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 % |
|---|---|---|---|---|---|---|
| Q3 25 | -$0.08 | -$0.43 | -437.5% | — | $119.3M | — |
| Q2 25 | -$0.11 | -$0.03 | +72.7% | — | $129.3M | — |
| Q1 25 | -$0.07 | -$0.3 | -328.6% | — | $115.8M | — |
| Q3 24 | -$0.09 | -$0.92 | -922.2% | — | $118.3M | — |
| Q2 24 | -$0.04 | -$0.42 | -950.0% | — | $128.2M | — |
| Q1 24 | $0.17 | $0.08 | -52.9% | — | $135.1M | — |
| Q4 23 | $0.29 | $0.27 | -6.9% | — | $172.2M | — |
| Q3 23 | $0.12 | -$0.01 | -108.3% | — | $149.5M | — |
| Q2 23 | $0.32 | -$0.04 | -112.5% | — | $132.8M | — |
| Q1 23 | $0.27 | $0.07 | -74.1% | — | $124.9M | — |
| Q4 22 | $0.08 | $0.13 | +62.5% | — | $160M | — |
| Q3 22 | $0.26 | $0.23 | -11.5% | — | $152.3M | — |
| Q2 22 | $0.22 | $0.23 | +4.5% | — | $148.2M | — |
| Q1 22 | $0.2 | $0.32 | +60.0% | — | $149.6M | — |
| Q4 21 | $0.24 | $0.18 | -25.0% | — | $158.8M | — |
| Q3 21 | $0.16 | $0.21 | +31.2% | — | $147.3M | — |
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 | — | -$1.75 | — | — | $515.1M | — |
| FY24 | — | -$4.5 | — | — | $547.3M | — |
| FY23 | — | $0.27 | — | — | $579.4M | — |
| FY22 | — | $0.94 | — | — | $609.6M | — |
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 | $312.1M | $355M | $454.3M | $468.2M | $458.7M | $557.7M | $609.6M | $579.4M | $547.3M | $515.1M |
| YoY change | +7.86% | +13.8% | +27.9% | +3.06% | -2.03% | +21.6% | +9.31% | -4.96% | -5.53% | -5.88% |
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 | 312.1M | 355M | 454.3M | 468.2M | 458.7M | 557.7M | 609.6M | 579.4M | 547.3M | 515.1M |
| Cost of revenue | 183.8M | 207.7M | 271.6M | 290.8M | 286.1M | 387M | 417.2M | 400.2M | 427M | 367.6M |
| Gross profit | 128.3M | 147.4M | 182.6M | 177.4M | 172.6M | 170.7M | 192.4M | 179.2M | 120.3M | 147.6M |
| Gross margin | 41.1% | 41.5% | 40.2% | 37.9% | 37.6% | 30.6% | 31.6% | 30.9% | 22% | 28.6% |
| Research & development | 21.3M | 26.1M | 26.4M | 24.1M | 26.3M | 28.9M | 31.8M | 38M | 32.7M | 23.2M |
| Selling, general & administrative | 86.5M | 94.5M | 117.2M | 127.1M | 115.3M | 111.1M | 106M | 104.6M | 119.6M | 98.5M |
| Operating expenses | 107.7M | 241.2M | 143.6M | 151.1M | 141.6M | 139.9M | 137.8M | 142.6M | 172.5M | 121.7M |
| Operating income | 20.5M | 26.8M | 39M | 26.2M | 18.3M | 30.8M | 40.7M | 23.3M | -32M | 13.8M |
| Operating margin | 6.58% | 7.55% | 8.59% | 5.6% | 3.98% | 5.52% | 6.67% | 4.02% | -5.84% | 2.67% |
| Non-operating income, net | -37K | -82K | -1.4M | -149K | 5.4M | 53K | -732K | -359K | -71.9M | -42.5M |
| Pretax income | 18.9M | 24.9M | 33.6M | 19M | 18.4M | 27.1M | 36M | 10.3M | -120.5M | -47.2M |
| Income tax | 5.5M | 4.4M | 9.1M | 5.2M | 3.1M | 8.2M | 8.6M | 2.8M | 5.9M | 2.7M |
| Net income | 13M | 20.4M | 24.1M | 13.6M | 15.2M | 18.6M | 27.4M | 7.5M | -126.3M | -49.9M |
| Net margin | 4.17% | 5.73% | 5.3% | 2.91% | 3.32% | 3.33% | 4.5% | 1.3% | -23.1% | -9.68% |
| EBITDA | 36.6M | 43.8M | 57.9M | 44.9M | 37.9M | 57.6M | 66.2M | 46.9M | -9.7M | 30.7M |
| EPS | 0.44 | 0.7 | 0.83 | 0.47 | 0.52 | 0.62 | 0.94 | 0.27 | -4.5 | -1.75 |
| Diluted EPS | 0.44 | 0.68 | 0.81 | 0.46 | 0.51 | 0.61 | 0.92 | 0.26 | -4.5 | -1.75 |
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 | 149.5M | 172.2M | 135.1M | 128.2M | 118.3M | 165.6M | 115.8M | 129.3M | 119.3M | 150.7M | 123.6M | 116.8M |
| Cost of revenue | 106.4M | 117.5M | 92.7M | 90.4M | 101M | 142.8M | 85.6M | 88.8M | 85.1M | 108.1M | 85.2M | 82M |
| Gross profit | 43.1M | 54.6M | 42.4M | 37.8M | 17.3M | 22.8M | 30.2M | 40.5M | 34.2M | 42.6M | 38.4M | 34.7M |
| Gross margin | 28.8% | 31.7% | 31.4% | 29.5% | 14.6% | 13.8% | 26.1% | 31.4% | 28.7% | 28.3% | 31.1% | 29.7% |
| Research & development | 9.1M | 10.7M | 5.7M | 8.6M | 11.2M | 7.2M | 5.7M | 5.8M | 5.7M | 6M | 5.3M | 6.5M |
| Selling, general & administrative | 29.8M | 18.6M | 27.3M | 31.1M | 26.4M | 32.7M | 25.8M | 25.4M | 23.7M | 25.7M | 27.5M | 23.5M |
| Operating expenses | 38.9M | 29.3M | 33.1M | 47M | 45.7M | 43.5M | 31.4M | 31.2M | 29.3M | 31.7M | 32.8M | 30M |
| Operating income | 4.2M | 12.1M | 6.1M | -9.2M | -20.2M | -17.1M | -4.3M | 6.3M | 1.8M | 8M | 2.6M | 1.7M |
| Operating margin | 2.8% | 7.02% | 4.51% | -7.2% | -17.1% | -10.3% | -3.72% | 4.85% | 1.52% | 5.28% | 2.13% | 1.46% |
| Non-operating income, net | -247K | -35K | 638K | -125K | -8.1M | -55.8M | — | -1.9M | -8.8M | -29.7M | -860K | -2.1M |
| Pretax income | 560K | 7.7M | 3M | -13.3M | -32.8M | -77.5M | -8.1M | -84K | -11.9M | -27.1M | -4M | -9.5M |
| Income tax | 885K | 712K | 1.5M | -1.6M | -7M | 13M | 387K | 765K | 422K | 1.1M | 124K | 383K |
| Net income | -325K | 7M | 1.6M | -11.7M | -25.7M | -90.4M | -8.5M | -849K | -12.4M | -28.2M | -4.1M | -9.9M |
| Net margin | -0.22% | 4.05% | 1.15% | -9.14% | -21.8% | -54.6% | -7.31% | -0.66% | -10.4% | -18.7% | -3.35% | -8.45% |
| EBITDA | 9.6M | 19.5M | 11.4M | -3.8M | -14.7M | -11M | 200K | 10.6M | 5.8M | 12M | 6.6M | 5.1M |
| EPS | -0.01 | — | 0.06 | -0.42 | -0.91 | — | -0.3 | -0.03 | -0.43 | — | -0.14 | -0.34 |
| Diluted EPS | -0.01 | — | 0.06 | -0.42 | -0.91 | — | -0.3 | -0.03 | -0.43 | — | -0.14 | -0.34 |
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 | 552.6M | 571.8M | 445.5M | 565.2M | 457.1M | 488.6M | 634.7M | 308.6M | 129.9M | 108.6M | 52.8M |
| Enterprise value | 585.7M | 638M | 536M | 718.8M | 560.9M | 550.4M | 690.6M | 459.2M | 285.2M | 287.5M | 295.4M |
| Shares outstanding | 28.9M | 29.1M | 29.3M | 29M | 29.4M | 29.8M | 29.2M | 28.1M | 28.1M | 28.4M | 28.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 42.4 | 28.1 | 18.5 | 41.6 | 30 | 26.3 | 23.2 | 41 | — | — | 21 |
| P/S | 1.77 | 1.61 | 0.98 | 1.21 | 1 | 0.88 | 1.04 | 0.53 | 0.24 | 0.21 | 0.1 |
| P/B | 1.96 | 1.87 | 1.35 | 1.64 | 1.27 | 1.31 | 1.72 | 0.83 | 0.56 | 0.56 | 0.29 |
| EV/EBITDA | 16 | 14.6 | 9.25 | 16 | 14.8 | 9.55 | 10.4 | 9.78 | -29.5 | 9.36 | 11.7 |
| EV/Sales | 1.88 | 1.8 | 1.18 | 1.54 | 1.22 | 0.99 | 1.13 | 0.79 | 0.52 | 0.56 | 0.58 |
| Earnings yield | 2.36% | 3.56% | 5.4% | 2.41% | 3.33% | 3.8% | 4.32% | 2.44% | — | — | 4.77% |
| FCF yield | 6.43% | 9.15% | 0.81% | -1.28% | 16.4% | 15.6% | 6.7% | -22.9% | -2.9% | -23.3% | -45.7% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.02 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.1% | 41.5% | 40.2% | 37.9% | 37.6% | 30.6% | 31.6% | 30.9% | 22% | 28.6% | 29.7% |
| Operating margin | 6.58% | 7.55% | 8.59% | 5.6% | 3.98% | 5.52% | 6.67% | 4.02% | -5.84% | 2.67% | 1.27% |
| Net margin | 4.17% | 5.73% | 5.3% | 2.91% | 3.32% | 3.33% | 4.5% | 1.3% | -23.1% | -9.68% | -10.7% |
| ROE | 4.61% | 6.67% | 7.31% | 3.95% | 4.23% | 4.99% | 7.41% | 2.03% | -54.2% | -25.9% | -26.5% |
| ROA | 3.03% | 3.8% | 4.05% | 2.03% | 2.24% | 2.68% | 3.77% | 0.98% | -19.8% | -8.36% | 0.67% |
| ROIC | 4.6% | 5.92% | 6.77% | 3.83% | 3.27% | 4.95% | 7.27% | 3.27% | -8.23% | 3.71% | 3.34% |
| Return on tangible assets | 6.96% | 15.7% | 14.3% | 7.55% | 8.42% | 9.02% | 10.4% | 2.35% | -42.6% | -15.6% | -14.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.34 | 2.02 | 2.13 | 2.43 | 1.93 | 1.53 | 1.46 | 1.87 | 1.63 | 1.77 | 2.48 |
| Quick ratio | 1.1 | 1.04 | 1.03 | 1.25 | 0.97 | 0.84 | 0.77 | 0.92 | 0.86 | 0.93 | 1.4 |
| Debt / equity | 0.15 | 0.25 | 0.29 | 0.47 | 0.33 | 0.21 | 0.21 | 0.44 | 0.72 | 0.99 | 1.57 |
| Debt / assets | 0.1 | 0.14 | 0.16 | 0.24 | 0.18 | 0.11 | 0.1 | 0.21 | 0.26 | 0.32 | 0.45 |
| Net debt / EBITDA | 0.9 | 1.51 | 1.56 | 3.42 | 2.74 | 1.07 | 0.84 | 3.21 | -16.1 | 5.83 | 8.13 |
| Interest coverage | 15.1 | 13.8 | 9.35 | 3.64 | 4.73 | 8.36 | 10.4 | 1.81 | -6.28 | -1.83 | -1.36 |
| Effective tax rate | 29.3% | 17.9% | 27.2% | 27.4% | 16.7% | 30.1% | 23.8% | 27% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.8 | 12.2 | 15.5 | 16.1 | 15.6 | 18.7 | 20.9 | 20.6 | 19.5 | 18.1 | 17.8 |
| EPS (basic) | 0.44 | 0.7 | 0.83 | 0.47 | 0.52 | 0.62 | 0.94 | 0.27 | -4.5 | -1.75 | -1.75 |
| EPS (diluted) | 0.44 | 0.68 | 0.81 | 0.46 | 0.51 | 0.61 | 0.92 | 0.26 | -4.5 | -1.75 | -1.91 |
| Book value per share | 9.78 | 10.5 | 11.2 | 11.9 | 12.2 | 12.5 | 12.7 | 13.2 | 8.31 | 6.77 | 6.27 |
| FCF per share | 1.23 | 1.8 | 0.12 | -0.25 | 2.55 | 2.56 | 1.46 | -2.52 | -0.13 | -0.89 | -1.65 |
| Cash per share | 0.27 | 0.39 | 0.21 | 0.23 | 0.54 | 0.55 | 0.7 | 0.41 | 0.45 | 0.44 | 1.49 |
| Capex per share | — | — | — | — | 0 | 0 | 0 | 0.01 | 0.04 | 0.14 | 0.18 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | 0% | 0% | 0.01% | 0.04% | 0.19% | 0.76% | 1.02% |
| Capex / operating cash flow | — | — | — | — | 0% | 0% | 0.14% | -0.38% | -1.54% | -18.5% | -12.5% |
| Payout ratio | 4.44% | 7.86% | 9.14% | 17.1% | 7.66% | 12.8% | 10.2% | 45% | -1.99% | 0% | 0% |
| Dividend yield | 0.1% | 0.28% | 0.49% | 0.41% | 0.26% | 0.49% | 0.44% | 1.1% | 1.93% | 0% | 6.67% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 26, 2024 | $0.03 |
| Mar 26, 2024 | $0.03 |
| Dec 28, 2023 | $0.03 |
| FY21 | — | $0.62 | — | — | $557.7M | — |
| FY20 | — | $0.52 | — | — | $458.7M | — |
| FY19 | — | $0.47 | — | — | $468.2M | — |
| FY18 | — | $0.83 | — | — | $454.3M | — |
| FY17 | — | $0.7 | — | — | $355M | — |
| FY16 | — | $0.44 | — | — | $312.1M | — |
| 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 | $149.5M | $172.2M | $135.1M | $128.2M | $118.3M | $165.6M | $115.8M | $129.3M | $119.3M | $150.7M | $123.6M | $116.8M |
| YoY change | -1.81% | +7.63% | +8.21% | -3.45% | -20.9% | -3.79% | -14.3% | +0.86% | +0.85% | -9.03% | +6.71% | -9.71% |
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 | 7.9M | 11.3M | 6.2M | 6.6M | 15.9M | 16.3M | 20.3M | 11.4M | 12.5M | 12.4M |
| Receivables | 83.8M | 102.5M | 123.3M | 136.1M | 130M | 149.3M | 156.5M | 182.6M | 169.7M | 160.5M |
| Inventory | 120.6M | 123.1M | 159.9M | 163.3M | 163.8M | 154.3M | 184.2M | 219.6M | 179.3M | 176M |
| Total current assets | 227.1M | 254.9M | 310.2M | 336.2M | 330.3M | 342M | 388.6M | 432M | 378.9M | 370.5M |
| Property, plant & equipment | 34.8M | 32.6M | 31.7M | 49.1M | 57.8M | 71.7M | 74.4M | 75.9M | 56.8M | 49.3M |
| Goodwill & intangibles | 242.9M | 406.3M | 424.7M | 489.9M | 499.2M | 488.2M | 463.3M | 447.4M | 340.4M | 277.5M |
| Total assets | 430M | 535.6M | 593.6M | 670.1M | 680.3M | 694.2M | 726.3M | 767.5M | 636.7M | 596.5M |
| Accounts payable | 24.4M | 53.7M | 66.5M | 64.9M | 59.3M | 67.1M | 69M | 68.8M | 69.2M | 87.5M |
| Short-term debt | 0 | — | — | 4.9M | 4.2M | 5.1M | 5.3M | 6.1M | 6.1M | 5.8M |
| Total current liabilities | 97.1M | 126.2M | 145.5M | 138.6M | 171.3M | 223.1M | 266.6M | 230.5M | 232.3M | 209.4M |
| Long-term debt | 41M | 77.5M | 96.7M | 155.3M | 115.6M | 73M | 71M | 156M | 161.7M | 185.6M |
| Total liabilities | 147.6M | 230.3M | 264.4M | 325.9M | 319.6M | 321.4M | 356.3M | 397.5M | 403.6M | 404.1M |
| Shareholders' equity | 282.4M | 305.3M | 329.2M | 344.2M | 360.7M | 372.7M | 370M | 370M | 233.1M | 192.4M |
| Total debt | 41M | 77.5M | 96.7M | 160.2M | 119.8M | 78.1M | 76.2M | 162.1M | 167.8M | 191.4M |
| Net debt | 33.1M | 66.1M | 90.5M | 153.6M | 103.9M | 61.8M | 55.9M | 150.7M | 155.3M | 179M |
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 | 11.5M | 11.4M | 13.7M | 17.9M | 11.9M | 12.5M | 11.8M | 14.5M | 16.8M | 12.4M | 70.9M | 43.9M |
| Receivables | 185.6M | 182.6M | 187.2M | 192.1M | 146.1M | 169.7M | 159.6M | 169.5M | 167.1M | 160.5M | 179.3M | 174.6M |
| Inventory | 247.9M | 219.6M | 228.3M | 244.9M | 246M | 179.3M | 184.6M | 191.5M | 199M | 176M | 175M | 181.4M |
| Total current assets | 471.6M | 432M | 446.9M | 477.6M | 425.1M | 378.9M | 377.8M | 399.3M | 406.5M | 370.5M | 443.6M | 417.8M |
| Property, plant & equipment | 75.1M | 75.9M | 77.7M | 76.1M | 73.8M | 56.8M | 55M | 53.9M | 52.9M | 49.3M | 47.2M | 46.7M |
| Goodwill & intangibles | 444.7M | 447.4M | 438.4M | 431.7M | 425M | 340.4M | 335.9M | 333.9M | 328.9M | 277.5M | 272.1M | 266.4M |
| Total assets | 802.8M | 767.5M | 781.6M | 807.5M | 759.5M | 636.7M | 631.6M | 652M | 655M | 596.5M | 665.2M | 635.3M |
| Accounts payable | 71.1M | 68.8M | 64.6M | 93.9M | 73.6M | 69.2M | 93.9M | 96.8M | 84.2M | 87.5M | 90.7M | 87.3M |
| Short-term debt | 5.6M | 6.1M | 6.4M | 6.6M | 6.6M | 6.1M | 6M | 6.3M | 6.2M | 5.8M | 7.8M | 7.5M |
| Total current liabilities | 189.5M | 230.5M | 195.4M | 214.9M | 225.3M | 232.3M | 213.1M | 208.7M | 230.2M | 209.4M | 190.9M | 168.8M |
| Long-term debt | 236.1M | 156M | 204.4M | 228M | 194.3M | 161.7M | 180.6M | 202.2M | 194.4M | 185.6M | 275.4M | 276.6M |
| Total liabilities | 444.1M | 397.5M | 410M | 454.2M | 431.6M | 403.6M | 404.2M | 421.2M | 434M | 404.1M | 475.6M | 454M |
| Shareholders' equity | 358.7M | 370M | 371.6M | 353.2M | 327.9M | 233.1M | 227.4M | 230.8M | 221M | 192.4M | 189.6M | 181.4M |
| Total debt | 241.7M | 162.1M | 210.8M | 234.6M | 200.9M | 167.8M | 186.6M | 208.5M | 200.6M | 191.4M | 283.1M | 284.1M |
| Net debt | 230.1M | 150.7M | 197.1M | 216.7M | 189M | 155.3M | 174.8M | 194M | 183.8M | 179M | 212.2M | 240.2M |
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 | 13M | 20.4M | 24.1M | 13.6M | 15.2M | 18.6M | 27.4M | 7.5M | -126.3M | -49.9M |
| Depreciation & amortization | 16.3M | 17M | 18.9M | 18.6M | 19.9M | 26.2M | 25.7M | 23.5M | 22.3M | 18.7M |
| Stock-based compensation | 3.2M | 4.7M | 5.8M | 7.2M | 6.6M | 6.9M | 5.7M | 6.1M | 4.4M | 2M |
| Change in working capital | 9.2M | 18.9M | -36.8M | -35.7M | 50.4M | 19.4M | 7.4M | -91.4M | 29.7M | 9.8M |
| Operating cash flow | 46.8M | 66.7M | 10.8M | 6.8M | 89.7M | 67.6M | 60.4M | -63.9M | -69.3M | -21.2M |
| Capital expenditure | — | — | — | — | 0 | 0 | 84K | 242K | 1.1M | -3.9M |
| Investing cash flow | -3.3M | -82.8M | -20M | -38M | -19.3M | -10M | 84K | -5M | 1.1M | -3.9M |
| Dividends paid | -578K | -1.6M | -2.2M | -2.3M | -1.2M | -2.4M | -2.8M | -3.4M | -2.5M | 0 |
| Share repurchases | 0 | 0 | -7.3M | -3.7M | -2.7M | -7.5M | -36.1M | -17.5M | -1.4M | 0 |
| Financing cash flow | 51.5M | -32.3M | 30.1M | 97.6M | -87.7M | -121.6M | -40.9M | -106.8M | 3.6M | 23.3M |
| Net change in cash | 95M | -48.5M | 21M | 66.4M | -17.3M | -64M | 19.6M | -175.7M | -64.6M | -1.8M |
| Free cash flow | 35.6M | 52.3M | 3.6M | -7.3M | 75.1M | 76.3M | 42.6M | -70.8M | -3.8M | -25.3M |
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 | -325K | 7M | 1.6M | -11.7M | -25.7M | -90.4M | -8.5M | -849K | -12.4M | -28.2M | -4.1M | -9.9M |
| Depreciation & amortization | 5.4M | 7.1M | 5.4M | 5.5M | 5.7M | 5.7M | 4.7M | 4.7M | 4.6M | 4.7M | 4.7M | 4.3M |
| Stock-based compensation | 1.7M | 1.9M | 2M | 747K | 1.1M | 525K | 559K | 422K | 760K | 275K | 186K | 388K |
| Change in working capital | -72.1M | 103.2M | -54.9M | -24.5M | 31.7M | 64.1M | -5M | -30.8M | 9.4M | 36.1M | -33M | -17.9M |
| Operating cash flow | -64.8M | 108.4M | -46.7M | -29M | 4.2M | -11.1M | -6.6M | -19.3M | 12.7M | 6M | -35.4M | -25M |
| Capital expenditure | 156K | 42K | 23K | 52K | -9K | 999K | 12K | -589K | -1.4M | -1.5M | -971K | -1.4M |
| Investing cash flow | 156K | 42K | 23K | 52K | -9K | 999K | 12K | -589K | -1.4M | -1.5M | -971K | -1.4M |
| Dividends paid | -848K | -834K | -834K | -836K | -840K | 0 | 0 | 0 | 0 | 0 | — | — |
| Share repurchases | -8.3M | -2M | -14K | 14K | 0 | -1.4M | -11K | — | — | — | -19K | -76K |
| Financing cash flow | 48.1M | -112.5M | 47.3M | 29.7M | -26.8M | -32.3M | 19.5M | 21.7M | -9.9M | -8.2M | 94.7M | -639K |
| Net change in cash | -16.6M | -4.1M | 578K | 738K | -22.7M | -42.4M | 12.9M | 1.8M | 1.5M | -3.7M | 58.3M | -27M |
| Free cash flow | -51.4M | 84.4M | -46M | -23.2M | 19.5M | 32.5M | -21M | -19.9M | 11.3M | 4.4M | -36.4M | -26.5M |
| Sep 21, 2023 |
| $0.03 |
| Jun 27, 2023 | $0.03 |
| Mar 23, 2023 | $0.03 |
| Dec 27, 2022 | $0.03 |
| Sep 22, 2022 | $0.025 |
| Date | Ratio |
|---|---|
| Apr 18, 2006 | 4:3 |
| Apr 18, 2005 | 2:1 |
| Apr 19, 2004 | 3:2 |
| Apr 14, 2003 | 3:2 |
| Apr 15, 2002 | 4:3 |
| Mar 28, 2001 | 11:10 |
| Mar 29, 2000 | 11:10 |
| Feb 27, 1996 | 1:1 |
| Nov 2, 1988 | 5:4 |