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 | $0.42 | $0.44 | +4.8% | — | $17.3M | — |
| Q1 26 | $0.42 | $0.42 | 0.0% | — | $7.2M | — |
| Q4 25 | $0.47 | $0.46 | -2.1% | — | $31.4M | — |
| Q2 25 | $0.44 | $0.47 | +6.8% | — | $27.6M | — |
| Q1 25 | $0.47 | $0.5 | +6.4% | — | $33.1M | — |
| Q4 24 | $0.47 | $0.52 | +10.6% | — | $27.1M | — |
| Q3 24 | $0.5 | $0.53 | +6.0% | — | $37.6M | — |
| Q2 24 | $0.52 | $0.51 | -1.9% | — | $33.9M | — |
| Q1 24 | $0.55 | $0.53 | -3.6% | — | $39.5M | — |
| Q4 23 | $0.53 | $0.51 | -3.8% | — | $35.6M | — |
| Q3 23 | $0.54 | $0.55 | +1.9% | — | $37.7M | — |
| Q2 23 | $0.5 | $0.6 | +20.0% | — | $32.4M | — |
| Q1 23 | $0.4 | $0.49 | +22.5% | — | $32.3M | — |
| Q4 22 | $0.41 | $0.37 | -9.8% | — | $47.2M | — |
| Q3 22 | $0.35 | $0.53 | +51.4% | — | $14.3M | — |
| Q2 22 | $0.35 | $0.41 | +17.1% | — | $19.3M | — |
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 | — | $1.53 | — | — | $114.5M | — |
| FY24 | — | $1.85 | — | — | $138.2M | — |
| FY23 | — | $1.91 | — | — | $138M | — |
| FY22 | — | $1.63 | — | — | $116.5M |
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 | $1.9M | $19.4M | $19.8M | $94.7M | $13.9M | $124.1M | $116.5M | $138M | $138.2M | $114.5M |
| YoY change | — | +910.6% | +1.85% | +378.7% | -85.3% | +791.9% | -6.09% | +18.4% | +0.14% | -17.1% |
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 | 1.9M | 19.4M | 19.8M | 94.7M | 13.9M | 124.1M | 116.5M | 138M | 138.2M | 114.5M |
| Cost of revenue | — | 3.7M | 26.2M | — | — | — | — | — | — | — |
| Gross profit | — | 20.9M | 73.1M | — | — | — | — | — | — | — |
| Gross margin | — | 107.6% | 369.4% | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 602.5K | 2.7M | 3.8M | 7.6M | 8.8M | 8.6M | 9.4M | 11.3M | 14.3M | 12M |
| Operating expenses | 515.5K | 119K | -6.9M | -3.4M | 5.4M | 4.1M | 10.2M | 11.3M | 14.3M | 12M |
| Operating income | — | 18.1M | 69.3M | — | — | — | — | — | — | — |
| Operating margin | — | 93.4% | 350.1% | — | — | — | — | — | — | — |
| Non-operating income, net | — | 5.1M | -18.6M | — | — | — | — | — | — | — |
| Pretax income | 609K | 19.3M | 26.6M | 98.1M | 8.5M | 119.9M | 106.3M | 126.7M | 123.9M | 102.5M |
| Income tax | 0 | 5K | 0 | 0 | 232K | 134K | 837K | 3.4M | 4.5M | 3.8M |
| Net income | 609K | 19.3M | 26.6M | 98.1M | 8.3M | 119.8M | 105.5M | 123.4M | 119.4M | 98.8M |
| Net margin | 31.7% | 99.4% | 134.7% | 103.6% | 59.5% | 96.6% | 90.5% | 89.4% | 86.4% | 86.2% |
| EBITDA | — | 17.8M | 79.9M | — | — | — | — | — | — | — |
| EPS | 0.03 | 0.98 | 0.68 | 1.9 | 0.14 | 1.86 | 1.63 | 1.91 | 1.85 | 1.53 |
| Diluted EPS | 0.03 | 0.98 | 0.68 | 1.9 | 0.14 | 1.86 | 1.63 | 1.91 | 1.85 | 1.53 |
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 | 37.7M | 35.6M | 39.5M | 33.9M | 37.6M | 27.1M | 33.1M | 27.6M | 22.4M | 31.4M | 7.2M | 17.3M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.2M | 3.5M | 3.4M | 3.7M | 3.5M | 3.7M | 3.5M | 2.8M | 2.9M | 2.9M | 2.9M | 2.6M |
| Operating expenses | 3.2M | 3.5M | 3.4M | 3.7M | 3.5M | 3.7M | 3.5M | 2.8M | 2.9M | 2.9M | 2.9M | 2.6M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 34.5M | 32.1M | 36.1M | 30.2M | 34.1M | 23.4M | 29.6M | 24.8M | 19.5M | 28.6M | 4.3M | 14.8M |
| Income tax | 640K | 1M | 1M | 1.1M | 1M | 1.3M | 1.1M | 1.1M | 801K | 800K | 906K | 732K |
| Net income | 33.9M | 31.1M | 35.1M | 29.1M | 33.1M | 22.1M | 28.5M | 23.7M | 18.7M | 27.8M | 3.4M | 14.1M |
| Net margin | 89.9% | 87.2% | 88.8% | 85.8% | 88% | 81.6% | 86.3% | 85.9% | 83.6% | 88.4% | 46.8% | 81.1% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.52 | — | 0.55 | 0.45 | 0.51 | — | 0.44 | 0.37 | 0.29 | — | 0.05 | 0.22 |
| Diluted EPS | 0.52 | — | 0.55 | 0.45 | 0.51 | — | 0.44 | 0.37 | 0.29 | — | 0.05 | 0.22 |
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 | — | — | — | — | — | — | 760.7M | 963.3M | 1.1B | 901.7M | 722M |
| Enterprise value | — | — | — | — | — | — | 2.1B | 2.2B | 2.5B | 2.3B | 2.1B |
| Shares outstanding | 19.8M | 19.8M | 39.1M | 51.6M | 58.7M | 64.6M | 64.6M | 64.6M | 64.6M | 64.8M | 64.8M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | 7.21 | 7.81 | 9.38 | 9.13 | 11.2 |
| P/S | — | — | — | — | — | — | 6.53 | 6.98 | 8.1 | 7.87 | 2.72 |
| P/B | — | — | — | — | — | — | 0.68 | 0.85 | 0.98 | 0.81 | 0.67 |
| EV/Sales | — | — | — | — | — | — | 17.9 | 15.7 | 17.8 | 20.5 | 7.98 |
| Earnings yield | — | — | — | — | — | — | 13.9% | 12.8% | 10.7% | 11% | 8.94% |
| FCF yield | — | — | — | — | — | — | -41.7% | 22.8% | -2.42% | 3.27% | 17.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.28 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | — | 107.6% | 369.4% | — | — | — | — | — | — | — | — |
| Operating margin | — | 93.4% | 350.1% | — | — | — | — | — | — | — | 80.2% |
| Net margin | 31.7% | 99.4% | 134.7% | 103.6% | 59.5% | 96.6% | 90.5% | 89.4% | 86.4% | 86.2% | 24.2% |
| ROE | 0.55% | 3.81% | 2.66% | 9.63% | 0.78% | 10.9% | 9.45% | 10.9% | 10.5% | 8.84% | 5.76% |
| ROA | — | 1.95% | 1.49% | — | — | — | — | — | 4.54% | 3.71% | 4.61% |
| ROIC | — | 2.22% | 4.27% | — | — | — | — | — | — | — | — |
| Return on tangible assets | — | 1.95% | 1.49% | — | — | — | — | — | 4.54% | 3.71% | 2.44% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | — | 4.98 | 0.38 | — | — | — | — | — | — | — | 6.57 |
| Quick ratio | — | 4.98 | 0.38 | — | — | — | — | — | — | — | — |
| Debt / equity | 0.54 | 0.89 | 0.63 | 1.55 | 1.37 | 1.29 | 1.24 | 1.11 | 1.22 | 1.32 | 1.39 |
| Debt / assets | — | 0.46 | 0.35 | — | — | — | — | — | 0.53 | 0.55 | 0.57 |
| Net debt / EBITDA | — | 17.4 | 7.75 | — | — | — | — | — | — | — | — |
| Interest coverage | — | 6.34 | 2.11 | — | — | — | — | — | — | — | — |
| Effective tax rate | 0% | 0.03% | 0% | 0% | 2.73% | 0.11% | 0.79% | 2.65% | 3.61% | 3.66% | 4.82% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.1 | 0.98 | 0.51 | 1.84 | 0.24 | 1.92 | 1.8 | 2.14 | 2.14 | 1.77 | 4.07 |
| EPS (basic) | 0.03 | 0.98 | 0.68 | 1.9 | 0.14 | 1.86 | 1.63 | 1.91 | 1.85 | 1.53 | 1.53 |
| EPS (diluted) | 0.03 | 0.98 | 0.68 | 1.9 | 0.14 | 1.86 | 1.63 | 1.91 | 1.85 | 1.53 | 0.99 |
| Book value per share | 5.57 | 25.6 | 25.6 | 19.7 | 18.2 | 17 | 17.3 | 17.6 | 17.7 | 17.2 | 16.7 |
| FCF per share | -5.08 | -35.2 | -19.8 | -4.7 | 1.52 | 4.11 | -4.91 | 3.4 | -0.42 | 0.46 | 2.06 |
| Cash per share | 3.37 | 7.11 | 0.39 | 0.72 | 0.93 | 1.82 | 0.93 | 0.77 | 0.83 | 0.4 | 1.74 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 0% | 40.2% | 153.8% | 82.8% | 1K% | 73.3% | 83.2% | 80.6% | 95.7% | 147.7% | 169.7% |
| Dividend yield | — | — | — | — | — | — | 11.5% | 10.3% | 10.2% | 16.2% | 15.1% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.42 |
| Jun 15, 2026 | $0.42 |
| Mar 16, 2026 | $0.42 |
| Dec 31, 2025 | $0.1485 |
| Dec 16, 2025 | $0.45 |
| Sep 16, 2025 | $0.45 |
| Jun 16, 2025 | $0.03 |
| Mar 17, 2025 | $0.03 |
| — |
| FY21 | — | $1.86 | — | — | $124.1M | — |
| FY20 | — | $0.14 | — | — | $13.9M | — |
| FY19 | — | $1.9 | — | — | $94.7M | — |
| FY18 | — | $0.68 | — | — | $19.8M | — |
| FY17 | — | $0.98 | — | — | $19.4M | — |
| FY16 | — | $0.03 | — | — | $1.9M | — |
| 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 | $37.7M | $35.6M | $39.5M | $33.9M | $37.6M | $27.1M | $33.1M | $27.6M | $22.4M | $31.4M | $7.2M | $17.3M |
| YoY change | +163.5% | -24.5% | +22.4% | +4.72% | -0.14% | -23.9% | -16.3% | -18.6% | -40.5% | +16% | -78.1% | -37.2% |
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 | 66.7M | 140.9M | 15.3M | 37.3M | 54.7M | 117.4M | 59.8M | 49.4M | 53.5M | 26.2M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | 150.7M | 59.2M | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | 988.3M | 1.8B | — | — | — | — | — | 2.6B | 2.7B |
| Accounts payable | 6.8M | 24.5M | 146.4M | 39.2M | 44.4M | 42.7M | 72.6M | 61.4M | 87.2M | 37.1M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | 30.3M | 154.5M | — | — | — | — | — | — | — |
| Long-term debt | 59.1M | 451M | 634.9M | 1.6B | 1.5B | 1.4B | 1.4B | 1.3B | 1.4B | 1.5B |
| Total liabilities | — | 481.3M | 789.4M | — | — | — | — | — | 1.5B | 1.5B |
| Shareholders' equity | 110.3M | 507M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Total debt | 59.1M | 451M | 634.9M | 1.6B | 1.5B | 1.4B | 1.4B | 1.3B | 1.4B | 1.5B |
| Net debt | -7.6M | 310.1M | 619.6M | 1.5B | 1.4B | 1.3B | 1.3B | 1.2B | 1.3B | 1.4B |
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 | 79.5M | 49.4M | 48.9M | 31.1M | 30.5M | 53.5M | 38.4M | 37.6M | 60.6M | 26.2M | 16.6M | 112.1M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | 2.6B | 2.4B | 2.5B | 2.6B | 2.6B | 2.8B | 2.7B | 2.7B | 2.6B | 2.6B |
| Accounts payable | 51.5M | 61.4M | 60M | 80.2M | 74M | 87.2M | 29.3M | 31.9M | 58.2M | 37.1M | 31.3M | 23.1M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 1.4B | 1.3B | 1.4B | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B |
| Total liabilities | — | — | 1.4B | 1.3B | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B |
| Shareholders' equity | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Total debt | 1.4B | 1.3B | 1.4B | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B |
| Net debt | 1.3B | 1.2B | 1.3B | 1.1B | 1.3B | 1.3B | 1.4B | 1.5B | 1.4B | 1.4B | 1.4B | 1.4B |
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 | 609K | 19.3M | 26.6M | 98.1M | 8.3M | 119.8M | 105.5M | 123.4M | 119.4M | 98.8M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -601.9K | -10.5M | -7.5M | -8.5M | -4.8M | -12.2M | -17.1M | 3.4M | -465K | 224K |
| Operating cash flow | 59.4K | 9.1M | 19.2M | 86.6M | 248K | 112.5M | 88.1M | 125M | 117.8M | 29.5M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | 0 | -7.8M | -41M | -81.2M | -86.3M | -87.8M | -87.8M | -99.4M | -114.3M | -145.8M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 168.9M | 776.3M | 669.3M | 283.3M | -67.9M | -124.6M | 242.7M | -231.4M | 17.4M | -62.5M |
| Net change in cash | 169M | 785.4M | 688.5M | 369.9M | -67.6M | -12.1M | 330.8M | -106.4M | 135.3M | -33M |
| Free cash flow | -100.8M | -697.4M | -774.2M | -242.8M | 89.4M | 265.6M | -316.8M | 219.3M | -27.1M | 29.5M |
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 | 33.9M | 31.1M | 35.1M | 29.1M | 33.1M | 22.1M | 28.5M | 23.7M | 18.7M | 27.8M | 3.4M | 14.1M |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 3M | 4.5M | 9.2M | -3.7M | -4.2M | -1.8M | 14.5M | -10.4M | -2M | -1.9M | 4.4M | 358K |
| Operating cash flow | 36.4M | 35.6M | 43.7M | 25.3M | 28.9M | 19.9M | 42.7M | 646K | 9M | 27.2M | 26.6M | 70.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | -24.5M | -27.1M | -27.1M | -29.1M | -29.1M | -29.1M | -58.2M | -29.2M | -29.2M | -29.2M | -37M | -27.2M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -144.5M | -142.1M | 73.9M | -213.4M | 96.9M | 59.9M | 10.5M | 77.8M | -96.1M | -54.8M | -43M | 26.8M |
| Net change in cash | -108.1M | -106.5M | 117.6M | -188M | 125.9M | 79.9M | 53.2M | 78.5M | -87.1M | -27.7M | -16.3M | 97.5M |
| Free cash flow | 122.3M | 148.7M | -63.7M | 192.4M | -135.9M | -20M | -7.3M | 646K | 9M | 27.2M | 26.6M | 70.8M |
| Date | Ratio |
|---|---|
| Dec 31, 2025 | 101:100 |
| May 12, 2020 | 1019:1000 |