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 % |
|---|---|---|---|---|---|---|
| Q4 26 | $0.82 | $0.78 | -4.9% | — | — | — |
| Q3 26 | $0.88 | $0.86 | -2.3% | — | — | — |
| Q2 26 | $0.81 | $0.75 | -7.4% | — | — | — |
| Q1 26 | $0.18 | $0.38 | +111.1% | — | — | — |
| Q4 25 | $0.73 | $0.74 | +1.4% | — | — | — |
| Q3 25 | $0.84 | $0.96 | +14.3% | — | — | — |
| Q2 25 | $0.51 | $0.62 | +21.6% | — | — | — |
| Q1 25 | $0.43 | $0.64 | +48.8% | — | — | — |
| Q4 24 | $0.52 | $0.63 | +21.2% | — | — | — |
| Q3 24 | $0.62 | $0.75 | +21.0% | — | — | — |
| Q2 24 | $0.49 | $0.77 | +57.1% | — | — | — |
| Q1 24 | $0.5 | $0.33 | -34.0% | — | — | — |
| Q4 23 | $0.53 | $0.53 | 0.0% | — | — | — |
| Q3 23 | $0.52 | $0.56 | +7.7% | — | — | — |
| Q2 23 | $0.53 | $0.64 | +20.8% | — | — | — |
| Q1 23 | $0.56 | $0.45 | -19.6% | — | — | — |
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 | — | $3.29 | — | — | $417.4M | — |
| FY24 | — | $2.17 | — | — | $404.2M | — |
| FY23 | — | $2.24 | — | — | $382.5M | — |
| FY22 | — | $2.78 | — | — | $370.2M |
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 | $248.2M | $258.1M | $268M | $274.1M | $329.4M | $375.9M | $370.2M | $382.5M | $404.2M | $417.4M |
| YoY change | +2.35% | +4% | +3.82% | +2.28% | +20.2% | +14.1% | -1.52% | +3.34% | +5.67% | +3.28% |
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 | 248.2M | 258.1M | 268M | 274.1M | 329.4M | 375.9M | 370.2M | 382.5M | 404.2M | 417.4M |
| Cost of revenue | 168.6M | 181.3M | 192M | 194.5M | 223.5M | 246.4M | 250.9M | 258.2M | 260.8M | 270.8M |
| Gross profit | 79.7M | 76.8M | 75.9M | 79.6M | 105.9M | 129.5M | 119.2M | 124.3M | 143.4M | 146.7M |
| Gross margin | 32.1% | 29.8% | 28.3% | 29% | 32.2% | 34.5% | 32.2% | 32.5% | 35.5% | 35.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 27.9M | 26.3M | 30.8M | 25.9M | 27.3M | 35.2M | 37.5M | 42.1M | 59M | 48.6M |
| Operating expenses | 27.9M | 26.3M | 30.8M | 25.9M | 27.3M | 35.2M | 37.5M | 42.1M | 59M | 48.6M |
| Operating income | 50.2M | 48.9M | 43.3M | 52.3M | 78.7M | 94.3M | 81.8M | 82.2M | 84.4M | 98M |
| Operating margin | 20.2% | 19% | 16.2% | 19.1% | 23.9% | 25.1% | 22.1% | 21.5% | 20.9% | 23.5% |
| Non-operating income, net | -2.4M | 1.1M | -1.7M | -4.1M | -21.3M | -24.6M | 1.3M | 525K | -2.2M | 600K |
| Pretax income | 32.2M | 32.8M | 18.3M | 22.4M | 24.6M | 44.3M | 57.2M | 46.4M | 50.1M | 70.3M |
| Income tax | 12.7M | -4.4M | 6.6M | 7.9M | 8.6M | 11.1M | 15.8M | 13M | 17.1M | 18.8M |
| Net income | 19.6M | 37.2M | 11.6M | 14.5M | 16.1M | 33.2M | 41.4M | 33.4M | 33M | 51.5M |
| Net margin | 7.89% | 14.4% | 4.35% | 5.3% | 4.88% | 8.82% | 11.2% | 8.73% | 8.15% | 12.3% |
| EBITDA | 63.8M | 66M | 60.7M | 72M | 99.5M | 116M | 102.9M | 106.1M | 108.6M | 124.7M |
| EPS | 1.18 | 2.25 | 0.64 | 0.81 | 0.9 | 1.9 | 2.78 | 2.24 | 2.17 | 3.29 |
| Diluted EPS | 1.12 | 2.09 | 0.63 | 0.8 | 0.89 | 1.81 | 2.63 | 2.14 | 2.1 | 3.25 |
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 | 90.5M | 98.8M | 103.5M | 102.3M | 100.7M | 97.7M | 107.1M | 102.1M | 102.7M | 105.5M | 106.1M | 102.9M |
| Cost of revenue | 63.1M | 64.2M | 66.2M | 65.3M | 65.2M | 64.1M | 69.2M | 66.2M | 66.5M | 68.8M | 67.5M | 67.9M |
| Gross profit | 27.4M | 34.6M | 37.3M | 37M | 35.5M | 33.6M | 37.8M | 35.9M | 36.2M | 36.7M | 38.6M | 35M |
| Gross margin | 30.3% | 35% | 36% | 36.2% | 35.2% | 34.4% | 35.3% | 35.2% | 35.3% | 34.8% | 36.4% | 34% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.3M | 10.4M | 16.2M | 18.6M | 12.2M | 12M | 12M | 11.9M | 12.2M | 12.5M | 13.1M | 11M |
| Operating expenses | 11.3M | 10.4M | 16.2M | 18.6M | 12.2M | 12M | 12M | 11.9M | 12.2M | 12.5M | 13.1M | 11M |
| Operating income | 16.1M | 24.2M | 21M | 18.4M | 23.3M | 21.7M | 25.8M | 24M | 24.1M | 24.2M | 25.6M | 24M |
| Operating margin | 17.8% | 24.5% | 20.3% | 18% | 23.1% | 22.2% | 24.1% | 23.5% | 23.4% | 22.9% | 24.1% | 23.4% |
| Non-operating income, net | -55K | 475K | -1.6M | 391K | -400K | -627K | 7.8M | — | — | — | — | -203K |
| Pretax income | 6.8M | 15.6M | 10.7M | 10.5M | 14.8M | 14.1M | 26.3M | 16.9M | 9.7M | 17.4M | 18.4M | 17.2M |
| Income tax | 2.1M | 4M | 3.7M | 4.2M | 5M | 4.2M | 5.3M | 5.1M | 3.1M | 5.2M | 4.9M | 4.9M |
| Net income | 4.6M | 11.6M | 7M | 6.3M | 9.9M | 9.9M | 20.9M | 11.7M | 6.6M | 12.3M | 13.5M | 12.3M |
| Net margin | 5.13% | 11.8% | 6.74% | 6.12% | 9.8% | 10.1% | 19.5% | 11.5% | 6.39% | 11.6% | 12.7% | 11.9% |
| EBITDA | 21.6M | 30.8M | 26.8M | 24.9M | 29.2M | 27.6M | 33.5M | 30.4M | 30M | 30.8M | 31.8M | 31.3M |
| EPS | 0.31 | 0.78 | 0.46 | 0.41 | 0.65 | 0.65 | 1.35 | 0.75 | 0.42 | 0.78 | 0.86 | 0.78 |
| Diluted EPS | 0.3 | 0.75 | 0.45 | 0.4 | 0.63 | 0.62 | 1.34 | 0.74 | 0.41 | 0.77 | 0.84 | 0.77 |
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 | 473M | 422.6M | 278.6M | 457.7M | 559.8M | 1.1B | — | 370.2M | 596.6M | 652.6M | 498.4M |
| Enterprise value | 809.6M | 781.9M | 644.3M | 976.7M | 1B | 1.7B | — | 973.3M | 1.2B | 1.2B | 1.1B |
| Shares outstanding | 16.5M | 16.4M | 18M | 17.9M | 17.9M | 17.4M | 14.9M | 14.8M | 15M | 15.4M | 15.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.2 | 11.4 | 23.9 | 31.5 | 34.8 | 33.8 | — | 11.1 | 18.1 | 12.7 | 11.2 |
| P/S | 1.91 | 1.64 | 1.04 | 1.67 | 1.7 | 2.98 | — | 0.97 | 1.48 | 1.56 | 1.19 |
| P/B | 2.69 | 2.14 | 1.26 | 2.02 | 2.33 | 8.76 | — | 2.14 | 2.86 | 2.56 | 1.77 |
| EV/EBITDA | 12.7 | 11.8 | 10.6 | 13.6 | 10.4 | 14.6 | — | 9.18 | 10.7 | 9.65 | 8.57 |
| EV/Sales | 3.26 | 3.03 | 2.4 | 3.56 | 3.15 | 4.52 | — | 2.54 | 2.86 | 2.88 | 2.53 |
| Earnings yield | 4.14% | 8.8% | 4.18% | 3.18% | 2.87% | 2.96% | — | 9.03% | 5.52% | 7.89% | 8.96% |
| FCF yield | 5.69% | 6.82% | 12.7% | 6.08% | 12.1% | 5.29% | — | 15.5% | 6.02% | -2.91% | 7.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.79 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.1% | 29.8% | 28.3% | 29% | 32.2% | 34.5% | 32.2% | 32.5% | 35.5% | 35.1% | 34% |
| Operating margin | 20.2% | 19% | 16.2% | 19.1% | 23.9% | 25.1% | 22.1% | 21.5% | 20.9% | 23.5% | 23.4% |
| Net margin | 7.89% | 14.4% | 4.35% | 5.3% | 4.88% | 8.82% | 11.2% | 8.73% | 8.15% | 12.3% | 10.7% |
| ROE | 11.1% | 18.8% | 5.26% | 6.41% | 6.69% | 25.9% | 30.2% | 19.3% | 15.8% | 20.2% | 17.3% |
| ROA | 2.21% | 4.04% | 1.27% | 1.29% | 1.4% | 2.81% | 3.47% | 2.63% | 2.58% | 3.83% | 4.63% |
| ROIC | 5.95% | 8.79% | 4.7% | 4.55% | 7.15% | 10% | 7.9% | 7.62% | 7.23% | 8.92% | 8.42% |
| Return on tangible assets | 6.44% | 12% | 4.46% | 5.4% | 5.35% | 9.87% | 13.5% | 9.65% | 8.94% | 12.8% | 10.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.74 | 0.71 | 0.84 | 1.12 | 0.73 | 0.66 | 0.84 | 0.82 | 0.77 | 0.98 | 1.46 |
| Quick ratio | 0.61 | 0.55 | 0.65 | 0.92 | 0.58 | 0.54 | 0.67 | 0.65 | 0.63 | 0.84 | 1.29 |
| Debt / equity | 1.93 | 1.82 | 1.65 | 2.29 | 1.99 | 4.52 | 4.47 | 3.49 | 2.69 | 2.17 | 1.97 |
| Debt / assets | 0.38 | 0.39 | 0.4 | 0.46 | 0.42 | 0.49 | 0.51 | 0.48 | 0.44 | 0.41 | 0.4 |
| Net debt / EBITDA | 5.27 | 5.44 | 6.03 | 7.21 | 4.8 | 4.98 | 5.94 | 5.69 | 5.16 | 4.42 | 4.41 |
| Interest coverage | 3.07 | 2.9 | 1.78 | 1.87 | 1.75 | 2.74 | 3.21 | 2.28 | 2.56 | 3.48 | 3.27 |
| Effective tax rate | 39.3% | 0% | 36.2% | 35.2% | 34.7% | 25.2% | 27.6% | 28% | 34.2% | 26.7% | 28.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 15 | 15.7 | 14.9 | 15.3 | 18.4 | 21.6 | 24.9 | 25.8 | 27 | 27.1 | 26.8 |
| EPS (basic) | 1.18 | 2.25 | 0.64 | 0.81 | 0.9 | 1.9 | 2.78 | 2.24 | 2.17 | 3.29 | 3.29 |
| EPS (diluted) | 1.12 | 2.09 | 0.63 | 0.8 | 0.89 | 1.81 | 2.63 | 2.14 | 2.1 | 3.25 | 2.79 |
| Book value per share | 10.6 | 12 | 12.3 | 12.7 | 13.5 | 7.35 | 9.23 | 11.7 | 13.9 | 16.5 | 17.6 |
| FCF per share | 1.63 | 1.75 | 1.97 | 1.56 | 3.79 | 3.41 | 2.35 | 3.89 | 2.4 | -1.23 | -1.36 |
| Cash per share | 0.2 | 0.06 | 0.04 | 0.04 | 0.05 | 0.07 | 0.08 | 0.1 | 0.08 | 0.11 | 0.16 |
| Capex per share | 0.38 | 0 | 0 | — | — | — | — | — | 0 | 1.34 | 1.5 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.52% | 0% | 0% | — | — | — | — | — | 0% | 4.94% | 5.71% |
| Capex / operating cash flow | 14.1% | 0% | 0% | — | — | — | — | — | 0% | 34% | 38.9% |
| Payout ratio | 12.7% | 9.97% | 47.3% | 37.1% | 37.6% | 21.9% | 16.3% | 20.1% | 20.7% | 13.6% | 16.1% |
| Dividend yield | 0.53% | 0.88% | 1.98% | 1.18% | 1.08% | 0.65% | — | 1.81% | 1.14% | 1.08% | 1.44% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 3, 2026 | $0.113 |
| May 4, 2026 | $0.113 |
| Feb 2, 2026 | $0.113 |
| — |
| FY21 | — | $1.9 | — | — | $375.9M | — |
| FY20 | — | $0.9 | — | — | $329.4M | — |
| FY19 | — | $0.81 | — | — | $274.1M | — |
| FY18 | — | $0.64 | — | — | $268M | — |
| FY17 | — | $2.25 | — | — | $258.1M | — |
| FY16 | — | $1.18 | — | — | $248.2M | — |
| 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 | $90.5M | $98.8M | $103.5M | $102.3M | $100.7M | $97.7M | $107.1M | $102.1M | $102.7M | $105.5M | $106.1M | $102.9M |
| YoY change | +3.43% | +5.24% | +8.35% | +4.75% | +11.3% | -1.15% | +3.46% | -0.17% | +2.04% | +7.97% | -0.89% | +0.79% |
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 | 3.3M | 952K | 644K | 716K | 889K | 1.1M | 1.2M | 1.5M | 1.2M | 1.7M |
| Receivables | 18.5M | 19.4M | 18.7M | 20.6M | 23.7M | 24.4M | 23.9M | 27.3M | 30.6M | 38.6M |
| Inventory | 6.1M | 6.5M | 6.8M | 7M | 7.3M | 7.3M | 7.6M | 8.3M | 7.9M | 7.8M |
| Total current assets | 33M | 30.1M | 29.3M | 39.9M | 35.3M | 40.2M | 38M | 41.7M | 44.5M | 56.1M |
| Property, plant & equipment | 116M | 111.7M | 112.2M | 145.9M | 150.8M | 147.6M | 147.6M | 154.8M | 137.2M | 146.2M |
| Goodwill & intangibles | 580.8M | 612.1M | 656.6M | 860.5M | 844.9M | 842.7M | 885.9M | 921.9M | 911M | 942.3M |
| Total assets | 885.1M | 921.5M | 917.5M | 1.1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.3B |
| Accounts payable | 10.2M | 6.5M | 10M | 8.4M | 11.3M | 14.2M | 11.7M | 11.9M | 15.4M | 19M |
| Short-term debt | 13.3M | 17.3M | 2.3M | 3.1M | 6M | 2.8M | 3.2M | 3.8M | 3.9M | 4.3M |
| Total current liabilities | 44.3M | 42.7M | 35M | 35.6M | 48.4M | 60.8M | 45.5M | 51.1M | 58M | 57.2M |
| Long-term debt | 326.6M | 343M | 364.1M | 516.6M | 472.3M | 576.1M | 609.6M | 600.8M | 557M | 548.2M |
| Total liabilities | 709.3M | 723.9M | 696M | 903.2M | 905.3M | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Shareholders' equity | 175.7M | 197.7M | 221.5M | 226.6M | 240.5M | 128M | 137.1M | 173.1M | 208.6M | 254.8M |
| Total debt | 339.9M | 360.2M | 366.4M | 519.8M | 478.3M | 578.9M | 612.7M | 604.6M | 560.9M | 552.5M |
| Net debt | 336.6M | 359.3M | 365.7M | 519.1M | 477.4M | 577.8M | 611.6M | 603.1M | 559.7M | 550.8M |
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 | 1.7M | 1.5M | 1.7M | 1.5M | 1.3M | 1.2M | 4.6M | 1.4M | 1.2M | 1.7M | 2.9M | 2.5M |
| Receivables | 26.2M | 27.3M | 27.4M | 30.1M | 31M | 30.6M | 32M | 33.3M | 36.7M | 38.6M | 38.4M | 39.4M |
| Inventory | 9.1M | 8.3M | 8.3M | 8.3M | 8.2M | 7.9M | 7.9M | 7.6M | 7.6M | 7.8M | 7.7M | 7.7M |
| Total current assets | 40.3M | 41.7M | 40.4M | 43.1M | 43.6M | 44.5M | 49.9M | — | — | — | — | 67.6M |
| Property, plant & equipment | 154.7M | 154.8M | 151.6M | 147.4M | 143.3M | 137.2M | 133.9M | 135.7M | 148.2M | 146.2M | 411.5M | 413.1M |
| Goodwill & intangibles | 920.9M | 921.9M | 904.9M | 907.4M | 907.5M | 911M | 903.2M | 902.2M | 952.3M | 942.3M | 943.7M | 948M |
| Total assets | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B | 1.3B | 1.3B | 1.3B | 1.4B |
| Accounts payable | 11.6M | 11.9M | 12.7M | 16.2M | 15.1M | 15.4M | 14.1M | 16.7M | 17.2M | 19M | 12.6M | 16.3M |
| Short-term debt | 3.8M | 3.8M | 4M | 3.9M | 4M | 3.9M | 4.2M | 4.7M | 4.2M | 4.3M | 4.6M | 4.7M |
| Total current liabilities | 53.3M | 51.1M | 56.1M | 50.8M | 60.2M | 58M | 52.5M | 48.5M | 57.5M | 57.2M | 49.6M | 46.5M |
| Long-term debt | 607.4M | 600.8M | 575.6M | 576.2M | 560.8M | 557M | 542.6M | 535.1M | 557.7M | 548.2M | 541.5M | 544.6M |
| Total liabilities | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Shareholders' equity | 161.3M | 173.1M | 179.6M | 187.9M | 198.1M | 208.6M | 223.1M | 235.4M | 242.1M | 254.8M | 266.9M | 279.4M |
| Total debt | 611.2M | 604.6M | 579.6M | 580.1M | 564.8M | 560.9M | 546.8M | 539.8M | 561.9M | 552.5M | 546M | 549.3M |
| Net debt | 609.5M | 603.1M | 577.9M | 578.6M | 563.6M | 559.7M | 542.2M | 538.4M | 560.7M | 550.8M | 543.1M | 546.7M |
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 | 19.6M | 37.2M | 11.6M | 14.5M | 16.1M | 33.2M | 41.4M | 33.4M | 33M | 51.5M |
| Depreciation & amortization | 15.4M | 16M | 17.4M | 19M | 20.7M | 21.8M | 21.1M | 22.5M | 24.2M | 25.7M |
| Stock-based compensation | 3.2M | 3.2M | 6.6M | 2.2M | 3.4M | 5.5M | 6M | 7.7M | 6.5M | 7.8M |
| Change in working capital | -3.4M | -5.7M | -3.1M | -10.9M | 2.1M | -6.5M | -3.8M | 2M | -21.3M | -30.6M |
| Operating cash flow | 44.4M | 44.1M | 40.6M | 35.3M | 48.1M | 54.3M | 65.3M | 69.8M | 42.5M | 60.7M |
| Capital expenditure | -6.3M | 0 | 0 | — | — | — | — | — | 0 | -20.6M |
| Investing cash flow | -28.4M | -23.1M | -38M | -143.5M | -19.2M | 12.3M | -26.4M | -39M | 12.5M | 23.9M |
| Dividends paid | -2.5M | -3.7M | -5.5M | -5.4M | -6M | -7.3M | -6.8M | -6.7M | -6.8M | -7M |
| Share repurchases | 0 | -16.4M | -16.3M | -9.2M | 0 | -140M | -36.7M | 0 | 0 | — |
| Financing cash flow | -27.8M | 14.7M | -64M | 171M | -86.2M | 34.1M | -10.3M | -19.7M | -51.3M | -26.7M |
| Net change in cash | -11.8M | 35.8M | -61.3M | 62.8M | -57.3M | 100.8M | 28.6M | 11.1M | 3.6M | 57.8M |
| Free cash flow | 26.9M | 28.8M | 35.5M | 27.8M | 67.7M | 59.4M | 34.9M | 57.6M | 35.9M | -19M |
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 | 4.6M | 11.6M | 7M | 6.3M | 9.9M | 9.9M | 20.9M | 11.7M | 6.6M | 12.3M | 13.5M | 12.3M |
| Depreciation & amortization | 5.5M | 5.9M | 5.8M | 6.5M | 6M | 6M | 5.7M | 6.5M | 6.8M | 6.7M | 6.3M | 7.4M |
| Stock-based compensation | 2M | 1.5M | 489K | 2.2M | 1.9M | 2M | 1.8M | 2.1M | 2M | 1.9M | 2.1M | 1.9M |
| Change in working capital | 481K | -824K | 1.3M | -5.4M | -7.9M | -9.3M | -7.1M | -7.3M | -8.2M | -7.9M | -8.3M | -9.9M |
| Operating cash flow | 12.6M | 15.8M | 12.5M | 10.3M | 9.7M | 9.9M | 24M | 8.1M | 24.7M | 14.1M | 14.9M | 7.6M |
| Capital expenditure | — | — | — | — | — | — | — | -2.8M | -6.7M | -7.9M | -3.9M | -5.3M |
| Investing cash flow | 619K | 1.4M | 10.9M | 565K | 930K | 42K | 18.7M | -2.7M | 11.8M | -740K | -3.9M | -9.5M |
| Dividends paid | -1.7M | -1.7M | -1.7M | -1.7M | -1.7M | -1.7M | -1.7M | -1.8M | -1.8M | -1.8M | -1.8M | -1.8M |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -35.5M | -10.6M | -27.3M | -12.2M | -17.7M | -5.5M | -26.5M | -8.9M | 19.4M | -10.7M | -10.2M | 1.3M |
| Net change in cash | -22.2M | 6.6M | -3.8M | -1.3M | -7M | 4.5M | 16.2M | -3.5M | 55.9M | 2.7M | 860K | -686K |
| Free cash flow | 18.6M | 8.8M | 16.2M | -1.4M | 16.2M | 4.9M | 10.6M | 5.2M | -38.5M | 3.7M | 11M | 2.2M |
| Nov 3, 2025 |
| $0.113 |
| Aug 4, 2025 | $0.113 |
| May 5, 2025 | $0.113 |
| Feb 3, 2025 | $0.1125 |
| Nov 4, 2024 | $0.1125 |