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 27 | $0.39 | $0.37 | -5.1% | — | $98.6M | — |
| Q4 26 | $0.38 | $0.3 | -21.1% | — | $96.4M | — |
| Q3 26 | $0.41 | $0.42 | +2.4% | — | $100.2M | — |
| Q2 26 | $0.38 | $0.48 | +26.3% | — | $98.7M | — |
| Q1 26 | $0.37 | $0.38 | +2.7% | — | $97.2M | — |
| Q4 25 | $0.37 | $0.35 | -5.4% | — | $92.7M | — |
| Q3 25 | $0.39 | $0.39 | 0.0% | — | $99.8M | — |
| Q2 25 | $0.42 | $0.4 | -4.8% | — | $99M | — |
| Q1 25 | $0.36 | $0.41 | +13.9% | — | $103.1M | — |
| Q4 24 | $0.37 | $0.39 | +5.4% | — | $97.4M | — |
| Q3 24 | $0.4 | $0.38 | -5.0% | — | $104.6M | — |
| Q2 24 | $0.44 | $0.42 | -4.5% | — | $106.8M | — |
| Q1 24 | $0.36 | $0.45 | +25.0% | — | $111.3M | — |
| Q4 23 | $0.36 | $0.3 | -16.7% | — | $102.7M | — |
| Q3 23 | $0.42 | $0.44 | +4.8% | — | $110.2M | — |
| Q2 23 | $0.39 | $0.47 | +20.5% | — | $111.2M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $1.66 | — | — | $392.4M | — |
| FY25 | — | $1.55 | — | — | $394.6M | — |
| FY24 | — | $1.65 | — | — | $420.1M | — |
| FY23 | — | $1.83 | — | — | $431.8M |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $356.9M | $370.2M | $400.8M | $438.4M | $358M | $400M | $431.8M | $420.1M | $394.6M | $392.4M |
| YoY change | -7.53% | +3.72% | +8.27% | +9.39% | -18.3% | +11.7% | +7.96% | -2.72% | -6.07% | -0.56% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 356.9M | 370.2M | 400.8M | 438.4M | 358M | 400M | 431.8M | 420.1M | 394.6M | 392.4M |
| Cost of revenue | 252.2M | 253M | 277.4M | 309.5M | 254.2M | 285.3M | 300.8M | 294.8M | 277.3M | 272M |
| Gross profit | 104.7M | 117.2M | 123.4M | 128.9M | 103.8M | 114.7M | 131.1M | 125.3M | 117.3M | 120.4M |
| Gross margin | 29.3% | 31.7% | 30.8% | 29.4% | 29% | 28.7% | 30.3% | 29.8% | 29.7% | 30.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 62.5M | 69.2M | 73.5M | 78.2M | 68.3M | 71.4M | 70.8M | 68.8M | 65.4M | 67.7M |
| Operating expenses | 62.5M | 69.2M | 73.5M | 78.2M | 68.3M | 71.4M | 70.8M | 68.8M | 65.4M | 67.7M |
| Operating income | 42.2M | 48M | 49.9M | 50.8M | 35.5M | 43.3M | 60.3M | 56.5M | 51.9M | 52.7M |
| Operating margin | 11.8% | 13% | 12.4% | 11.6% | 9.92% | 10.8% | 14% | 13.5% | 13.2% | 13.4% |
| Non-operating income, net | -1.5M | -294K | 1.2M | 1.1M | -2.2M | -1.4M | 3.9M | -1.4M | -1.3M | 4M |
| Pretax income | 40M | 46.9M | 49.9M | 51.3M | 33.3M | 41.9M | 64.9M | 59.1M | 55.5M | 58.6M |
| Income tax | 13.6M | 14.2M | 12.5M | 13M | 9.2M | 13M | 17.6M | 16.5M | 15.2M | 16M |
| Net income | 1.8M | 32.9M | 37.4M | 38.3M | 24.1M | 29M | 47.3M | 42.6M | 40.2M | 42.6M |
| Net margin | 0.5% | 8.89% | 9.34% | 8.73% | 6.73% | 7.25% | 11% | 10.1% | 10.2% | 10.9% |
| EBITDA | 53.5M | 61.9M | 67.1M | 70M | 50.9M | 60.5M | 71.7M | 74.1M | 68.4M | 69.8M |
| EPS | 0.07 | 1.3 | 1.45 | 1.47 | 0.93 | 1.11 | 1.83 | 1.65 | 1.55 | 1.66 |
| Diluted EPS | 0.07 | 1.3 | 1.45 | 1.47 | 0.93 | 1.11 | 1.82 | 1.64 | 1.54 | 1.66 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 106.8M | 104.6M | 97.4M | 103.1M | 99M | 99.8M | 92.7M | 97.2M | 98.7M | 100.2M | 96.4M | 98.6M |
| Cost of revenue | 73.7M | 74.1M | 69.8M | 72.2M | 69.3M | 70.5M | 65.3M | 67M | 68.6M | 68.2M | 68.2M | 67.5M |
| Gross profit | 33.1M | 30.5M | 27.7M | 30.9M | 29.8M | 29.2M | 27.4M | 30.2M | 30.1M | 32M | 28.1M | 31.1M |
| Gross margin | 31% | 29.2% | 28.4% | 30% | 30.1% | 29.3% | 29.5% | 31.1% | 30.5% | 31.9% | 29.2% | 31.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 18.3M | 17.4M | 14.7M | 17.2M | 16.6M | 16.3M | 15.3M | 16.9M | 17.7M | 17M | 16.1M | 17.5M |
| Operating expenses | 18.3M | 17.4M | 14.7M | 17.2M | 16.6M | 16.3M | 15.3M | 16.9M | 17.7M | 17M | 16.1M | 17.5M |
| Operating income | 14.8M | 13.1M | 12.9M | 13.7M | 13.2M | 12.9M | 12.1M | 13.3M | 12.4M | 15M | 12.1M | 13.6M |
| Operating margin | 13.8% | 12.5% | 13.3% | 13.3% | 13.4% | 12.9% | 13% | 13.7% | 12.5% | 14.9% | 12.5% | 13.8% |
| Non-operating income, net | -353K | -325K | -330K | -352K | -374K | -223K | -385K | -318K | 5M | -313K | -329K | -220K |
| Pretax income | 15.3M | 13.8M | 13.9M | 14.7M | 14.2M | 14.1M | 12.4M | 13.5M | 18.1M | 14.9M | 12M | 13.7M |
| Income tax | 4.4M | 3.9M | 3.7M | 4.1M | 3.9M | 3.9M | 3.4M | 3.7M | 5M | 4.1M | 3.2M | 3.8M |
| Net income | 10.9M | 9.9M | 10.1M | 10.7M | 10.3M | 10.2M | 9M | 9.8M | 13.2M | 10.8M | 8.8M | 9.9M |
| Net margin | 10.2% | 9.47% | 10.4% | 10.4% | 10.4% | 10.2% | 9.73% | 10.1% | 13.3% | 10.8% | 9.18% | 10% |
| EBITDA | 19.3M | 17.6M | 17.2M | 18M | 17.4M | 16.9M | 16.1M | 17.5M | 11.4M | 19.2M | 21.7M | 17.8M |
| EPS | 0.42 | 0.38 | 0.39 | 0.41 | 0.4 | 0.39 | 0.35 | 0.38 | 0.51 | 0.43 | — | 0.39 |
| Diluted EPS | 0.42 | 0.38 | 0.39 | 0.41 | 0.4 | 0.39 | 0.35 | 0.38 | 0.51 | 0.42 | — | 0.39 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 420.8M | 495.1M | 547.6M | 523.3M | 515.2M | 488.8M | 561.6M | 525.1M | 551.7M | 540.6M | 566.9M |
| Enterprise value | 370.3M | 428.9M | 489.1M | 474.9M | 458.9M | 418.5M | 480.6M | 423.8M | 488.7M | 515.2M | 508.6M |
| Shares outstanding | 25.7M | 25.4M | 25.8M | 26M | 26M | 26M | 25.8M | 25.8M | 26M | 25.6M | 25.6M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 236.4 | 15 | 14.6 | 13.7 | 21.4 | 16.9 | 11.9 | 12.3 | 13.7 | 12.7 | 14.6 |
| P/S | 1.18 | 1.34 | 1.37 | 1.19 | 1.44 | 1.22 | 1.3 | 1.25 | 1.4 | 1.38 | 1.42 |
| P/B | 1.67 | 1.89 | 1.89 | 1.78 | 1.71 | 1.61 | 1.69 | 1.5 | 1.83 | 1.75 | 1.81 |
| EV/EBITDA | 6.92 | 6.92 | 7.29 | 6.79 | 9.01 | 6.92 | 6.7 | 5.72 | 7.14 | 7.38 | 7.26 |
| EV/Sales | 1.04 | 1.16 | 1.22 | 1.08 | 1.28 | 1.05 | 1.11 | 1.01 | 1.24 | 1.31 | 1.28 |
| Earnings yield | 0.42% | 6.65% | 6.84% | 7.32% | 4.68% | 5.93% | 8.42% | 8.11% | 7.29% | 7.89% | 6.86% |
| FCF yield | 13.3% | 8.61% | 8.49% | 10.3% | 9.54% | 9.03% | 7.56% | 11.9% | 10.9% | 7.59% | 9.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | 5.54 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.3% | 31.7% | 30.8% | 29.4% | 29% | 28.7% | 30.3% | 29.8% | 29.7% | 30.7% | 31.5% |
| Operating margin | 11.8% | 13% | 12.4% | 11.6% | 9.92% | 10.8% | 14% | 13.5% | 13.2% | 13.4% | 13.3% |
| Net margin | 0.5% | 8.89% | 9.34% | 8.73% | 6.73% | 7.25% | 11% | 10.1% | 10.2% | 10.9% | 9.81% |
| ROE | 0.71% | 12.6% | 12.9% | 13% | 8.02% | 9.54% | 14.3% | 12.2% | 13.3% | 13.8% | 12.6% |
| ROA | 0.55% | 9.99% | 10.3% | 10.5% | 6.61% | 7.86% | 12% | 10.7% | 11.5% | 11.9% | 9.1% |
| ROIC | 13.9% | 17.1% | 16.2% | 15.4% | 10.5% | 12.8% | 17.5% | 16.4% | 15.8% | 13.5% | 14.3% |
| Return on tangible assets | 2.37% | 36.7% | 48.4% | 43.7% | 29.5% | 28.9% | 38.8% | 31.8% | 42.9% | 64.5% | 55.6% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.98 | 5.52 | 5.25 | 3.95 | 4.22 | 4.44 | 4.77 | 5.96 | 4.59 | 3.72 | 3.79 |
| Quick ratio | 4.05 | 4.63 | 4.13 | 3.03 | 3.29 | 3.4 | 3.63 | 4.77 | 3.42 | 2.17 | 2.15 |
| Debt / equity | 0.12 | 0.11 | 0.1 | 0.07 | 0.06 | 0.05 | 0.04 | 0.03 | 0.03 | 0.03 | 0.01 |
| Debt / assets | 0.09 | 0.09 | 0.08 | 0.05 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 | 0.03 | 0.02 |
| Net debt / EBITDA | -0.94 | -1.07 | -0.87 | -0.69 | -1.11 | -1.16 | -1.13 | -1.37 | -0.92 | -0.36 | -0.59 |
| Interest coverage | 66.3 | 61.4 | 44.3 | 85.6 | 3K | 4.7K | — | — | — | — | — |
| Effective tax rate | 34% | 30.2% | 25% | 25.3% | 27.6% | 30.9% | 27.2% | 28% | 27.5% | 27.3% | 27.4% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 13.9 | 14.6 | 15.5 | 16.8 | 13.8 | 15.4 | 16.7 | 16.3 | 15.2 | 15.3 | 15.7 |
| EPS (basic) | 0.07 | 1.3 | 1.45 | 1.47 | 0.93 | 1.11 | 1.83 | 1.65 | 1.55 | 1.66 | 1.66 |
| EPS (diluted) | 0.07 | 1.3 | 1.45 | 1.47 | 0.93 | 1.11 | 1.82 | 1.64 | 1.54 | 1.66 | 1.53 |
| Book value per share | 9.77 | 10.3 | 11.2 | 11.3 | 11.6 | 11.7 | 12.8 | 13.5 | 11.6 | 12.1 | 12.3 |
| FCF per share | 2.17 | 1.68 | 1.8 | 2.07 | 1.89 | 1.7 | 1.64 | 2.42 | 2.3 | 1.6 | 2.17 |
| Cash per share | 3.13 | 3.79 | 3.42 | 2.62 | 2.89 | 3.29 | 3.64 | 4.29 | 2.78 | 1.35 | 2.14 |
| Capex per share | 0.03 | 0 | 0.02 | 0.03 | 0.07 | 0.03 | 0.06 | 0 | 0.01 | 0.46 | 0.42 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.19% | 0.02% | 0.11% | 0.16% | 0.47% | 0.21% | 0.38% | 0% | 0.09% | 2.98% | 2.71% |
| Capex / operating cash flow | 3.19% | 0.14% | 0.86% | 1.08% | 3.43% | 1.73% | 3.41% | 0.01% | 0.58% | 22.2% | 16.2% |
| Payout ratio | 3.2K% | 67.6% | 60.4% | 61.3% | 97.4% | 87.7% | 54.6% | 60.7% | 228.7% | 60.8% | 65.4% |
| Dividend yield | 13.6% | 4.5% | 4.13% | 4.49% | 4.55% | 5.2% | 4.6% | 4.92% | 16.7% | 4.79% | 4.46% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 10, 2026 | $0.25 |
| Apr 13, 2026 | $0.25 |
| Jan 8, 2026 | $0.25 |
| — |
| FY22 | — | $1.11 | — | — | $400M | — |
| FY21 | — | $0.93 | — | — | $358M | — |
| FY20 | — | $1.47 | — | — | $438.4M | — |
| FY19 | — | $1.45 | — | — | $400.8M | — |
| FY18 | — | $1.3 | — | — | $370.2M | — |
| FY17 | — | $0.07 | — | — | $356.9M | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $106.8M | $104.6M | $97.4M | $103.1M | $99M | $99.8M | $92.7M | $97.2M | $98.7M | $100.2M | $96.4M | $98.6M |
| YoY change | -4.02% | -5.1% | -5.12% | -7.36% | -7.23% | -4.64% | -4.86% | -5.73% | -0.37% | +0.4% | +3.95% | +1.46% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 80.5M | 96.2M | 88.4M | 68.3M | 75.2M | 85.6M | 94M | 110.9M | 72.5M | 34.6M |
| Receivables | 37.4M | 35.7M | 40.4M | 43.1M | 37.9M | 39M | 49M | 42.8M | 38.7M | 38M |
| Inventory | 28M | 26.5M | 35.4M | 34.8M | 32.9M | 38.5M | 46.8M | 40M | 38.8M | 54.9M |
| Total current assets | 149.3M | 163.3M | 166.2M | 149.9M | 148.1M | 165M | 196.6M | 201.4M | 152.7M | 131.8M |
| Property, plant & equipment | 50M | 45.9M | 53.1M | 76.5M | 74.6M | 128.8M | 120.1M | 64.8M | 62.4M | 72.8M |
| Goodwill & intangibles | 249.1M | 239.7M | 285.8M | 278.2M | 282.7M | 268.5M | 271.8M | 265.4M | 255.2M | 290.8M |
| Total assets | 324.3M | 329.4M | 363.1M | 365.7M | 364.4M | 368.8M | 393.8M | 399.2M | 348.9M | 356.9M |
| Accounts payable | 14.2M | 12.2M | 13.7M | 17.2M | 14.8M | 16.7M | 18.3M | 11.8M | 13.8M | 14.3M |
| Short-term debt | — | — | — | 5.7M | 5.3M | 5.1M | 4.8M | 4.4M | 4.2M | 4.2M |
| Total current liabilities | 30M | 29.6M | 31.6M | 38M | 35.1M | 37.2M | 41.2M | 33.8M | 33.3M | 35.4M |
| Long-term debt | 30M | 30M | 30M | 14.2M | 13.6M | 10.2M | 8.2M | 5.2M | 5.3M | 5M |
| Total liabilities | 72.9M | 67.7M | 74M | 71.4M | 63.8M | 65M | 62.4M | 49.3M | 47M | 48.2M |
| Shareholders' equity | 251.4M | 261.7M | 289.1M | 294.3M | 300.5M | 303.8M | 331.4M | 349.8M | 302M | 308.7M |
| Total debt | 30M | 30M | 30M | 19.9M | 18.9M | 15.3M | 13M | 9.6M | 9.5M | 9.2M |
| Net debt | -50.5M | -66.2M | -58.4M | -48.4M | -56.3M | -70.3M | -81M | -72M | -57.5M | -25.4M |
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 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 100.3M | 102.4M | 110.9M | 123.7M | 122.6M | 68.6M | 72.5M | 32.6M | 31.9M | 31.3M | 34.6M | 49.1M |
| Receivables | 43.8M | 43.7M | 42.8M | 39.5M | 39.3M | 35.8M | 38.7M | 36.9M | 36.5M | 35.3M | 38M | 34.8M |
| Inventory | 45.7M | 42.3M | 40M | 41M | 41.7M | 39.4M | 38.8M | 53.1M | 62.1M | 60.8M | 54.9M | 56.1M |
| Total current assets | 198.9M | 199.3M | 201.4M | 211.1M | 212.4M | 152.4M | 152.7M | 136M | 138.9M | 132.6M | 131.8M | 143.5M |
| Property, plant & equipment | 64.2M | 67.2M | 64.8M | 63.9M | 63.2M | 64.3M | 62.4M | 69.9M | 69.2M | 68.1M | 72.8M | 69.9M |
| Goodwill & intangibles | 271M | 268.9M | 265.4M | 261.5M | 261.6M | 257.8M | 255.2M | 299.2M | 295.1M | 295M | 290.8M | 286.7M |
| Total assets | 398.9M | 401.2M | 399.2M | 406.2M | 406.8M | 346.1M | 348.9M | 361.7M | 361.8M | 354.3M | 356.9M | 363.5M |
| Accounts payable | 13.1M | 10.9M | 11.8M | 15.5M | 14.3M | 12.1M | 13.8M | 23.1M | 19.6M | 12.9M | 14.3M | 15.3M |
| Short-term debt | 4.9M | 4.8M | 4.4M | 4.1M | 3.9M | 4.7M | 4.2M | 4.3M | 4.3M | 4.6M | 4.2M | 3.8M |
| Total current liabilities | 35.6M | 34.3M | 33.8M | 36.8M | 33.9M | 32.3M | 33.3M | 45.8M | 41.2M | 35M | 35.4M | 40.7M |
| Long-term debt | 7.1M | 6.1M | 5.2M | 4.5M | 4.2M | 6.2M | 5.3M | 6.2M | 6.7M | 5.8M | 5M | 4.3M |
| Total liabilities | 55.7M | 53.6M | 49.3M | 51.8M | 48.4M | 48.4M | 47M | 60.5M | 56.5M | 49.5M | 48.2M | 52.9M |
| Shareholders' equity | 343.1M | 347.6M | 349.8M | 354.4M | 358.4M | 297.7M | 302M | 301.2M | 305.4M | 304.8M | 308.7M | 310.7M |
| Total debt | 11.9M | 11M | 9.6M | 8.6M | 8.2M | 10.8M | 9.5M | 10.5M | 11M | 10.3M | 9.2M | 8.1M |
| Net debt | -88.4M | -73M | -72M | -82.8M | -91.8M | -44.9M | -57.5M | -22.1M | -20.9M | -20.9M | -25.4M | -41M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.8M | 32.9M | 37.4M | 38.3M | 24.1M | 29M | 47.3M | 42.6M | 40.2M | 42.6M |
| Depreciation & amortization | 12.6M | 14.1M | 16.2M | 18.2M | 18M | 18.8M | 17.4M | 17.5M | 16.6M | 17.1M |
| Stock-based compensation | 1.4M | 1.3M | 1.4M | 1.4M | 1.2M | 2.8M | 2.8M | 1.2M | 4M | 2.5M |
| Change in working capital | 132K | 286K | -2.7M | 4.9M | 8.8M | -6.2M | -17.5M | 17.8M | 7.6M | -11.6M |
| Operating cash flow | 20.8M | 46.9M | 51.7M | 63.3M | 49.5M | 47.6M | 48.2M | 76.5M | 64.1M | 52.7M |
| Capital expenditure | 664K | 64K | 443K | 681K | 1.7M | 825K | 1.6M | 9K | 369K | -11.7M |
| Investing cash flow | 89.2M | -1.3M | -26.9M | -18.1M | -17.5M | -3.5M | -7.1M | -48.5M | 19.1M | -45.1M |
| Dividends paid | -57.2M | -22.3M | -22.6M | -23.5M | -23.5M | -25.4M | -25.8M | -25.9M | -92M | -25.9M |
| Share repurchases | -8.4M | -3.3M | -4.8M | -2.5M | -1.2M | -4.8M | -1.1M | -586K | -1.8M | -14.5M |
| Financing cash flow | -75.4M | -25.6M | -27.4M | -56M | -24.7M | -30.2M | -27M | -26.4M | -93.8M | -40.4M |
| Net change in cash | 34.6M | 20.1M | -2.7M | -10.7M | 7.3M | 13.8M | 14.1M | 1.5M | -10.7M | -32.8M |
| Free cash flow | 55.8M | 42.6M | 46.5M | 53.8M | 49.1M | 44.1M | 42.4M | 62.6M | 60M | 41M |
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 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 10.9M | 9.9M | 10.1M | 10.7M | 10.3M | 10.2M | 9M | 9.8M | 13.2M | 10.8M | 8.8M | 9.9M |
| Depreciation & amortization | 4.5M | 4.5M | 4.2M | 4.2M | 4.2M | 4.1M | 4.1M | 4.2M | 4.3M | 4.3M | 4.3M | 4.2M |
| Stock-based compensation | 685K | 684K | -882K | 1.8M | 713K | 877K | 626K | 568K | 778K | 583K | 581K | 379K |
| Change in working capital | 3M | 5M | 3M | 2.2M | 2.7M | 5.1M | -2.4M | -19.1M | -3.6M | 7.9M | 3.1M | 2.8M |
| Operating cash flow | 19.1M | 20.1M | 16.1M | 18.5M | 17.1M | 20.3M | 10.2M | -4.5M | 10.5M | 16.4M | 17.9M | 21.2M |
| Capital expenditure | 12K | -3K | 0 | 51K | 5K | 243K | 70K | 0 | -1.4M | -719K | -8.2M | -352K |
| Investing cash flow | -6.9M | -26.4M | -12.7M | -2.5M | 4.4M | 10.3M | 6.9M | -29.4M | -1.4M | -4.7M | -8.2M | -352K |
| Dividends paid | -6.5M | -6.5M | -6.5M | -6.5M | -6.5M | -72.3M | -6.7M | -6.6M | -6.5M | -6.4M | -6.4M | -6.4M |
| Share repurchases | 0 | 0 | -586K | -1.8M | -1K | 0 | -9K | -5M | -3.5M | -5.9M | 0 | 0 |
| Financing cash flow | -6.5M | -6.5M | -7.1M | -8.3M | -6.5M | -72.3M | -6.7M | -11.6M | -10M | -12.3M | -6.4M | -6.4M |
| Net change in cash | 5.8M | -12.8M | -3.7M | 7.7M | 15M | -41.7M | 10.4M | -45.5M | -1M | -621K | 3.3M | 14.5M |
| Free cash flow | 11.6M | 16.4M | 15M | 20.6M | 10.7M | 17.5M | 11.1M | 6.6M | 9M | 15.7M | 9.7M | 20.9M |
| Oct 10, 2025 |
| $0.25 |
| Jul 11, 2025 | $0.25 |
| Apr 14, 2025 | $0.25 |
| Jan 10, 2025 | $0.25 |
| Oct 11, 2024 | $2.50 |
| Date | Ratio |
|---|---|
| Aug 1, 1991 | 3:2 |
| Jul 25, 1989 | 3:2 |
| Mar 23, 1987 | 3:2 |
| Jul 18, 1985 | 2:1 |
| Jul 12, 1983 | 2:1 |