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 | $0.48 | $0.32 | -33.3% | — | $534M | — |
| Q1 26 | $0.48 | $0.47 | -2.1% | — | $537.6M | — |
| Q4 25 | $0.32 | $0.65 | +103.1% | — | $562.6M | — |
| Q3 25 | $0.43 | $0.34 | -20.9% | — | $527.3M | — |
| Q2 25 | $0.45 | $0.3 | -33.3% | — | $476.8M | — |
| Q1 25 | $0.47 | $0.25 | -46.8% | — | $447.8M | — |
| Q4 24 | $0.27 | $0.21 | -22.2% | — | $473.4M | — |
| Q3 24 | $0.18 | $0.09 | -50.0% | — | $461.8M | — |
| Q2 24 | $0.32 | $0.31 | -3.1% | — | $416.2M | — |
| Q1 24 | $0.41 | $0.95 | +131.7% | — | $433M | — |
| Q4 23 | $0.3 | $0.81 | +170.0% | — | $126.3M | — |
| Q3 23 | $0.34 | $0.29 | -14.7% | — | $469.5M | — |
| Q2 23 | $0.2 | $0.43 | +115.0% | — | $422.7M | — |
| Q1 23 | $0.08 | $0.2 | +150.0% | — | $382.1M | — |
| Q4 22 | -$0.17 | $0.08 | +147.1% | — | $372.6M | — |
| Q3 22 | -$0.03 | $0.23 | +866.7% | — | $395.5M | — |
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 | — | — | $2B | — |
| FY24 | — | $1.76 | — | — | $1.8B | — |
| FY23 | — | $1.49 | — | — | $1.4B | — |
| FY22 | — | $1.05 | — | — | $1.4B |
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 | $1.4B | $1.6B | $1.4B | $1.6B | $607.4M | $706.9M | $1.4B | $1.4B | $1.8B | $2B |
| YoY change | +15.1% | +15.3% | -9.46% | +9.29% | -61% | +16.4% | +95% | +1.55% | +31.7% | +6.45% |
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 | 1.4B | 1.6B | 1.4B | 1.6B | 607.4M | 706.9M | 1.4B | 1.4B | 1.8B | 2B |
| Cost of revenue | 859.1M | 1B | 971.4M | 1.1B | 653.6M | 622.4M | 963M | 914.7M | 1.2B | 1.3B |
| Gross profit | 507.3M | 545.2M | 454.7M | 420.2M | -46.2M | 84.5M | 415.7M | 485.4M | 605.9M | 689.8M |
| Gross margin | 37.1% | 34.6% | 31.9% | 27% | -7.61% | 12% | 30.2% | 34.7% | 32.9% | 35.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 108M | 120.1M | 104.5M | 86.7M | 58.8M | 61.6M | 91.6M | 91.7M | 120.4M | 131.3M |
| Operating expenses | 101M | 109.2M | 91.4M | 73.9M | 60.1M | 71.5M | 77.3M | 24.2M | 99.9M | 119.6M |
| Operating income | 348.2M | 373.5M | 308.5M | 297.4M | -134.7M | -20.1M | 285.8M | 417.8M | 435.3M | 495.2M |
| Operating margin | 25.5% | 23.7% | 21.6% | 19.1% | -22.2% | -2.85% | 20.7% | 29.8% | 23.6% | 25.2% |
| Non-operating income, net | -44.1M | -79.4M | -141.6M | -137.9M | -82.3M | 151.2M | 133.6M | -69.6M | 316.2M | -20.7M |
| Pretax income | 95.1M | 113.8M | 3.5M | 15.2M | -371.7M | -90.7M | 190.5M | 202.2M | 606.7M | 332.7M |
| Income tax | 56.4M | 46.9M | 14.1M | 17.1M | -14.3M | 69.1M | 24.9M | -24.2M | 298.8M | 75M |
| Net income | 29.2M | 66.9M | -10.6M | -5.8M | -361.9M | -181M | 165.6M | 226.5M | 307.9M | 257.7M |
| Net margin | 2.14% | 4.25% | -0.74% | -0.37% | -59.6% | -25.6% | 12% | 16.2% | 16.7% | 13.1% |
| EBITDA | 378.9M | 430.7M | 413.1M | 426.6M | 8.7M | 43.6M | 392.7M | 525.8M | 600M | 704.4M |
| EPS | 0.23 | 0.4 | 0.04 | 0.06 | -1.58 | -0.73 | 1.05 | 1.49 | 1.76 | 1.53 |
| Diluted EPS | 0.23 | 0.4 | 0.04 | 0.06 | -1.58 | -0.73 | 1.05 | 1.49 | 1.76 | 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 | 469.5M | 126.3M | 433M | 416.2M | 461.8M | 473.4M | 447.8M | 476.8M | 527.3M | 562.6M | 537.6M | 534M |
| Cost of revenue | 294.6M | 95.7M | 267.5M | 286.1M | 319.8M | 326.8M | 291.3M | 310.9M | 330.1M | 375.2M | 339.1M | 371.4M |
| Gross profit | 175M | 30.6M | 165.6M | 130.2M | 142M | 146.6M | 156.5M | 165.9M | 197.2M | 187.4M | 198.6M | 162.6M |
| Gross margin | 37.3% | 24.2% | 38.2% | 31.3% | 30.7% | 31% | 34.9% | 34.8% | 37.4% | 33.3% | 36.9% | 30.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 41.6M | 18.2M | 26.1M | 27.6M | 31.2M | -19.7M | 32.2M | 32.9M | 32.6M | 36.1M | 40.3M | 64.6M |
| Operating expenses | 43.3M | -44.1M | 23.3M | 21.9M | 26M | -23.4M | 31.4M | 30.7M | 27.9M | 31.6M | 36.4M | 57.1M |
| Operating income | 131.7M | 75.1M | 126.1M | 93.7M | 101.9M | 99.3M | 105.6M | 118.1M | 149.5M | 134.4M | 139.9M | 105.5M |
| Operating margin | 28% | 59.4% | 29.1% | 22.5% | 22.1% | 21% | 23.6% | 24.8% | 28.4% | 23.9% | 26% | 19.8% |
| Non-operating income, net | -19.2M | -47.2M | 197.1M | 38.5M | 9.2M | 337.9M | 5.3M | -24.1M | -37.8M | 34.9M | 32.8M | -4.8M |
| Pretax income | 71.2M | -9.4M | 285.6M | 100.1M | 81.3M | 84.2M | 68.6M | 61.6M | 79M | 133.7M | 128.3M | 61.6M |
| Income tax | 18.5M | -78.7M | 112.9M | 45.6M | 80.6M | 37.2M | 32.4M | 10.1M | 20.2M | 16.2M | 47.9M | 8M |
| Net income | 52.7M | 69.3M | 172.6M | 54.5M | 661K | 47M | 36.2M | 51.5M | 58.7M | 117.5M | 80.4M | 53.5M |
| Net margin | 11.2% | 54.9% | 39.9% | 13.1% | 0.14% | 9.92% | 8.09% | 10.8% | 11.1% | 20.9% | 15% | 10% |
| EBITDA | 203.2M | 75.2M | 160.3M | 138.2M | 116.3M | 93.3M | 145.7M | 165M | 189.8M | 217.3M | 182.2M | 123.3M |
| EPS | 0.29 | 0.81 | 0.95 | 0.31 | 0.09 | 0.21 | 0.25 | 0.3 | 0.34 | 0.65 | 0.47 | 0.32 |
| Diluted EPS | 0.29 | 0.81 | 0.95 | 0.31 | 0.09 | 0.21 | 0.25 | 0.3 | 0.34 | 0.65 | 0.47 | 0.32 |
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 | — | — | — | — | 640.8M | 927.5M | 1.4B | 2.6B | 3B | 4.2B | 4B |
| Enterprise value | — | — | — | — | 1.7B | 1.9B | 2.4B | 3.5B | 3.6B | 4.6B | 4.3B |
| Shares outstanding | 148.1M | 160M | 178.1M | 160M | 160.6M | 160.7M | 160.8M | 160.9M | 160.6M | 161.9M | 161.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | 8.48 | 11.4 | 9.73 | 16.3 | 13.8 |
| P/S | — | — | — | — | 1.06 | 1.31 | 1.02 | 1.85 | 1.63 | 2.15 | 1.86 |
| P/B | — | — | — | — | 0.8 | 1.2 | 1.63 | 3.21 | 1.97 | 2.53 | 2.12 |
| EV/EBITDA | — | — | — | — | 189.7 | 44.2 | 6.18 | 6.62 | 6.07 | 6.53 | 5.66 |
| EV/Sales | — | — | — | — | 2.72 | 2.73 | 1.76 | 2.49 | 1.98 | 2.34 | 2 |
| Earnings yield | — | — | — | — | — | — | 11.8% | 8.76% | 10.3% | 6.12% | 7.27% |
| FCF yield | — | — | — | — | -1.36% | 10.7% | 20.9% | 13.4% | 13.1% | 10.6% | 15.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.16 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.1% | 34.6% | 31.9% | 27% | -7.61% | 12% | 30.2% | 34.7% | 32.9% | 35.2% | 36.9% |
| Operating margin | 25.5% | 23.7% | 21.6% | 19.1% | -22.2% | -2.85% | 20.7% | 29.8% | 23.6% | 25.2% | 19.8% |
| Net margin | 2.14% | 4.25% | -0.74% | -0.37% | -59.6% | -25.6% | 12% | 16.2% | 16.7% | 13.1% | 13.6% |
| ROE | 3.64% | 8.39% | -0.87% | -0.49% | -44.9% | -23.4% | 19.2% | 28.2% | 20.3% | 15.5% | 17.4% |
| ROA | 0.81% | 1.76% | -0.28% | -0.15% | -10.6% | -5% | 4.32% | 6.39% | 7.36% | 5.79% | 6.99% |
| ROIC | 8.52% | 10.9% | 0% | 0% | -7.41% | -1.13% | 13.2% | 24.5% | 10.2% | 18.7% | 18.8% |
| Return on tangible assets | -1.45% | -3.64% | 0.52% | 0.27% | 19.8% | 9.7% | -7.95% | -15.1% | -14.5% | -14.1% | -15.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.77 | 0.79 | 1.18 | 0.9 | 0.94 | 0.74 | 0.96 | 1.09 | 1.27 | 1.35 | 1.51 |
| Quick ratio | 0.75 | 0.78 | 1.16 | 0.88 | 0.93 | 0.73 | 0.93 | 1.07 | 1.25 | 1.33 | 1.38 |
| Debt / equity | 1.38 | 1.86 | 0.92 | 1.02 | 1.69 | 1.88 | 1.71 | 1.68 | 0.77 | 0.67 | 0.56 |
| Debt / assets | 0.31 | 0.39 | 0.29 | 0.31 | 0.4 | 0.4 | 0.38 | 0.38 | 0.28 | 0.25 | 0.23 |
| Net debt / EBITDA | 2.27 | 2.84 | 1.94 | 2.33 | 116.2 | 22.9 | 2.61 | 1.71 | 1.07 | 0.55 | 0.43 |
| Interest coverage | 1.8 | 1.99 | 1.04 | 1.16 | -2.75 | 0.28 | 2.16 | 3.12 | 6.65 | 4.66 | 5.38 |
| Effective tax rate | 59.3% | 41.2% | 100% | 100% | 0% | 0% | 13.1% | 0% | 49.3% | 22.5% | 23.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 9.22 | 9.84 | 8.01 | 9.74 | 3.78 | 4.4 | 8.57 | 8.7 | 11.5 | 12.1 | 13 |
| EPS (basic) | 0.23 | 0.4 | 0.04 | 0.06 | -1.58 | -0.73 | 1.05 | 1.49 | 1.76 | 1.53 | 1.53 |
| EPS (diluted) | 0.23 | 0.4 | 0.04 | 0.06 | -1.58 | -0.73 | 1.05 | 1.49 | 1.76 | 1.53 | 1.76 |
| Book value per share | 5.42 | 4.98 | 6.86 | 7.49 | 5.01 | 4.81 | 5.36 | 5 | 9.45 | 10.3 | 11.4 |
| FCF per share | 1.04 | -0.39 | 0.99 | -0.24 | -0.05 | 0.62 | 1.82 | 2.15 | 2.44 | 2.76 | 2.85 |
| Cash per share | 1.67 | 1.63 | 1.83 | 1.39 | 2.16 | 2.81 | 2.8 | 2.79 | 3.27 | 4.42 | 5.27 |
| Capex per share | 0.07 | 0.07 | 0.08 | 0.11 | 0.06 | 0.04 | 0.06 | 0.06 | 0.08 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.74% | 0.72% | 1.03% | 1.1% | 1.47% | 1.01% | 0.64% | 0.67% | 0.66% | — | — |
| Capex / operating cash flow | 11.3% | -59.9% | 10.6% | -30.5% | -11.5% | 3.19% | 2.12% | 2.89% | 1.82% | — | — |
| Payout ratio | 170.1% | 35.6% | -141.2% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Dividend yield | — | — | — | — | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 31, 2026 | $0.908 |
| Date | Ratio |
|---|---|
| Feb 2, 2018 | 1004:1000 |
| — |
| FY21 | — | -$0.73 | — | — | $706.9M | — |
| FY20 | — | -$1.58 | — | — | $607.4M | — |
| FY19 | — | $0.06 | — | — | $1.6B | — |
| FY18 | — | $0.04 | — | — | $1.4B | — |
| FY17 | — | $0.4 | — | — | $1.6B | — |
| FY16 | — | $0.23 | — | — | $1.4B | — |
| 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 | $469.5M | $126.3M | $433M | $416.2M | $461.8M | $473.4M | $447.8M | $476.8M | $527.3M | $562.6M | $537.6M | $534M |
| YoY change | +18.7% | -66.1% | +13.3% | -1.53% | -1.65% | +274.9% | +3.41% | +14.6% | +14.2% | +18.8% | +20.1% | +12% |
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 | 246.9M | 261.4M | 325.8M | 223M | 346.4M | 451.1M | 450M | 448.2M | 524.7M | 714.8M |
| Receivables | 109.6M | 121.8M | 116.9M | 104.9M | 59.1M | 138.6M | 134.2M | 143M | 174.3M | 197.4M |
| Inventory | 7.7M | 8.6M | 9.8M | 11.3M | 8M | 11.5M | 15.8M | 16.1M | 11.4M | 14.7M |
| Total current assets | 507.1M | 579.5M | 532.7M | 507.6M | 520M | 626.3M | 647.5M | 749.9M | 765.5M | 985M |
| Property, plant & equipment | 76.6M | 88.7M | 81M | 36.4M | 45.9M | 35.7M | 14.9M | 14.4M | 5.6M | 14.6M |
| Goodwill & intangibles | 5.7B | 5.6B | 5.9B | 6B | 5.2B | 5.5B | 5.9B | 5B | 6.3B | 6.3B |
| Total assets | 3.6B | 3.8B | 3.8B | 3.9B | 3.4B | 3.6B | 3.8B | 3.5B | 4.2B | 4.4B |
| Accounts payable | 113.5M | 127.8M | 114.6M | 148.8M | 150.9M | 116.2M | 124.1M | 112.8M | 120.8M | 131.2M |
| Short-term debt | 141.6M | 372.8M | 98.9M | 178.3M | 219.9M | 425M | 181.3M | 203.4M | 119.1M | 143.7M |
| Total current liabilities | 662.8M | 732M | 450.6M | 562.3M | 552.6M | 842.3M | 676.3M | 685.9M | 603.7M | 728.5M |
| Long-term debt | 965.7M | 1.1B | 1B | 1B | 1.1B | 1B | 1.3B | 1.1B | 1B | 961.3M |
| Total liabilities | 2.8B | 3B | 2.6B | 2.7B | 2.6B | 2.8B | 3B | 2.7B | 2.7B | 2.8B |
| Shareholders' equity | 803.3M | 797.1M | 1.2B | 1.2B | 805.3M | 773.6M | 862.4M | 803.9M | 1.5B | 1.7B |
| Total debt | 1.1B | 1.5B | 1.1B | 1.2B | 1.4B | 1.5B | 1.5B | 1.3B | 1.2B | 1.1B |
| Net debt | 894.3M | 1.3B | 881.8M | 1B | 1.1B | 1.1B | 1.1B | 977.4M | 728.9M | 512.2M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 505.8M | 551.7M | 448.2M | 545.1M | 548.5M | 604.9M | 524.7M | 523.5M | 595.2M | 661M | 714.8M | 772.4M |
| Receivables | 120.8M | 135.9M | 143M | 135.7M | 138.6M | 161.3M | 174.3M | 158.5M | 169.9M | 176.8M | 197.4M | 186.5M |
| Inventory | 12.3M | 15.6M | 16.1M | 14.4M | 10.8M | 10M | 11.4M | 13M | 11.1M | 14.9M | 14.7M | 17.4M |
| Total current assets | 706.6M | 776.1M | 749.9M | 764.5M | 759.3M | 851.7M | 765.5M | 763.4M | 841.9M | 922.7M | 985M | 1B |
| Property, plant & equipment | 83M | 81M | 14.4M | 90.3M | 89.8M | 91.4M | 5.6M | 89.9M | 92.4M | 93.6M | 14.6M | 90.2M |
| Goodwill & intangibles | 6.2B | 6.1B | 5B | 6B | 6.2B | 6.4B | 6.3B | 6.5B | 6.4B | 6.2B | 6.3B | 6.8B |
| Total assets | 4.1B | 4.1B | 3.5B | 4B | 4.1B | 4.3B | 4.2B | 4.3B | 4.3B | 4.3B | 4.4B | 4.8B |
| Accounts payable | 115.4M | 119M | 112.8M | 97.7M | 102.5M | 127.4M | 120.8M | 105.5M | 120.9M | 115.4M | 131.2M | 116.6M |
| Short-term debt | 392.7M | 155.7M | 203.4M | 231.5M | 154.2M | 186.8M | 119.1M | 107.6M | 108.5M | 106M | 143.7M | 151.9M |
| Total current liabilities | 858.3M | 632.3M | 685.9M | 671.9M | 575.7M | 662.4M | 603.7M | 549.2M | 566.8M | 601.7M | 728.5M | 748.2M |
| Long-term debt | 1.1B | 1.3B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1B | 1B | 1B | 961.3M | 942M |
| Total liabilities | 3.1B | 3B | 2.7B | 2.8B | 2.7B | 2.8B | 2.7B | 2.7B | 2.8B | 2.8B | 2.8B | 2.9B |
| Shareholders' equity | 981.6M | 1B | 803.9M | 1.2B | 1.4B | 1.5B | 1.5B | 1.6B | 1.6B | 1.5B | 1.7B | 1.9B |
| Total debt | 1.5B | 1.4B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Net debt | 1B | 968.6M | 977.4M | 834M | 795.3M | 729M | 728.9M | 700.5M | 653M | 589.9M | 512.2M | 427.6M |
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 | 38.7M | 66.9M | -10.6M | -1.9M | -357.4M | -159.8M | 165.6M | 226.5M | 307.9M | 257.7M |
| Depreciation & amortization | 122.9M | 138.1M | 175.8M | 182.3M | 200.8M | 160.6M | 172.5M | 151.6M | 203M | 229.1M |
| Stock-based compensation | — | — | 0 | 0 | 1.8M | 1M | 667K | 1.1M | 1.1M | 1.1M |
| Change in working capital | -211.6M | -251M | -79.8M | -153.4M | 34.1M | -12.3M | -57.6M | -53.3M | -133.5M | -71.4M |
| Operating cash flow | 89.8M | -18.9M | 138.6M | -56.1M | -77.9M | 223.3M | 418.5M | 324.7M | 671.2M | 465.2M |
| Capital expenditure | -10.1M | -11.3M | -14.7M | -17.1M | -8.9M | -7.1M | -8.9M | -9.4M | -12.2M | — |
| Investing cash flow | 26.3M | -43.5M | -58M | -7.9M | 2.3M | 10.5M | 10.1M | -65.2M | -31.1M | -53.4M |
| Dividends paid | -49.7M | -23.8M | -15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share repurchases | 0 | -28.9M | 0 | 0 | 0 | 0 | -172M | 0 | 0 | — |
| Financing cash flow | -110.8M | 235.9M | 5M | 103.4M | 131.7M | 82.4M | -122.9M | -117.8M | -175M | -150.9M |
| Net change in cash | 5.3M | 173.5M | 85.5M | 39.4M | 56.1M | 316.2M | 305.8M | 141.6M | 465.1M | 260.9M |
| Free cash flow | 153.4M | -62.6M | 175.8M | -37.8M | -8.7M | 99.4M | 292.8M | 345.5M | 391.6M | 446.5M |
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 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 81.6M | 51.5M | 69.3M | 172.6M | 75.1M | 13.2M | 47M | 36.2M | 49.6M | 54.4M | 117.5M | 80.4M |
| Depreciation & amortization | 46.2M | 46.1M | 15.4M | 44.9M | 51.3M | 53.6M | 53.2M | 59.2M | 57.5M | 50.9M | 61.4M | 65M |
| Stock-based compensation | 403K | 162K | 313K | 211K | 110K | 552K | 270K | 264K | 141K | 284K | 394K | 1.4M |
| Change in working capital | 67.4M | -50.3M | -4.7M | -75.1M | 37.7M | -35.6M | -60.4M | -65.3M | 43.1M | -61.3M | 12.1M | -61.9M |
| Operating cash flow | 186.1M | 83.8M | -27.6M | 385.9M | 313.5M | 148.4M | -38.4M | 99.4M | 115.2M | 139M | 130.7M | 102.3M |
| Capital expenditure | -2.3M | -2.5M | -2M | -2.3M | -2.3M | -2.5M | -5.1M | -2.2M | — | — | — | — |
| Investing cash flow | -9M | -41.9M | -25M | -1.2M | -29M | 5.3M | -6.3M | -3.3M | -17.2M | -26.9M | -8.2M | 13.8M |
| Dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share repurchases | — | 0 | 0 | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -10M | -28.5M | -49.2M | -36.9M | -49.2M | -26.5M | -62.4M | -57.1M | -13.7M | -59.4M | -20.8M | -28.4M |
| Net change in cash | 167.1M | 13.3M | -101.8M | 347.8M | 235.3M | 127.2M | -107M | 39.1M | 84.3M | 52.7M | 101.7M | 87.7M |
| Free cash flow | 108.8M | 146.9M | 32.3M | 162.2M | 91.5M | 107.9M | 30.1M | 77.7M | 111M | 133.8M | 124M | 99M |