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 24 | -$0.09 | -$0.55 | -511.1% | — | $277.4M | — |
| Q4 23 | — | -$0.08 | — | — | $320.1M | — |
| Q3 23 | $0.04 | $0.04 | 0.0% | — | $77.4M | — |
| Q2 23 | $0.07 | -$0.02 | -128.6% | — | $73.7M | — |
| Q1 23 | $0.03 | $0.02 | -33.3% | — | $239M | — |
| Q4 22 | $0.2 | -$0.02 | -110.0% | — | $296.3M | — |
| Q3 22 | $0.14 | $0.11 | -21.4% | — | $241M | — |
| Q2 22 | $0.1 | $0.1 | 0.0% | — | $221.7M | — |
| Q1 22 | $0.08 | $0.02 | -75.0% | — | $197.2M | — |
| Q4 21 | $0.16 | $0.04 | -75.0% | — | $233.9M | — |
| Q3 21 | $0.09 | $0.14 | +55.6% | — | $199M | — |
| Q2 21 | $0.07 | $0.09 | +28.6% | — | $178.4M | — |
| Q1 21 | $0.07 | $0.08 | +14.3% | — | $148.9M | — |
| Q4 20 | $0.2 | $0.22 | +10.0% | — | $171.7M | — |
| Q3 20 | $0.06 | $0.1 | +66.7% | — | $63M | — |
| Q2 20 | -$0.11 | $0.03 | +127.3% | — | $45.1M | — |
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 | — | -$0.87 | — | — | $447.6M | — |
| FY24 | — | -$1.66 | — | — | $364.9M | — |
| FY23 | — | -$0.18 | — | — | $1.1B | — |
| FY22 | — | $0.21 | — | — | $956.2M | — |
| FY21 |
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 | $258.5M | $536M | $297.8M | $273.6M | $344M | $760.2M | $956.2M | $1.1B | $364.9M | $447.6M |
| YoY change | +1.72% | +107.4% | -44.4% | -8.14% | +25.8% | +121% | +25.8% | +15.8% | -67% | +22.6% |
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 | 258.5M | 536M | 297.8M | 273.6M | 344M | 760.2M | 956.2M | 1.1B | 364.9M | 447.6M |
| Cost of revenue | 123M | 164.6M | 170.3M | 156.2M | 211.8M | 583M | 746.5M | 928.9M | 238.5M | 340.9M |
| Gross profit | 135.5M | 371.4M | 127.5M | 117.4M | 132.2M | 177.2M | 209.7M | 178M | 126.5M | 106.7M |
| Gross margin | 52.4% | 69.3% | 42.8% | 42.9% | 38.4% | 23.3% | 21.9% | 16.1% | 34.7% | 23.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 71.3M | 77.1M | 78.4M | 82M | 76.2M | 56.6M | 75.2M | 92M | 62.9M | 66.8M |
| Operating expenses | 95.9M | 76.8M | 77.2M | 76M | 69.3M | 82.6M | 125M | 142.9M | 100.4M | 93.8M |
| Operating income | 48.9M | 278.2M | 34M | 24.7M | 45.6M | 72.2M | 59M | 7.1M | 9.3M | 542K |
| Operating margin | 18.9% | 51.9% | 11.4% | 9.04% | 13.3% | 9.5% | 6.17% | 0.64% | 2.55% | 0.12% |
| Non-operating income, net | -161K | -3.7M | -809K | -25.7M | -39M | -11.5M | -19.3M | -13.2M | -61.5M | -84.1M |
| Pretax income | 33.5M | 258.6M | 21.4M | -11.3M | 119K | 53.9M | 31.7M | -18.4M | -66.2M | -96.4M |
| Income tax | 13.1M | 82.6M | 7.9M | 8.2M | 1.5M | 18.7M | 11.6M | -2.8M | 4.1M | -18M |
| Net income | 20.4M | 175.7M | 12.2M | -19.7M | -1.4M | 35.2M | 20.2M | -15.6M | -148.9M | -79.2M |
| Net margin | 7.89% | 32.8% | 4.08% | -7.21% | -0.4% | 4.63% | 2.11% | -1.41% | -40.8% | -17.7% |
| EBITDA | 64.5M | 295.4M | 54.2M | 44.7M | 64.6M | 94.9M | 87.6M | 40.2M | 32.5M | 15.2M |
| EPS | 0.23 | 1.95 | 0.14 | -0.23 | -0.05 | 0.34 | 0.21 | -0.18 | -1.66 | -0.87 |
| Diluted EPS | 0.22 | 1.91 | 0.13 | -0.23 | -0.05 | 0.33 | 0.21 | -0.18 | -1.66 | -0.87 |
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 | 77.4M | 320.1M | 277.4M | 82.7M | 97.2M | 107M | 91.9M | 100.7M | 120.6M | 134.4M | 197M | 227.9M |
| Cost of revenue | 50.1M | 271.2M | 238.8M | 56.2M | 62.4M | 65.4M | 69M | 75.7M | 92.2M | 104M | 146.8M | 168.6M |
| Gross profit | 27.3M | 48.9M | 38.6M | 26.5M | 34.7M | 41.6M | 22.9M | 25M | 28.4M | 30.4M | 50.2M | 59.3M |
| Gross margin | 35.3% | 15.3% | 13.9% | 32% | 35.8% | 38.9% | 24.9% | 24.8% | 23.5% | 22.6% | 25.5% | 26% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.9M | 23.7M | 30.4M | 17.1M | 17.1M | 17.1M | 15.5M | 18.1M | 19M | 15.8M | 18.1M | 19M |
| Operating expenses | 25.2M | 38.8M | 38.9M | 25.2M | 24M | 24.6M | 23.3M | 22.8M | 25.4M | 22.3M | 25.3M | 25.5M |
| Operating income | -2.6M | 2.4M | -7.4M | -3.1M | 6.8M | 13.2M | -3.9M | -842K | -101K | 5.4M | 21.9M | 30.3M |
| Operating margin | -3.42% | 0.76% | -2.68% | -3.78% | 7.01% | 12.4% | -4.24% | -0.84% | -0.08% | 4% | 11.1% | 13.3% |
| Non-operating income, net | -1.2M | -19.3M | -48.6M | -263K | 770K | -61.8M | -48.9M | -40K | -9.2M | -26M | -1.2M | -283K |
| Pretax income | -7.1M | -19.8M | -59.5M | -6.9M | 4.1M | -51.7M | -55.8M | -4.3M | -12.5M | -23.8M | 17.8M | 27.4M |
| Income tax | -1M | -1.7M | -7.8M | -10.7M | 15M | 3.9M | -8.1M | -800K | -2.8M | -6.3M | 5.4M | 7.8M |
| Net income | 2.7M | -18.1M | -51.7M | -31.7M | -12M | -56.4M | -48M | -3.3M | -9.7M | -18.2M | 12.4M | 19.7M |
| Net margin | 3.51% | -5.64% | -18.6% | -38.3% | -12.3% | -52.7% | -52.2% | -3.31% | -8.01% | -13.5% | 6.28% | 8.64% |
| EBITDA | 5.8M | 11.7M | 831K | 3.4M | 11.3M | 17.6M | 188K | 2.8M | 3.6M | 8.6M | 25.3M | 34.5M |
| EPS | 0.03 | — | -0.55 | -0.35 | -0.13 | -0.62 | -0.53 | -0.04 | -0.11 | -0.2 | 0.13 | 0.21 |
| Diluted EPS | 0.03 | — | -0.55 | -0.35 | -0.13 | -0.62 | -0.53 | -0.04 | -0.11 | -0.2 | 0.13 | 0.19 |
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 | 625.4M | 645.4M | 259.3M | 223M | 231.6M | 578.3M | 409.9M | 366.6M | 211.2M | 266.7M | 671.9M |
| Enterprise value | 854.3M | 901.4M | 323.7M | 364.7M | 337M | 633.9M | 514.9M | 510.1M | 347.4M | 417.1M | 806.7M |
| Shares outstanding | 89.3M | 90.3M | 89.1M | 85.1M | 84.2M | 85.3M | 85.4M | 87.9M | 89.9M | 91M | 91M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 30.6 | 3.67 | 21.3 | — | — | 16.4 | 20.3 | — | — | — | 370.5 |
| P/S | 2.42 | 1.2 | 0.87 | 0.82 | 0.67 | 0.76 | 0.43 | 0.33 | 0.58 | 0.6 | 1.01 |
| P/B | 3.41 | 1.85 | 0.78 | 0.77 | 0.75 | 2.25 | 1.44 | 1.38 | 1.45 | 4.81 | 8.18 |
| EV/EBITDA | 13.2 | 3.05 | 5.97 | 8.15 | 5.22 | 6.68 | 5.88 | 12.7 | 10.7 | 27.5 | 11.4 |
| EV/Sales | 3.3 | 1.68 | 1.09 | 1.33 | 0.98 | 0.83 | 0.54 | 0.46 | 0.95 | 0.93 | 1.19 |
| Earnings yield | 3.26% | 27.2% | 4.69% | — | — | 6.09% | 4.92% | — | — | — | 0.27% |
| FCF yield | 7.71% | 39.8% | 5.26% | 1.77% | 23.4% | 10.3% | 16.5% | 13.1% | 31.4% | 1.32% | 9.95% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.59 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.4% | 69.3% | 42.8% | 42.9% | 38.4% | 23.3% | 21.9% | 16.1% | 34.7% | 23.8% | 26% |
| Operating margin | 18.9% | 51.9% | 11.4% | 9.04% | 13.3% | 9.5% | 6.17% | 0.64% | 2.55% | 0.12% | 13.3% |
| Net margin | 7.89% | 32.8% | 4.08% | -7.21% | -0.4% | 4.63% | 2.11% | -1.41% | -40.8% | -17.7% | 0.62% |
| ROE | 11.1% | 50.4% | 3.65% | -6.84% | -0.45% | 13.7% | 7.07% | -5.87% | -102% | -142.8% | 5.67% |
| ROA | 3.94% | 22.9% | 1.76% | -3% | -0.19% | 4.14% | 2.29% | -1.8% | -30.6% | -20.4% | 8.3% |
| ROIC | 7.21% | 31.3% | 5.41% | 5.75% | 0% | 15.1% | 9.61% | 1.73% | 3.3% | 0.26% | 15.3% |
| Return on tangible assets | -40.9% | 255.4% | -96.7% | -80.3% | -1.4% | 21.8% | 12% | -8.19% | -136.4% | -65.4% | 2.25% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 3.8 | 5.44 | 5.02 | 3.17 | 2.26 | 1.82 | 1.64 | 1.42 | 3.02 | 1.51 | 1.48 |
| Quick ratio | 3.8 | 5.44 | 5.02 | 3.17 | 2.26 | 1.82 | 1.64 | 1.42 | 3.02 | 1.51 | 1.48 |
| Debt / equity | 1.58 | 0.85 | 0.73 | 0.92 | 0.82 | 0.94 | 0.91 | 0.99 | 1.62 | 3.85 | 2.47 |
| Debt / assets | 0.56 | 0.39 | 0.35 | 0.41 | 0.34 | 0.28 | 0.3 | 0.3 | 0.49 | 0.55 | 0.46 |
| Net debt / EBITDA | 3.55 | 0.87 | 1.19 | 3.17 | 1.63 | 0.59 | 1.2 | 3.57 | 4.19 | 9.92 | 1.71 |
| Interest coverage | 3.17 | 16.5 | 2.36 | 0.17 | 1.01 | 8.68 | 3.92 | -0.06 | -3.02 | -5.38 | 1.64 |
| Effective tax rate | 39.1% | 31.9% | 36.8% | 0% | 100% | 34.6% | 36.4% | 0% | 0% | 0% | 44.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.89 | 5.94 | 3.34 | 3.21 | 4.08 | 8.91 | 11.2 | 12.6 | 4.06 | 4.92 | 7.43 |
| EPS (basic) | 0.23 | 1.95 | 0.14 | -0.23 | -0.05 | 0.34 | 0.21 | -0.18 | -1.66 | -0.87 | -0.87 |
| EPS (diluted) | 0.22 | 1.91 | 0.13 | -0.23 | -0.05 | 0.33 | 0.21 | -0.18 | -1.66 | -0.87 | 0.02 |
| Book value per share | 2.05 | 3.86 | 3.73 | 3.39 | 3.67 | 3.01 | 3.34 | 3.03 | 1.62 | 0.61 | 0.91 |
| FCF per share | 0.54 | 2.85 | 0.15 | 0.05 | 0.64 | 0.7 | 0.79 | 0.54 | 0.74 | 0.04 | 0.53 |
| Cash per share | 0.69 | 0.44 | 2.01 | 1.47 | 1.75 | 2.17 | 1.82 | 1.35 | 1.12 | 0.69 | 0.9 |
| Capex per share | 0.1 | 0.13 | 0.19 | 0.3 | 0.05 | 0.05 | 0.1 | 0.31 | 0.09 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.5% | 2.24% | 5.7% | 9.24% | 1.15% | 0.6% | 0.92% | 2.45% | 2.32% | — | — |
| Capex / operating cash flow | 16% | 4.03% | 47% | -764.5% | 31.5% | 7.54% | 11.6% | 52.3% | -9.25% | — | — |
| Payout ratio | 54.8% | 8.35% | 146.2% | -86% | -759.3% | 24.2% | 42.3% | -112.6% | -12.1% | -23% | 1.1K% |
| Dividend yield | 1.79% | 2.27% | 6.86% | 7.61% | 4.55% | 1.48% | 2.08% | 4.8% | 8.51% | 6.82% | 2.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 16, 2026 | $0.05 |
| Jun 16, 2026 | $0.05 |
| Mar 17, 2026 | $0.05 |
| Dec 16, 2025 | $0.05 |
| Sep 16, 2025 |
| — |
| $0.34 |
| — |
| — |
| $760.2M |
| — |
| FY20 | — | -$0.05 | — | — | $344M | — |
| FY19 | — | -$0.23 | — | — | $273.6M | — |
| FY18 | — | $0.14 | — | — | $297.8M | — |
| FY17 | — | $1.95 | — | — | $536M | — |
| FY16 | — | $0.23 | — | — | $258.5M | — |
| 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 | $77.4M | $320.1M | $277.4M | $82.7M | $97.2M | $107M | $91.9M | $100.7M | $120.6M | $134.4M | $197M | $227.9M |
| YoY change | -67.9% | +8.01% | +16.1% | +12.1% | +25.5% | -66.6% | -66.9% | +21.9% | +24.2% | +25.6% | +114.4% | +126.2% |
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 | 61.5M | 39.6M | 179.2M | 124.8M | 147.2M | 185.1M | 155.2M | 118.9M | 100.6M | 63.2M |
| Receivables | 65.1M | 84.3M | 79.3M | 71.4M | 142M | 201.7M | 224.7M | 235.8M | 68.3M | 94.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 131.5M | 352.5M | 271M | 209.4M | 310.1M | 408.5M | 407.9M | 385.9M | 186.3M | 183.5M |
| Property, plant & equipment | 129.6M | 37.9M | 43.1M | 369.8M | 85.8M | 69.5M | 87.2M | 96.9M | 82.9M | 49.6M |
| Goodwill & intangibles | 567.8M | 697.3M | 703M | 631.7M | 648.2M | 689.6M | 712.5M | 675.3M | 378.1M | 266.4M |
| Total assets | 517.9M | 766.1M | 690.4M | 656.2M | 747.3M | 851.3M | 880.8M | 865.9M | 487.3M | 387.5M |
| Accounts payable | 30.8M | 23.7M | 14.7M | 11.5M | 49.7M | 58.8M | 75.2M | 108.2M | 16.2M | 20M |
| Short-term debt | 3.8M | 3M | 3M | 12.1M | 10.3M | 12.2M | 10.8M | 17.3M | 7.7M | 29.7M |
| Total current liabilities | 34.6M | 64.8M | 54M | 66M | 137.1M | 224.9M | 248.2M | 272.1M | 61.6M | 121.5M |
| Long-term debt | 286.7M | 292.5M | 240.5M | 254.4M | 242.2M | 228.4M | 249.4M | 245.2M | 229.1M | 183.9M |
| Total liabilities | 334.5M | 417.9M | 357.7M | 368M | 438.1M | 594.4M | 595.5M | 599.7M | 341.3M | 332.1M |
| Shareholders' equity | 183.5M | 348.3M | 332.7M | 288.2M | 309.3M | 256.9M | 285.4M | 266.3M | 146M | 55.4M |
| Total debt | 290.4M | 295.5M | 243.5M | 266.5M | 252.5M | 240.6M | 260.3M | 262.5M | 236.8M | 213.6M |
| Net debt | 228.9M | 255.9M | 196.8M | 233.3M | 133.4M | 55.5M | 149.6M | 156.7M | 140.9M | 154.2M |
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 | 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 | 128.7M | 118.9M | 132.7M | 88.3M | 93.1M | 100.6M | 78.1M | 69.3M | 66.4M | 63.2M | 71.1M | 83.4M |
| Receivables | 211.2M | 235.8M | 206.1M | 68.8M | 69.8M | 68.3M | 78.9M | 78.4M | 89M | 94.9M | 128.1M | 132.4M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 385.3M | 385.9M | 380M | 204.6M | 195.4M | 186.3M | 191M | 178.1M | 184.5M | 183.5M | 230.3M | 243.9M |
| Property, plant & equipment | 112.9M | 96.9M | 112.8M | 106.2M | 103M | 82.9M | 73.5M | 69.4M | 63.9M | 49.6M | 66.3M | 67M |
| Goodwill & intangibles | 707.7M | 675.3M | 570.2M | 502.4M | 501.5M | 378.1M | 321.2M | 320.3M | 319.4M | 266.4M | 265.5M | 264.7M |
| Total assets | 876.1M | 865.9M | 805M | 569.6M | 557.3M | 487.3M | 435.8M | 418M | 414.6M | 387.5M | 436.4M | 450.7M |
| Accounts payable | — | 108.2M | 263.5M | 59.5M | 64.5M | 16.2M | 55.2M | — | — | 20M | 133.5M | 133.5M |
| Short-term debt | 15.8M | 17.3M | 10.9M | 7.7M | 7.7M | 7.7M | 10.1M | 12.6M | 27.5M | 29.7M | 30.5M | 31.3M |
| Total current liabilities | 256.2M | 272.1M | 274.4M | 67.3M | 72.3M | 61.6M | 65.3M | 71.7M | 106.1M | 121.5M | 164M | 164.8M |
| Long-term debt | 248.2M | 245.2M | 240.7M | 231M | 230.1M | 229.1M | 225.1M | 211.8M | 191M | 183.9M | 179.6M | 175M |
| Total liabilities | 590.1M | 599.7M | 591.6M | 349.2M | 349.9M | 341.3M | 340.2M | 328M | 336.4M | 332.1M | 371.4M | 367.1M |
| Shareholders' equity | 286M | 266.3M | 213.4M | 220.4M | 207.4M | 146M | 95.6M | 90M | 78.2M | 55.4M | 65M | 83.6M |
| Total debt | 263.9M | 262.5M | 251.5M | 238.7M | 237.8M | 236.8M | 235.2M | 224.5M | 218.5M | 213.6M | 210.1M | 206.3M |
| Net debt | 153.3M | 156.7M | 123.1M | 153.6M | 147.6M | 140.9M | 161.6M | 160M | 156.7M | 154.2M | 141.9M | 125.5M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 20.4M | 175.7M | 12.2M | -19.7M | -1.4M | 35.2M | 20.2M | -15.6M | -148.9M | -79.2M |
| Depreciation & amortization | 15.3M | 16.4M | 16.3M | 16.6M | 17.3M | 22.4M | 25.7M | 28M | 20.8M | 12.3M |
| Stock-based compensation | 5M | 6.1M | 5.8M | 4.4M | 5.1M | 9.6M | 20M | 23.7M | 13.8M | 11M |
| Change in working capital | 2.6M | 3.2M | -3.8M | -10.8M | -2.9M | -30.6M | -2.3M | 28.8M | 48.8M | 1M |
| Operating cash flow | 56.7M | 298.8M | 36.1M | -3.3M | 12.6M | 60.1M | 75.4M | 51.7M | -91.5M | 10.6M |
| Capital expenditure | -9.1M | -12M | -17M | -25.3M | -4M | 4.5M | -8.8M | -27.1M | -8.5M | — |
| Investing cash flow | -9.6M | -76.4M | -156.4M | 16.7M | 38.2M | 17.3M | -60.5M | -16M | -26.8M | 1M |
| Dividends paid | -11.2M | -14.7M | -17.8M | -17M | -10.5M | -8.5M | -8.5M | -17.6M | -18M | -18.2M |
| Share repurchases | 0 | -5.3M | -13.8M | -12.6M | -525K | 0 | -11.3M | 0 | 0 | — |
| Financing cash flow | -34.1M | -25.5M | -88.9M | -59.4M | -15.5M | -17M | -93M | -64.7M | -57.7M | -41M |
| Net change in cash | 13M | 196.9M | -209.1M | -46.1M | 35.4M | 60.4M | -78.1M | -29M | -176M | -29.3M |
| Free cash flow | 48.2M | 256.9M | 13.6M | 4M | 54.2M | 59.4M | 67.4M | 47.9M | 66.2M | 3.5M |
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 | 2.7M | -18.1M | -51.7M | -31.7M | -12M | -56.4M | -48M | -3.3M | -9.7M | -18.2M | 12.4M | 19.7M |
| Depreciation & amortization | 7.4M | 7.7M | 7.1M | 6M | 3.9M | 3.8M | 3.5M | 3M | 3.1M | 2.7M | 3M | 3.6M |
| Stock-based compensation | 7M | 6.6M | 5.4M | 3.3M | 3.7M | 1.4M | 2.6M | 2.7M | 2.8M | 2.9M | 3.3M | 4.3M |
| Change in working capital | 13.8M | -13.9M | 35.5M | 14M | 1.5M | -2.3M | -11.4M | 2.2M | 7.4M | 2.8M | 6.9M | -6.8M |
| Operating cash flow | 24.9M | -22M | -9.2M | -15M | -7M | -60.4M | -29.4M | 7.8M | 8.3M | 9.8M | 21.8M | 23.8M |
| Capital expenditure | -5M | -7.3M | -2.7M | -2M | -1.6M | -2.2M | -2.6M | — | — | — | — | — |
| Investing cash flow | -1.8M | -2M | 6.1M | -817K | -1.2M | 1.3M | -2.5M | -186K | 98K | 921K | 758K | 409K |
| Dividends paid | -4.4M | -4.4M | -4.5M | -4.5M | -4.5M | -4.5M | -4.5M | -4.5M | -4.5M | -4.6M | -4.6M | -4.6M |
| Share repurchases | 0 | 0 | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -9.2M | -8.9M | -16.8M | -27.9M | -4.5M | -8.4M | -4.6M | -14.6M | -9.6M | -11.9M | -10.2M | -10.1M |
| Net change in cash | 14M | -32.9M | -19.9M | -43.8M | -12.7M | -67.5M | -36.4M | -6.9M | -1.2M | -1.2M | 12.4M | 14.1M |
| Free cash flow | 17M | -1.4M | 30.6M | 15.7M | 9.3M | 10.6M | -17.9M | 5.7M | 7.1M | 8.7M | 18.1M | 20.4M |
| $0.05 |
| Jun 16, 2025 | $0.05 |
| Mar 17, 2025 | $0.05 |
| Dec 16, 2024 | $0.05 |