.56 | — | — | $4.6B | — |
| FY22 | — | $0.71 | — | — | $4.5B |
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 | $4.2B | $3.4B | $3.3B | $3.5B | $4.6B | $4B | $4.5B | $4.6B | $5.8B | $9.9B |
| YoY change | +5.18% | -19.6% | -1.71% | +5.67% | +30.4% | -12.3% | +11.7% | +1.8% | +26.4% | +70.8% |
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 | 4.2B | 3.4B | 3.3B | 3.5B | 4.6B | 4B | 4.5B | 4.6B | 5.8B | 9.9B |
| Cost of revenue | 3.4B | 2.6B | 2.6B | 2.6B | 2.8B | 2.9B | 3.4B | 3.6B | 3.7B | 5B |
| Gross profit | 841M | 787M | 750M | 904M | 1.7B | 1.2B | 1.1B | 1B | 2.1B | 4.9B |
| Gross margin | 19.9% | 23.2% | 22.5% | 25.6% | 38% | 29% | 25.1% | 22.4% | 35.7% | 49.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 101M | 162M | 102M | 102M | 85M | 90M | 87M | 99M | 162M | 151M |
| Operating expenses | 234M | 255M | 210M | 243M | 227M | 310M | 285M | 414M | 473M | 558M |
| Operating income | 539M | 468M | 497M | 611M | 1.5B | 797M | 833M | 575M | 1.6B | 4.3B |
| Operating margin | 12.8% | 13.8% | 14.9% | 17.3% | 32.6% | 19.8% | 18.5% | 12.5% | 26.8% | 43.2% |
| Non-operating income, net | -112M | -7M | 108M | 166M | 280M | 210M | -293M | -482M | 126M | 75M |
| Pretax income | 269M | 328M | 445M | 619M | 1.6B | 949M | 472M | 63M | 1.7B | 4.3B |
| Income tax | 189M | 163M | 212M | 250M | 625M | 311M | 221M | 285M | 623M | 1.1B |
| Net income | 80M | -171M | 150M | -7M | 1B | 638M | 251M | -222M | 1B | 3.2B |
| Net margin | 1.89% | -5.04% | 4.5% | -0.2% | 22% | 15.8% | 5.58% | -4.85% | 18.1% | 32.1% |
| EBITDA | 1.3B | 1.2B | 1.2B | 1.4B | 2.4B | 1.1B | 1.1B | 1.6B | 2.6B | 6B |
| EPS | 0.15 | -0.46 | 0.32 | -0.03 | 2.27 | 1.48 | 0.71 | -0.56 | 2.33 | 5.19 |
| Diluted EPS | 0.15 | -0.46 | 0.32 | -0.03 | 2.27 | 1.48 | 0.71 | -0.56 | 2.33 | 5.19 |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2B | 1.1B | 1.3B | 1.4B | 1.5B | 1.8B | 2B | 2.4B | 2.4B | 3.1B | 3.2B | 3.1B |
| Cost of revenue | 905M | 854M | 950M | 914M | 950M | 973M | 1.1B | 1.2B | 1.2B | 1.4B | 1.3B | 1.4B |
| Gross profit | 253M | 286M | 306M | 467M | 541M | 777M | 839M | 1.2B | 1.2B | 1.6B | 1.9B | 1.7B |
| Gross margin | 21.8% | 25.1% | 24.4% | 33.8% | 36.3% | 44.4% | 42.7% | 49% | 49.3% | 53.6% | 60% | 54.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 24M | 19M | 36M | 35M | 20M | 76M | 27M | 34M | 32M | 58M | 44M | 45M |
| Operating expenses | 149M | 413M | -223M | 98M | 138M | 92M | 92M | 198M | 166M | 102M | 129M | 120M |
| Operating income | 104M | -127M | 491M | 369M | 403M | 644M | 747M | 999M | 1B | 1.5B | 1.8B | 1.6B |
| Operating margin | 8.98% | -11.1% | 39.1% | 26.7% | 27% | 36.8% | 38.1% | 40.9% | 42.4% | 48.8% | 56.1% | 51% |
| Non-operating income, net | -118M | -27M | -338M | 46M | — | 57M | -9M | 52M | 69M | -37M | 188M | 79M |
| Pretax income | -16M | -157M | 144M | 413M | 394M | 698M | 729M | 1B | 1.1B | 1.4B | 1.9B | 1.7B |
| Income tax | 65M | 65M | 109M | 151M | 160M | 204M | 187M | 240M | 242M | 433M | 487M | 468M |
| Net income | -81M | -222M | 35M | 262M | 234M | 494M | 542M | 806M | 815M | 1B | 1.5B | 1.2B |
| Net margin | -6.99% | -19.5% | 2.79% | 19% | 15.7% | 28.2% | 27.6% | 33% | 33.7% | 33% | 45.2% | 38.4% |
| EBITDA | 188M | -37M | 588M | 473M | 470M | 702M | 810M | 1.1B | 1.2B | 1.6B | 2.1B | 1.7B |
| EPS | -0.2 | -0.53 | — | 0.6 | 0.53 | 1.03 | 0.88 | 1.32 | 1.32 | 1.68 | 2.52 | 1.97 |
| Diluted EPS | -0.2 | -0.53 | — | 0.6 | 0.53 | 1.03 | 0.88 | 1.32 | 1.31 | 1.68 | 2.51 | 1.96 |
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 | 4.3B | 4.2B | 5.2B | 9.3B | 9.5B | 8.8B | 8.2B | 7.9B | 9.9B | — | 46.9B |
| Enterprise value | 6.3B | 6.3B | 6.9B | 11.1B | 10.2B | 9.7B | 9.2B | 9.3B | 10.7B | — | 51.3B |
| Shares outstanding | 412.6M | 415.4M | 417.1M | 418.3M | 419M | 419.8M | 420.2M | 421.1M | 430.9M | 507.9M | 507.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 54.2 | — | 34.9 | — | 9.39 | 13.8 | 32.5 | — | 9.48 | — | 12.5 |
| P/S | 1.03 | 1.25 | 1.57 | 2.65 | 2.06 | 2.19 | 1.81 | 1.72 | 1.72 | — | 3.99 |
| P/B | 1.57 | 1.57 | 1.94 | 3.49 | 2.51 | 2.15 | 2 | 2.1 | 1.17 | — | 5.32 |
| EV/EBITDA | 4.84 | 5.34 | 5.92 | 8.08 | 4.35 | 8.91 | 8.64 | 5.97 | 4.08 | — | 7.16 |
| EV/Sales | 1.49 | 1.85 | 2.08 | 3.14 | 2.23 | 2.42 | 2.05 | 2.04 | 1.84 | — | 4.34 |
| Earnings yield | 1.84% | — | 2.87% | — | 10.6% | 7.24% | 3.08% | — | 10.5% | — | 8% |
| FCF yield | 11% | 7.61% | 5.39% | 3.68% | 10% | 2.73% | 9.51% | -0.9% | 8.83% | — | 8.43% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.25 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.9% | 23.2% | 22.5% | 25.6% | 38% | 29% | 25.1% | 22.4% | 35.7% | 49.2% | 54.9% |
| Operating margin | 12.8% | 13.8% | 14.9% | 17.3% | 32.6% | 19.8% | 18.5% | 12.5% | 26.8% | 43.2% | 51.2% |
| Net margin | 1.89% | -5.04% | 4.5% | -0.2% | 22% | 15.8% | 5.58% | -4.85% | 18.1% | 32.1% | 32.2% |
| ROE | 2.9% | -6.32% | 5.57% | -0.26% | 26.7% | 15.6% | 6.16% | -5.94% | 12.3% | 32% | 44.7% |
| ROA | 1.12% | -2.37% | 2.26% | -0.1% | 13.1% | 7.97% | 3.13% | -2.72% | 7.97% | 21.1% | 24.9% |
| ROIC | 3.4% | 4.95% | 5.9% | 8.25% | 20.4% | 10.6% | 8.62% | 0% | 10.5% | 34.1% | 44.5% |
| Return on tangible assets | 1.17% | -2.46% | 2.34% | -0.11% | 13.6% | 8.22% | 3.22% | -2.79% | 8.09% | 21.4% | 29% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.53 | 2.05 | 1.55 | 1.38 | 2.43 | 2.59 | 2.43 | 2.1 | 2.19 | 2.87 | 2.71 |
| Quick ratio | 0.65 | 1.11 | 0.73 | 0.94 | 1.67 | 1.74 | 1.55 | 1.41 | 1.45 | 2.21 | 2.07 |
| Debt / equity | 0.79 | 0.84 | 0.76 | 0.82 | 0.55 | 0.51 | 0.53 | 0.65 | 0.25 | 0.23 | 0.17 |
| Debt / assets | 0.3 | 0.31 | 0.31 | 0.32 | 0.27 | 0.26 | 0.27 | 0.3 | 0.16 | 0.15 | 0.12 |
| Net debt / EBITDA | 1.5 | 1.75 | 1.46 | 1.27 | 0.32 | 0.86 | 1 | 0.93 | 0.28 | -0.1 | -0.15 |
| Interest coverage | 2.58 | 3.5 | 3.85 | 4.68 | 11.6 | 9.63 | 4.35 | 1.42 | 11.4 | 20.9 | 24.7 |
| Effective tax rate | 70.3% | 49.7% | 47.6% | 40.4% | 38.4% | 32.8% | 46.8% | 100% | 37.3% | 25.8% | 26.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.2 | 8.17 | 8 | 8.43 | 11 | 9.6 | 10.7 | 10.9 | 13.4 | 19.5 | 23.2 |
| EPS (basic) | 0.15 | -0.46 | 0.32 | -0.03 | 2.27 | 1.48 | 0.71 | -0.56 | 2.33 | 5.19 | 5.19 |
| EPS (diluted) | 0.15 | -0.46 | 0.32 | -0.03 | 2.27 | 1.48 | 0.71 | -0.56 | 2.33 | 5.19 | 7.46 |
| Book value per share | 6.67 | 6.51 | 6.46 | 6.4 | 9 | 9.77 | 9.7 | 8.88 | 19.8 | 19.5 | 17.5 |
| FCF per share | 1.15 | 0.78 | 0.68 | 0.82 | 2.27 | 0.57 | 1.85 | -0.17 | 2.04 | 6.57 | 8.75 |
| Cash per share | 0.53 | 0.51 | 0.8 | 1.11 | 3.17 | 2.75 | 2.64 | 2.29 | 3.31 | 5.72 | 5.45 |
| Capex per share | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.06 | 0.02 | 0.03 | 0.04 | 2.85 | 3.35 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.09% | 0.09% | 0.3% | 0.09% | 0.07% | 0.62% | 0.18% | 0.31% | 0.28% | 14.6% | 14.5% |
| Capex / operating cash flow | 0.34% | 0.28% | 0.96% | 0.24% | 0.14% | 0.88% | 0.36% | 1.85% | 0.69% | 30.3% | 27.7% |
| Payout ratio | 18.8% | -33.9% | 26% | -614.3% | 4.66% | 37.6% | 80.9% | -48.2% | 23.3% | 58.9% | 61.7% |
| Dividend yield | 0.35% | 1.37% | 0.75% | 0.46% | 0.5% | 2.73% | 2.49% | 1.36% | 2.45% | — | 3.11% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.72 |
| May 29, 2026 | $1.16 |
| Mar 13, 2026 | $1.73 |
| — |
| FY21 | — | $1.48 | — | — | $4B | — |
| FY20 | — | $2.27 | — | — | $4.6B | — |
| FY19 | — | -$0.03 | — | — | $3.5B | — |
| FY18 | — | $0.32 | — | — | $3.3B | — |
| FY17 | — | -$0.46 | — | — | $3.4B | — |
| FY16 | — | $0.15 | — | — | $4.2B | — |
| Period | Q2 23 | Q3 23 | Q4 23 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.2B | $1.1B | $1.3B | $1.4B | $1.5B | $1.8B | $2B | $2.4B | $2.4B | $3.1B | $3.2B | $3.1B |
| YoY change | +4.99% | — | — | +19.3% | +30.8% | +39.3% | — | +77% | +62.1% | +75.3% | +64.8% | +27% |
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 | 220M | 212M | 335M | 466M | 1.3B | 1.2B | 1.1B | 964M | 1.4B | 2.9B |
| Receivables | 35M | 27M | 33M | 47M | 56M | 50M | 20M | 25M | 47M | 122M |
| Inventory | 672M | 683M | 652M | 632M | 733M | 703M | 773M | 829M | 1.1B | 1.1B |
| Total current assets | 1.2B | 1.5B | 1.2B | 2B | 2.3B | 2.1B | 2.1B | 2.5B | 3.1B | 4.7B |
| Property, plant & equipment | -7.3B | -7B | -7.4B | -7.1B | -5.6B | -5.1B | -6B | -7.1B | -7.2B | -8.2B |
| Goodwill & intangibles | 290M | 276M | 246M | 246M | 262M | 244M | 212M | 214M | 196M | 212M |
| Total assets | 7.2B | 7.2B | 6.6B | 6.9B | 7.7B | 8B | 8B | 8.2B | 13.2B | 15.1B |
| Accounts payable | 381M | 358M | 350M | 365M | 403M | 406M | 391M | 432M | 566M | 558M |
| Short-term debt | 34M | 38M | 139M | 779M | 179M | 112M | 91M | 289M | 187M | 101M |
| Total current liabilities | 760M | 729M | 793M | 1.4B | 959M | 827M | 884M | 1.2B | 1.4B | 1.6B |
| Long-term debt | 2.1B | 2.2B | 1.9B | 1.4B | 1.9B | 2B | 2.1B | 2.1B | 2B | 2.2B |
| Total liabilities | 4.4B | 4.5B | 3.9B | 4.2B | 3.9B | 3.9B | 3.9B | 4.4B | 4.6B | 5.2B |
| Shareholders' equity | 2.8B | 2.7B | 2.7B | 2.7B | 3.8B | 4.1B | 4.1B | 3.7B | 8.5B | 9.9B |
| Total debt | 2.2B | 2.3B | 2B | 2.2B | 2.1B | 2.1B | 2.2B | 2.4B | 2.2B | 2.3B |
| Net debt | 2B | 2.1B | 1.7B | 1.7B | 754M | 940M | 1.1B | 1.5B | 728M | -624M |
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 | Q1 23 | Q2 23 | Q4 23 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 813M | 722M | 964M | 998M | 1.2B | 1.4B | 1.5B | 2B | 2.5B | 2.9B | 3.2B | 2.8B |
| Receivables | 237M | 317M | 25M | 280M | 258M | 47M | 369M | 435M | 404M | 122M | 467M | 557M |
| Inventory | 792M | 800M | 829M | 774M | 832M | 1.1B | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Total current assets | 1.9B | 1.9B | 2.5B | 2.2B | 2.4B | 3.1B | 3.2B | 4B | 4.5B | 4.7B | 4.8B | 4.5B |
| Property, plant & equipment | 4.5B | 4.4B | -7.1B | 4.7B | 4.9B | -7.2B | 8.8B | 8.6B | 8.6B | -7.2B | 8.9B | 9.1B |
| Goodwill & intangibles | 104M | 104M | 214M | 105M | 109M | 196M | 99M | 104M | 105M | 212M | 110M | 111M |
| Total assets | 7.9B | 7.9B | 8.2B | 8.4B | 8.8B | 13.2B | 13.4B | 14.1B | 14.8B | 15.1B | 15.7B | 15.6B |
| Accounts payable | 603M | 672M | 432M | 720M | 822M | 566M | 822M | 786M | 925M | 558M | 966M | 1B |
| Short-term debt | 103M | 94M | 289M | 293M | 287M | 187M | 191M | 167M | 164M | 101M | 112M | 76M |
| Total current liabilities | 769M | 857M | 1.2B | 1.2B | 1.4B | 1.4B | 1.4B | 1.3B | 1.8B | 1.6B | 1.8B | 1.7B |
| Long-term debt | 2B | 2B | 2.1B | 2B | 2B | 2B | 2.1B | 2.1B | 2.2B | 2.2B | 2.2B | 1.7B |
| Total liabilities | 3.8B | 3.9B | 4.4B | 4.4B | 4.6B | 4.6B | 4.7B | 4.8B | 5.3B | 5.2B | 5.3B | 4.8B |
| Shareholders' equity | 4.1B | 4.1B | 3.7B | 4B | 4.2B | 8.5B | 8.7B | 9.3B | 9.6B | 9.9B | 10.4B | 10.7B |
| Total debt | 2.1B | 2.1B | 2.4B | 2.3B | 2.3B | 2.2B | 2.2B | 2.3B | 2.3B | 2.3B | 2.3B | 1.8B |
| Net debt | 1.3B | 1.4B | 1.5B | 1.3B | 1.1B | 728M | 755M | 311M | -231M | -624M | -868M | -991M |
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 | 269M | 328M | 445M | 619M | 1.6B | 958M | 489M | 63M | 1.7B | 4.3B |
| Depreciation & amortization | 809M | 690M | 558M | 583M | 575M | 477M | 633M | 658M | 752M | 1.3B |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -179M | -153M | -122M | -165M | -238M | 53M | -137M | -93M | -254M | -174M |
| Operating cash flow | 1.2B | 1.1B | 1B | 1.3B | 2.2B | 2.8B | 2.2B | 756M | 2.3B | 4.8B |
| Capital expenditure | 4M | 3M | 10M | 3M | 3M | 25M | 8M | 14M | 16M | -1.4B |
| Investing cash flow | -1M | -43M | 7M | 6M | 238M | 22M | -530M | 24M | 210M | -1.3B |
| Dividends paid | -15M | -58M | -39M | -43M | -47M | -240M | -203M | -107M | -244M | -1.9B |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -763M | -148M | -393M | -177M | -329M | -456M | -323M | 35M | -590M | -1.9B |
| Net change in cash | 414M | 882M | 656M | 1.1B | 2.1B | 2.4B | 1.4B | 815M | 1.9B | 1.6B |
| Free cash flow | 475M | 322M | 282M | 344M | 952M | 240M | 776M | -71M | 878M | 3.3B |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -15M | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | 160M | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -110M | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 259M | 249M | 306M | 484M | 615M | -1.2B | 813M | 1B | 1.4B | 1.6B | 1.7B | 1.4B |
| Capital expenditure | — | — | 9M | — | 0 | 15M | 0 | -350M | -342M | -454M | -428M | -487M |
| Investing cash flow | 6M | -8M | 9M | 47M | 37M | 14M | 78M | -303M | -283M | -475M | -428M | -462M |
| Dividends paid | -1M | -29M | -2M | 0 | -99M | -65M | -427M | -212M | -562M | -670M | -1B | -827M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -79M | -2M | 202M | 93M | -121M | -246M | -431M | -149M | -585M | -758M | -1B | -1.3B |
| Net change in cash | 186M | 239M | 517M | 624M | 531M | -1.4B | 460M | 566M | 551M | 389M | 235M | -336M |
| Free cash flow | -27M | 18M | 70M | 170M | 339M | 357M | 422M | 668M | 1.1B | 1.2B | 1.3B | 945M |
| Nov 28, 2025 |
| $0.91 |
| Aug 22, 2025 | $0.80 |
| May 30, 2025 | $0.125 |
| Mar 14, 2025 | $0.69 |
| Aug 30, 2024 | $0.22 |