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 | $3.96 | $4.31 | +8.8% | — | $928.9M | — |
| Q1 26 | $3.12 | $3.16 | +1.3% | — | $875.1M | — |
| Q4 25 | $3.17 | $3.46 | +9.1% | — | $839.4M | — |
| Q3 25 | $3.03 | $3.36 | +10.9% | — | $802.7M | — |
| Q2 25 | $2.98 | $3.23 | +8.4% | — | $764M | — |
| Q1 25 | $2.76 | $2.98 | +8.0% | — | $745.5M | — |
| Q4 24 | $2.27 | $2.61 | +15.0% | — | $729.6M | — |
| Q3 24 | $2.31 | $2.45 | +6.1% | — | $689.9M | — |
| Q2 24 | $2.07 | $2.21 | +6.8% | — | $628.4M | — |
| Q1 24 | $1.72 | $1.91 | +11.0% | — | $609.9M | — |
| Q4 23 | $1.66 | $1.83 | +10.2% | — | $583.6M | — |
| Q3 23 | $2 | $1.5 | -25.0% | — | $551.4M | — |
| Q2 23 | $1.68 | $1.72 | +2.4% | — | $499.4M | — |
| Q1 23 | $1.53 | $1.79 | +17.0% | — | $483.3M | — |
| Q4 22 | $1.71 | $1.76 | +2.9% | — | $486.2M | — |
| Q3 22 | $1.64 | $1.74 | +6.1% | — | $456.2M | — |
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 % |
|---|---|---|---|---|---|---|
| FY25 | — | $12.3 | — | — | $3.2B | — |
| FY24 | — | $7.78 | — | — | $2.7B | — |
| FY23 | — | $5.71 | — | — | $2.1B | — |
| FY22 | — | $6.42 | — | — | $1.7B |
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 | $745.6M | $728.9M | $972.6M | $1.2B | $1.1B | $1.2B | $1.7B | $2.1B | $2.7B | $3.2B |
| YoY change | +14.2% | -2.24% | +33.4% | +20.8% | -7.75% | +11.5% | +43.7% | +22% | +25.5% | +18.6% |
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 | 745.6M | 728.9M | 972.6M | 1.2B | 1.1B | 1.2B | 1.7B | 2.1B | 2.7B | 3.2B |
| Cost of revenue | 393.6M | 427.5M | 582.8M | 678.5M | 486.2M | 260.2M | 734.4M | 1.1B | 1.4B | 1.7B |
| Gross profit | 352M | 301.4M | 389.9M | 496.3M | 597.5M | 947.8M | 1B | 1B | 1.2B | 1.5B |
| Gross margin | 47.2% | 41.4% | 40.1% | 42.2% | 55.1% | 78.5% | 57.7% | 48.9% | 46.6% | 47.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 195.4M | 176.3M | 201.1M | 224.3M | 210.4M | 428.1M | 523M | 574.7M | 680.1M | 784.2M |
| Operating expenses | 280.6M | 245.9M | 279.5M | 308.6M | 306.7M | 575.8M | 696.7M | 769.6M | 904.5M | 1B |
| Operating income | 55.9M | 42.2M | 96.2M | 172.6M | 271.1M | 336.6M | 268.1M | 227.4M | 294.3M | 406.7M |
| Operating margin | 7.49% | 5.79% | 9.89% | 14.7% | 25% | 27.9% | 15.4% | 10.7% | 11.1% | 12.9% |
| Non-operating income, net | 1.6M | -22.5M | -27.3M | -2.5M | 164.3M | 601K | 4.5M | -109K | -23.2M | -5.7M |
| Pretax income | 57.4M | 19.7M | 68.9M | 170.1M | 435.4M | 337.2M | 272.6M | 227.2M | 271.1M | 401M |
| Income tax | 22.8M | 2.1M | 5.3M | 42.1M | 57.2M | 80.1M | 65.2M | 52.1M | 61.7M | 92.6M |
| Net income | 34.6M | 29.2M | 70.1M | 36.6M | 377.9M | 257.1M | 207.4M | 175.1M | 209.4M | 308.4M |
| Net margin | 4.64% | 4.01% | 7.21% | 3.12% | 34.9% | 21.3% | 11.9% | 8.27% | 7.88% | 9.78% |
| EBITDA | 69.9M | 78M | 137.7M | 190.2M | 127.2M | 374.3M | 306.9M | 265.7M | 341.3M | 455.8M |
| EPS | 1.04 | 0.87 | 2.06 | 1.09 | 11.8 | 7.05 | 6.42 | 5.71 | 7.78 | 12.3 |
| Diluted EPS | 1.03 | 0.86 | 1.99 | 1.06 | 11.7 | 6.79 | 6.19 | 5.49 | 7.43 | 11.5 |
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 | 551.4M | 583.6M | 609.9M | 628.4M | 689.9M | 729.6M | 745.5M | 764M | 802.7M | 839.4M | 875.1M | 928.9M |
| Cost of revenue | 280.4M | 315.8M | 329.6M | 329.2M | 366.5M | 393.5M | 399.9M | 405.4M | 428.9M | 426.5M | 440.2M | 458.7M |
| Gross profit | 270.9M | 267.8M | 280.3M | 299.2M | 323.5M | 336M | 345.6M | 358.7M | 373.8M | 412.9M | 434.9M | 470.2M |
| Gross margin | 49.1% | 45.9% | 46% | 47.6% | 46.9% | 46.1% | 46.4% | 46.9% | 46.6% | 49.2% | 49.7% | 50.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 154.2M | 171.4M | 150.4M | 160.5M | 180M | 189.2M | 181.8M | 183.4M | 187M | 232.1M | 237.2M | 247.6M |
| Operating expenses | 205.9M | 218.5M | 204.8M | 215.4M | 236.6M | 247.6M | 244.2M | 247M | 251.6M | 299.6M | 312.9M | 322.5M |
| Operating income | 55.1M | 40.3M | 65.2M | 74.1M | 76.8M | 78.2M | 91.4M | 101.3M | 109.8M | 104.2M | 113.1M | 139.3M |
| Operating margin | 9.99% | 6.91% | 10.7% | 11.8% | 11.1% | 10.7% | 12.3% | 13.3% | 13.7% | 12.4% | 12.9% | 15% |
| Non-operating income, net | 144K | 1.3M | -540K | -540K | -21.3M | -810K | -332K | -272K | 348K | -5.4M | -195K | 778K |
| Pretax income | 55.2M | 41.6M | 64.7M | 73.6M | 55.5M | 77.4M | 91M | 101.1M | 110.2M | 98.8M | 112.9M | 140.1M |
| Income tax | 13.9M | 6.9M | 16.2M | 19.7M | 12.1M | 13.7M | 18.1M | 24.9M | 29.9M | 19.8M | 21.8M | 35M |
| Net income | 41.3M | 34.8M | 48.4M | 53.9M | 43.4M | 63.7M | 72.9M | 76.1M | 80.3M | 79M | 91.1M | 105.1M |
| Net margin | 7.49% | 5.96% | 7.94% | 8.58% | 6.29% | 8.73% | 9.78% | 9.97% | 10% | 9.41% | 10.4% | 11.3% |
| EBITDA | 64.9M | 49.3M | 76M | 84.4M | 91.6M | 89.3M | 101.9M | 112.6M | 122.1M | 119.3M | 122.5M | 147.3M |
| EPS | 1.35 | 1.17 | 1.72 | 2 | 1.64 | 2.44 | 2.84 | 3.01 | 3.22 | 3.19 | 3.66 | 4.22 |
| Diluted EPS | 1.29 | 1.13 | 1.64 | 1.93 | 1.57 | 2.3 | 2.69 | 2.86 | 3.03 | 3 | 3.46 | 4 |
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 | 416.6M | 509.5M | 661.5M | 811.2M | 790.1M | — | — | 1.7B | — | 4B | 4.2B |
| Enterprise value | 1B | 1.2B | 1.5B | 1.8B | 1.5B | — | — | 4.6B | — | 8.4B | 9.2B |
| Shares outstanding | 33.2M | 33.5M | 34M | 33.7M | 31.9M | 36.4M | 32.3M | 30.7M | 26.9M | 25.2M | 25.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 12 | 17.4 | 9.44 | 22.2 | 2.09 | — | — | 9.7 | — | 12.8 | 12.9 |
| P/S | 0.56 | 0.7 | 0.68 | 0.69 | 0.73 | — | — | 0.8 | — | 1.26 | 2.55 |
| P/B | 1.72 | 1.81 | 1.9 | 2.15 | 0.86 | — | — | 1.37 | — | 2.96 | 2.88 |
| EV/EBITDA | 14.7 | 15.8 | 10.8 | 9.48 | 11.9 | — | — | 17.4 | — | 18.5 | 20.2 |
| EV/Sales | 1.38 | 1.69 | 1.54 | 1.54 | 1.39 | — | — | 2.18 | — | 2.67 | 5.46 |
| Earnings yield | 8.31% | 5.74% | 10.6% | 4.51% | 47.8% | — | — | 10.3% | — | 7.79% | 7.76% |
| FCF yield | 91% | 84.8% | 101.3% | 102.1% | 90% | — | — | 66.1% | — | 44.8% | 102.8% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.32 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.2% | 41.4% | 40.1% | 42.2% | 55.1% | 78.5% | 57.7% | 48.9% | 46.6% | 47.3% | 50.6% |
| Operating margin | 7.49% | 5.79% | 9.89% | 14.7% | 25% | 27.9% | 15.4% | 10.7% | 11.1% | 12.9% | 29.9% |
| Net margin | 4.64% | 4.01% | 7.21% | 3.12% | 34.9% | 21.3% | 11.9% | 8.27% | 7.88% | 9.78% | 21% |
| ROE | 14.3% | 10.4% | 20.2% | 9.72% | 41.1% | 23.5% | 17.5% | 14.1% | 17.5% | 23.1% | 26.1% |
| ROA | 3.54% | 2.52% | 5.25% | 2.33% | 17.9% | 9.31% | 5.49% | 3.82% | 3.98% | 4.77% | 5.49% |
| ROIC | 3.94% | 3.76% | 7.53% | 9.49% | 14.4% | 10.9% | 6.04% | 4.22% | 4.82% | 5.4% | 5.59% |
| Return on tangible assets | 7.99% | 4.74% | 8.83% | 3.53% | 24.9% | 12.1% | 6.55% | 4.39% | 4.47% | 5.22% | 5.34% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 9 | 10.8 | 11.3 | 9.89 | 10.6 | 14.7 | 16.7 | 15.8 | 9.96 | 15.2 | 20.1 |
| Quick ratio | 9 | 10.8 | 11.3 | 9.89 | 10.6 | 14.7 | 16.7 | 15.8 | 9.96 | 15.2 | 20.2 |
| Debt / equity | 2.7 | 2.81 | 2.47 | 2.73 | 1.1 | 1.3 | 1.93 | 2.4 | 3 | 3.39 | 3.37 |
| Debt / assets | 0.67 | 0.68 | 0.64 | 0.65 | 0.48 | 0.52 | 0.61 | 0.65 | 0.68 | 0.7 | 0.7 |
| Net debt / EBITDA | 8.77 | 9.27 | 6.04 | 5.22 | 5.64 | 3.37 | 7.14 | 11 | 10.3 | 9.78 | 9.63 |
| Interest coverage | 0.85 | 0.57 | 1.21 | 2.28 | 3.13 | 4.4 | 2.31 | — | — | — | — |
| Effective tax rate | 39.8% | 10.5% | 7.7% | 24.7% | 13.1% | 23.8% | 23.9% | 22.9% | 22.7% | 23.1% | 23% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 22.5 | 21.7 | 28.6 | 34.8 | 34 | 33.2 | 53.8 | 69 | 98.7 | 125.2 | 68 |
| EPS (basic) | 1.04 | 0.87 | 2.06 | 1.09 | 11.8 | 7.05 | 6.42 | 5.71 | 7.78 | 12.3 | 12.3 |
| EPS (diluted) | 1.03 | 0.86 | 1.99 | 1.06 | 11.7 | 6.79 | 6.19 | 5.49 | 7.43 | 11.5 | 13.5 |
| Book value per share | 7.28 | 8.4 | 10.2 | 11.2 | 28.8 | 30.1 | 36.7 | 40.4 | 44.5 | 53.1 | 60.2 |
| FCF per share | 11.4 | 12.9 | 19.7 | 24.6 | 22.3 | 12.2 | 26.3 | 36.6 | 55.5 | 70.4 | 74.3 |
| Cash per share | 1.2 | 2.05 | 0.83 | 1.06 | 9.32 | 4.55 | 3.1 | 1.77 | 2.75 | 2.85 | 5.43 |
| Capex per share | 0.43 | 0.45 | 0.43 | 0.6 | 0.92 | 0.82 | 1.35 | — | — | 1.87 | 1.77 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.93% | 2.09% | 1.51% | 1.71% | 2.72% | 2.46% | 2.51% | — | — | 1.5% | 1.35% |
| Capex / operating cash flow | 3.71% | 4.17% | 2.51% | 2.5% | 8.65% | 10.2% | 15.7% | — | — | 2.59% | 2.32% |
| Payout ratio | 0% | — | — | — | — | — | — | — | — | — | 0% |
| Dividend yield | 0% | — | — | — | — | — | — | — | — | — | — |
| — |
| FY21 | — | $7.05 | — | — | $1.2B | — |
| FY20 | — | $11.8 | — | — | $1.1B | — |
| FY19 | — | $1.09 | — | — | $1.2B | — |
| FY18 | — | $2.06 | — | — | $972.6M | — |
| FY17 | — | $0.87 | — | — | $728.9M | — |
| FY16 | — | $1.04 | — | — | $745.6M | — |
| 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 | $551.4M | $583.6M | $609.9M | $628.4M | $689.9M | $729.6M | $745.5M | $764M | $802.7M | $839.4M | $875.1M | $928.9M |
| YoY change | +20.9% | +20% | +26.2% | +25.8% | +25.1% | +25% | +22.2% | +21.6% | +16.3% | +15.1% | +17.4% | +21.6% |
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 | 39.9M | 68.7M | 28.1M | 35.9M | 297.3M | 165.5M | 100.2M | 54.4M | 73.9M | 71.7M |
| Receivables | 561.5M | 704.7M | 780.1M | 1.1B | 1.2B | 2B | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 647.3M | 830.8M | 1B | 1.2B | 1.7B | 2.3B | 3.3B | 4.1B | 4.8B | 6B |
| Property, plant & equipment | 47.1M | 48.5M | 46.1M | 74.1M | 119.5M | 101.5M | 112.6M | 123M | 138.2M | 149.1M |
| Goodwill & intangibles | 544.8M | 542.7M | 540.5M | 538.4M | 588M | 629.4M | 613.3M | 596.6M | 580.5M | 565.9M |
| Total assets | 977.9M | 1.2B | 1.3B | 1.6B | 2.1B | 2.8B | 3.8B | 4.6B | 5.3B | 6.5B |
| Accounts payable | 25.4M | 25.6M | 26.3M | 23.8M | 26.7M | 37.2M | 30.8M | 43.3M | 59M | 79M |
| Short-term debt | 3M | 3M | 2.2M | 1.5M | 29.7M | — | — | — | 233.3M | 90M |
| Total current liabilities | 72M | 77.1M | 89.3M | 122.2M | 156.4M | 156.1M | 198.3M | 261.2M | 483.3M | 395.8M |
| Long-term debt | 649.9M | 788.5M | 857.9M | 1B | 984.7M | 1.4B | 2.3B | 3B | 3.4B | 4.4B |
| Total liabilities | 736.2M | 877.8M | 986.6M | 1.2B | 1.2B | 1.7B | 2.6B | 3.3B | 4.1B | 5.1B |
| Shareholders' equity | 241.7M | 281.7M | 347.8M | 376.6M | 918.8M | 1.1B | 1.2B | 1.2B | 1.2B | 1.3B |
| Total debt | 652.9M | 791.5M | 860.1M | 1B | 1B | 1.4B | 2.3B | 3B | 3.6B | 4.5B |
| Net debt | 613M | 722.9M | 832M | 992.5M | 717.1M | 1.3B | 2.2B | 2.9B | 3.5B | 4.5B |
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 | 62.9M | 54.4M | 76.5M | 60.1M | 67.5M | 73.9M | 55.5M | 55.6M | 53.6M | 71.7M | 96.1M | 122.2M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 3.6B | 4.1B | 4.2B | 4.4B | 4.5B | 4.8B | 5B | 5.3B | 5.5B | 6B | 6.4B | 6.8B |
| Property, plant & equipment | 119.9M | 123M | 125.3M | 128.2M | 130.7M | 138.2M | 142.4M | 145.5M | 145.9M | 149.1M | 151.6M | 155.6M |
| Goodwill & intangibles | 600.6M | 596.6M | 592.5M | 588.5M | 584.5M | 580.5M | 576.4M | 572.4M | 568.4M | 565.9M | 563.4M | 562.9M |
| Total assets | 4.1B | 4.6B | 4.6B | 4.8B | 5B | 5.3B | 5.5B | 5.7B | 6B | 6.5B | 6.9B | 7.2B |
| Accounts payable | 275.2M | 43.3M | 290.6M | 334M | 259.5M | 59M | 237.4M | 257.5M | 252.9M | 79M | 282.1M | 334.9M |
| Short-term debt | — | — | — | — | — | 233.3M | — | — | — | 90M | 130M | — |
| Total current liabilities | 275.2M | 261.2M | 290.6M | 334M | 259.5M | 483.3M | 237.4M | 257.5M | 252.9M | 395.8M | 412.1M | 334.9M |
| Long-term debt | 2.5B | 3B | 3.1B | 3.2B | 3.3B | 3.4B | 3.8B | 4B | 4.1B | 4.4B | 4.7B | 5B |
| Total liabilities | 2.8B | 3.3B | 3.5B | 3.7B | 3.8B | 4.1B | 4.3B | 4.5B | 4.7B | 5.1B | 5.5B | 5.7B |
| Shareholders' equity | 1.3B | 1.2B | 1.2B | 1.1B | 1.2B | 1.2B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.5B |
| Total debt | 2.5B | 3B | 3.1B | 3.2B | 3.3B | 3.6B | 3.8B | 4B | 4.1B | 4.5B | 4.9B | 5B |
| Net debt | 2.4B | 2.9B | 3B | 3.2B | 3.3B | 3.5B | 3.7B | 3.9B | 4.1B | 4.5B | 4.8B | 4.9B |
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 | 34.6M | 29.2M | 70.1M | 36.6M | 377.9M | 257.1M | 207.4M | 175.1M | 209.4M | 308.4M |
| Depreciation & amortization | 15.6M | 13.3M | 14.2M | 15.1M | 19.7M | 35.4M | 36.9M | 38.2M | 40.2M | 41.8M |
| Stock-based compensation | 8.5M | 11.3M | 11.7M | 12M | 18M | 21.2M | 21.9M | 26.7M | 31.8M | 33.1M |
| Change in working capital | -6.9M | -35.7M | -37M | 34.8M | 74.9M | -58.8M | -8.6M | 30M | -14M | -2.2M |
| Operating cash flow | 387.6M | 365.6M | 585.1M | 802.3M | 340.8M | 290.5M | 277.5M | 287.2M | 397.1M | 1.8B |
| Capital expenditure | -14.4M | -15.2M | -14.7M | -20.1M | -29.5M | -29.7M | -43.6M | — | — | -47.1M |
| Investing cash flow | -464.4M | -467.2M | -648.3M | -871.1M | 83.6M | -980.4M | -1.7B | -1.4B | -1.9B | -2.4B |
| Dividends paid | 0 | — | — | — | — | — | — | — | — | — |
| Share repurchases | -437K | -5.1M | -17.3M | -33.8M | -56.4M | -116.7M | -143.1M | -153.2M | -289.3M | -214.6M |
| Financing cash flow | -16.9M | 74.6M | -165.3M | -195.1M | -760.9M | 247.7M | 690.6M | 144.9M | -448.3M | 703.1M |
| Net change in cash | -93.8M | -27.1M | -228.5M | -263.9M | -336.5M | -442.2M | -698.2M | -1B | -1.9B | 76.4M |
| Free cash flow | 379M | 431.9M | 670.2M | 828.6M | 711.4M | 442.2M | 850.4M | 1.1B | 1.5B | 1.8B |
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 | 41.3M | 34.8M | 48.4M | 53.9M | 43.4M | 63.7M | 72.9M | 76.1M | 80.3M | 79M | 91.1M | 105.1M |
| Depreciation & amortization | 10M | 9M | 10.3M | 9.7M | 10M | 10.2M | 10.1M | 10.3M | 12.4M | 9.1M | 8.9M | 8.4M |
| Stock-based compensation | 7.1M | 7.5M | 7.6M | 7.8M | 8.1M | 8.3M | 7.9M | 8.1M | 8.5M | 8.5M | 8.7M | 8.7M |
| Change in working capital | -12.1M | -14.5M | 652K | 41.5M | -78.8M | 22.6M | -30.8M | 18.5M | -8M | 2.7M | -15.8M | 42.6M |
| Operating cash flow | 271.2M | -565.1M | 348.1M | 360.4M | 377.3M | -688.7M | 391.1M | 446.3M | 481.8M | 498.8M | 474.5M | 544M |
| Capital expenditure | — | — | — | — | — | — | — | — | -11.3M | -11.7M | -10.8M | -12.6M |
| Investing cash flow | -432.2M | -554.4M | -432M | -395.7M | -471.4M | -568.8M | -496.7M | -517M | -605.1M | -802.8M | -753.4M | -658M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -36.4M | -66.8M | -151.4M | -63.4M | -23.3M | -51.2M | -85.5M | -55.3M | -38.4M | -35.3M | -39.6M | -19.8M |
| Financing cash flow | 35.7M | 286.2M | -125.3M | -101.4M | -215.9M | -5.8M | -296.1M | -572.5M | -294.8M | 1.6B | 290.4M | -935.1M |
| Net change in cash | -125.2M | -833.2M | -209.2M | -136.7M | -309.9M | -1.3B | -401.7M | -643.2M | -418.2M | 1.2B | 11.5M | -1B |
| Free cash flow | 258.5M | 302.5M | 337.3M | 349.9M | 387.6M | 420.3M | 378.3M | 436.1M | 470.5M | 487.1M | 463.8M | 531.4M |