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 | $0.95 | $1.05 | +10.5% | — | $274.8M | — |
| Q1 26 | $0.92 | $0.9 | -2.2% | — | $247.9M | — |
| Q4 25 | $0.9 | $0.93 | +3.3% | — | $244.8M | — |
| Q3 25 | $0.89 | $0.92 | +3.4% | — | $228.6M | — |
| Q2 25 | $0.86 | $0.89 | +3.5% | — | $229.6M | — |
| Q1 25 | $0.8 | $0.87 | +8.7% | — | $228.8M | — |
| Q4 24 | $0.72 | $0.87 | +20.8% | — | $216.4M | — |
| Q3 24 | $0.73 | $0.86 | +17.8% | — | $211.8M | — |
| Q2 24 | $0.69 | $0.83 | +20.3% | — | $212M | — |
| Q1 24 | $0.68 | $0.72 | +5.9% | — | $205.3M | — |
| Q4 23 | $0.63 | $0.62 | -1.6% | — | $194.6M | — |
| Q3 23 | $0.65 | $0.8 | +23.1% | — | $173.2M | — |
| Q2 23 | $0.67 | $0.71 | +6.0% | — | $167.1M | — |
| Q1 23 | $0.6 | $0.69 | +15.0% | — | $159.8M | — |
| Q4 22 | $0.65 | $0.65 | 0.0% | — | $161.8M | — |
| Q3 22 | $0.58 | $0.4 | -31.0% | — | $145.8M | — |
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 | — | $2.22 | — | — | $931.8M | — |
| FY24 | — | $1.75 | — | — | $845.5M | — |
| FY23 | — | $1.23 | — | — | $694.7M | — |
| FY22 | — | $3.48 | — | — | $618.4M |
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 | $389.5M | $407.1M | $453.9M | $487.4M | $510.6M | $589.8M | $618.4M | $694.7M | $845.5M | $931.8M |
| YoY change | +4.28% | +4.53% | +11.5% | +7.38% | +4.76% | +15.5% | +4.85% | +12.3% | +21.7% | +10.2% |
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 | 389.5M | 407.1M | 453.9M | 487.4M | 510.6M | 589.8M | 618.4M | 694.7M | 845.5M | 931.8M |
| Cost of revenue | 175.8M | 200.7M | 197M | 213.4M | 226.9M | 250.2M | 292.6M | 336.8M | 406.4M | 469.1M |
| Gross profit | 213.7M | 206.5M | 256.9M | 274M | 283.7M | 339.6M | 325.8M | 358M | 439.1M | 462.7M |
| Gross margin | 54.9% | 50.7% | 56.6% | 56.2% | 55.6% | 57.6% | 52.7% | 51.5% | 51.9% | 49.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 47M | 56.2M | 68.7M | 61.4M | 70.8M | 68M | 89.8M | 128.2M | 145.6M | 154.2M |
| Operating expenses | 47M | 56.2M | 68.7M | 61.4M | 70.8M | 68M | 89.8M | 128.2M | 145.6M | 154.2M |
| Operating income | 107.1M | 86.1M | 125.1M | 144.5M | 141.4M | 196.5M | 157.4M | 136.2M | 165.7M | 186.4M |
| Operating margin | 27.5% | 21.1% | 27.6% | 29.6% | 27.7% | 33.3% | 25.5% | 19.6% | 19.6% | 20% |
| Non-operating income, net | 492K | 3.3M | 3.3M | -233K | 6M | 6.1M | 132.1M | -27M | 15.4M | 21.2M |
| Pretax income | 83.4M | 60.2M | 99.2M | 116.7M | 123.9M | 181.7M | 267.9M | 85.4M | 119.6M | 154.4M |
| Income tax | 8.3M | 4.8M | 12.6M | 13M | 19M | 20.6M | 29M | 5.5M | 4.8M | 9.8M |
| Net income | 75.1M | 55.4M | 86.6M | 103.7M | 104.9M | 161.1M | 238.9M | 79.9M | 114.8M | 144.6M |
| Net margin | 19.3% | 13.6% | 19.1% | 21.3% | 20.5% | 27.3% | 38.6% | 11.5% | 13.6% | 15.5% |
| EBITDA | 167.6M | 154.3M | 192.3M | 213.6M | 217.6M | 277.7M | 243.2M | 243.6M | 327.4M | 344.1M |
| EPS | 1.01 | 0.76 | 1.19 | 1.44 | 1.45 | 2.24 | 3.48 | 1.23 | 1.75 | 2.22 |
| Diluted EPS | 1.01 | 0.76 | 1.16 | 1.41 | 1.43 | 2.21 | 3.45 | 1.21 | 1.73 | 2.2 |
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 | 173.2M | 194.6M | 205.3M | 212M | 211.8M | 216.4M | 228.8M | 229.6M | 228.6M | 244.8M | 247.9M | 274.8M |
| Cost of revenue | 81.3M | 98.6M | 102.4M | 97.5M | 102.5M | 104M | 114.6M | 110.1M | 124.7M | 119.7M | 118.2M | 124.2M |
| Gross profit | 91.9M | 96M | 102.9M | 114.5M | 109.3M | 112.4M | 114.2M | 119.5M | 103.8M | 125.1M | 129.7M | 150.6M |
| Gross margin | 53.1% | 49.3% | 50.1% | 54% | 51.6% | 51.9% | 49.9% | 52.1% | 45.4% | 51.1% | 52.3% | 54.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 30.4M | 44.3M | 35.6M | 38.2M | 34.1M | 37.6M | 36.2M | 35.1M | 37.7M | 45.2M | 47.8M | 57.3M |
| Operating expenses | 30.4M | 44.3M | 35.6M | 38.2M | 34.1M | 37.6M | 36.2M | 35.1M | 37.7M | 45.2M | 47.8M | 57.3M |
| Operating income | 39.6M | 21.7M | 32.8M | 43.4M | 41.5M | 48M | 49.5M | 56.1M | 37.7M | 43.1M | 44.6M | 53.3M |
| Operating margin | 22.8% | 11.2% | 16% | 20.5% | 19.6% | 22.2% | 21.6% | 24.4% | 16.5% | 17.6% | 18% | 19.4% |
| Non-operating income, net | -30.7M | 3M | 455K | 5.8M | 376K | 8.8M | 1.5M | 2.5M | 8.2M | 8.9M | -2.1M | -9.6M |
| Pretax income | 5.1M | 12.7M | 16.7M | 33.6M | 26.9M | 42.4M | 37.2M | 45M | 33.4M | 38.7M | 29M | 27.2M |
| Income tax | -4.9M | 931K | 292K | 1.1M | 1.7M | 1.7M | 4.1M | 4.1M | -31K | 1.6M | 4.2M | 20.3M |
| Net income | 10M | 11.8M | 16.4M | 32.5M | 25.2M | 40.7M | 33.1M | 41M | 33.5M | 37M | 24.7M | 6.9M |
| Net margin | 5.75% | 6.07% | 7.98% | 15.3% | 11.9% | 18.8% | 14.5% | 17.8% | 14.6% | 15.1% | 9.98% | 2.5% |
| EBITDA | 64.8M | 53.8M | 77.3M | 84.6M | 80.4M | 88.6M | 85.3M | 92.2M | 78.5M | 93.4M | 87.3M | 91.1M |
| EPS | 0.16 | 0.18 | 0.25 | 0.5 | 0.39 | 0.63 | 0.51 | 0.63 | 0.51 | 0.56 | 0.38 | 0.09 |
| Diluted EPS | 0.15 | 0.17 | 0.24 | 0.49 | 0.38 | 0.62 | 0.5 | 0.62 | 0.51 | 0.56 | 0.38 | 0.09 |
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 | 1.3B | 989.3M | 2.1B | 2.5B | 2.8B | 3.6B | 2.2B | 2.7B | 2.2B | 1.9B | 1.7B |
| Enterprise value | 1.9B | 1.6B | 2.6B | 2.9B | 3.1B | 3.8B | 2.5B | 3.3B | 2.9B | 2.7B | 2.8B |
| Shares outstanding | 74.1M | 72.5M | 72.6M | 72.1M | 71.9M | 72.1M | 68.7M | 64.9M | 64.3M | 63.7M | 63.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.5 | 17.9 | 24.1 | 23.7 | 27 | 22.3 | 9.31 | 33.3 | 19.3 | 12.8 | 18.3 |
| P/S | 3.38 | 2.43 | 4.59 | 5.04 | 5.54 | 6.11 | 3.6 | 3.83 | 2.63 | 1.99 | 1.74 |
| P/B | 12.2 | 6.69 | 9.66 | 9.04 | 8.26 | 7.66 | 4.69 | 4.18 | 4.27 | 2.6 | 2.63 |
| EV/EBITDA | 11.4 | 10.1 | 13.3 | 13.6 | 14.5 | 13.8 | 10.2 | 13.7 | 8.9 | 7.78 | 10.3 |
| EV/Sales | 4.91 | 3.82 | 5.62 | 5.95 | 6.17 | 6.48 | 4.02 | 4.82 | 3.45 | 2.87 | 2.84 |
| Earnings yield | 5.71% | 5.6% | 4.15% | 4.23% | 3.71% | 4.47% | 10.7% | 3% | 5.17% | 7.8% | 5.46% |
| FCF yield | 9.56% | 11.4% | 6.31% | 4.89% | 5.32% | 4.08% | 6.33% | 5.24% | 7.73% | 7.31% | 8.94% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.21 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.9% | 50.7% | 56.6% | 56.2% | 55.6% | 57.6% | 52.7% | 51.5% | 51.9% | 49.7% | 54.8% |
| Operating margin | 27.5% | 21.1% | 27.6% | 29.6% | 27.7% | 33.3% | 25.5% | 19.6% | 19.6% | 20% | 19.4% |
| Net margin | 19.3% | 13.6% | 19.1% | 21.3% | 20.5% | 27.3% | 38.6% | 11.5% | 13.6% | 15.5% | 9.8% |
| ROE | 69.4% | 37.5% | 40.2% | 38.2% | 30.6% | 34.3% | 50.3% | 12.6% | 22.1% | 20.2% | 14.8% |
| ROA | 8.48% | 6.14% | 9.34% | 10.3% | 9.78% | 14.1% | 21.1% | 3.88% | 6.18% | 6.44% | 5.03% |
| ROIC | 13.7% | 11.1% | 16% | 17.9% | 18% | 25.2% | 19.1% | 9.61% | 13.1% | 11.3% | 7.98% |
| Return on tangible assets | -16.5% | -12.2% | -22.7% | -38.2% | -64.5% | -235.4% | -206.5% | -14.3% | -25.1% | -22.3% | -11.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.23 | 1.15 | 1.58 | 1.91 | 2.35 | 2.85 | 1.87 | 1.88 | 1.89 | 2.07 | 1.7 |
| Quick ratio | 1.23 | 1.15 | 1.58 | 1.91 | 2.35 | 2.85 | 1.87 | 1.88 | 1.89 | 2.07 | 1.7 |
| Debt / equity | 5.99 | 4.16 | 2.5 | 2.05 | 1.53 | 1.03 | 0.94 | 1.55 | 1.86 | 1.58 | 1.84 |
| Debt / assets | 0.73 | 0.68 | 0.58 | 0.55 | 0.49 | 0.43 | 0.39 | 0.48 | 0.52 | 0.5 | 0.53 |
| Net debt / EBITDA | 3.55 | 3.66 | 2.44 | 2.08 | 1.47 | 0.79 | 1.08 | 2.84 | 2.12 | 2.4 | 3.04 |
| Interest coverage | 4.39 | 3.02 | 4.3 | 5.05 | 5.94 | 8.97 | 11.8 | 3.64 | 2.6 | 3.26 | 2.78 |
| Effective tax rate | 9.92% | 7.94% | 12.7% | 11.1% | 15.3% | 11.3% | 10.8% | 6.42% | 4.05% | 6.36% | 20.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.25 | 5.62 | 6.25 | 6.76 | 7.1 | 8.19 | 9 | 10.7 | 13.2 | 14.6 | 16 |
| EPS (basic) | 1.01 | 0.76 | 1.19 | 1.44 | 1.45 | 2.24 | 3.48 | 1.23 | 1.75 | 2.22 | 2.22 |
| EPS (diluted) | 1.01 | 0.76 | 1.16 | 1.41 | 1.43 | 2.21 | 3.45 | 1.21 | 1.73 | 2.2 | 1.54 |
| Book value per share | 1.46 | 2.04 | 2.97 | 3.77 | 4.76 | 6.53 | 6.91 | 9.79 | 8.08 | 11.2 | 10.7 |
| FCF per share | 1.7 | 1.55 | 1.81 | 1.67 | 2.09 | 2.04 | 2.05 | 2.15 | 2.67 | 2.13 | 2.19 |
| Cash per share | 0.7 | 0.7 | 0.96 | 1.54 | 2.82 | 3.7 | 2.7 | 4.55 | 4.26 | 4.8 | 4.36 |
| Capex per share | 0.25 | 0.16 | 0.19 | 0.32 | 0.24 | 0.34 | 0.39 | 0.33 | 0.39 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 4.72% | 2.77% | 3.07% | 4.7% | 3.34% | 4.12% | 4.37% | 3.08% | 3% | — | — |
| Capex / operating cash flow | 11.3% | 8.15% | 8.34% | 12.4% | 8.35% | 10.9% | 7.84% | 12.1% | 9.87% | — | — |
| Payout ratio | 39.5% | 39.3% | 8.4% | 13.9% | 13.7% | 8.94% | 5.77% | 16.3% | 11.2% | 8.84% | 13% |
| Dividend yield | 2.26% | 2.2% | 0.35% | 0.59% | 0.51% | 0.4% | 0.62% | 0.49% | 0.58% | 0.69% | 0.73% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 3, 2026 | $0.05 |
| May 11, 2026 | $0.05 |
| Mar 2, 2026 | $0.05 |
| Aug 4, 2025 | $0.05 |
| May 13, 2025 | $0.05 |
| Mar 3, 2025 |
| — |
| FY21 | — | $2.24 | — | — | $589.8M | — |
| FY20 | — | $1.45 | — | — | $510.6M | — |
| FY19 | — | $1.44 | — | — | $487.4M | — |
| FY18 | — | $1.19 | — | — | $453.9M | — |
| FY17 | — | $0.76 | — | — | $407.1M | — |
| FY16 | — | $1.01 | — | — | $389.5M | — |
| 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 | $173.2M | $194.6M | $205.3M | $212M | $211.8M | $216.4M | $228.8M | $229.6M | $228.6M | $244.8M | $247.9M | $274.8M |
| YoY change | +18.8% | +20.3% | +28.5% | +26.9% | +22.3% | +11.2% | +11.4% | +8.32% | +7.93% | +13.1% | +8.36% | +19.7% |
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 | 51.9M | 50.4M | 70M | 111M | 202.6M | 266.4M | 185.3M | 295.6M | 273.6M | 306M |
| Receivables | 52.7M | 57.7M | 61.1M | 58.5M | 58.7M | 66.3M | 113.6M | 128.4M | 138.2M | 162.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 158.3M | 168.7M | 216.2M | 276M | 359M | 436.4M | 389.1M | 561.4M | 529.1M | 590.8M |
| Property, plant & equipment | 37.4M | 36.4M | 35.3M | 72.2M | 69.6M | 68.4M | 70.8M | 75.1M | 70.1M | 100.4M |
| Goodwill & intangibles | 1.3B | 1.4B | 1.3B | 1.3B | 1.2B | 1.2B | 1.2B | 2.6B | 2.3B | 2.9B |
| Total assets | 885.7M | 902.8M | 927.3M | 1B | 1.1B | 1.1B | 1.1B | 2.1B | 1.9B | 2.2B |
| Accounts payable | 40.8M | 41.1M | 47.3M | 39.2M | 43.3M | 28.5M | 29.7M | 66.5M | 58.7M | 63.7M |
| Short-term debt | 47.8M | 58.5M | 14.3M | 20M | 20.1M | 25.3M | 46.7M | 30.6M | 30.1M | 39.7M |
| Total current liabilities | 129.2M | 147.2M | 136.7M | 144.3M | 153M | 152.9M | 208.4M | 298.3M | 279.7M | 285M |
| Long-term debt | 599.7M | 557.3M | 524.1M | 535.6M | 503.4M | 461.2M | 400.3M | 955.8M | 936.5M | 1.1B |
| Total liabilities | 777.5M | 754.8M | 711.7M | 740.1M | 730.1M | 674.5M | 657M | 1.4B | 1.3B | 1.5B |
| Shareholders' equity | 108.2M | 148M | 215.6M | 271.6M | 342.4M | 470.3M | 474.7M | 635.4M | 519.3M | 714M |
| Total debt | 647.5M | 615.7M | 538.3M | 555.6M | 523.5M | 486.6M | 447M | 986.4M | 966.6M | 1.1B |
| Net debt | 595.5M | 565.3M | 468.3M | 444.6M | 320.9M | 220.2M | 261.7M | 690.8M | 692.9M | 824.4M |
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 | 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 | 177.8M | 295.6M | 293.7M | 257.7M | 275.4M | 273.6M | 265.9M | 290.6M | 474.7M | 306M | 290.9M | 260.7M |
| Receivables | 115.8M | 128.4M | 141.3M | 122.3M | 131.1M | 138.2M | 159.2M | 156.9M | 153.9M | 162.8M | 176.4M | 182.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 402.4M | 561.4M | 563M | 530.8M | 533.6M | 529.1M | 555.1M | 570.6M | 744.4M | 590.8M | 602.3M | 586.1M |
| Property, plant & equipment | 67.9M | 75.1M | 73.4M | 76.4M | 73.4M | 70.1M | 72.4M | 69.3M | 68.5M | 100.4M | 100.4M | 100.5M |
| Goodwill & intangibles | 1.3B | 2.6B | 2.5B | 2.4B | 2.4B | 2.3B | 2.4B | 2.4B | 2.5B | 2.9B | 2.9B | 3.4B |
| Total assets | 1.2B | 2.1B | 2B | 1.9B | 1.9B | 1.9B | 1.9B | 2B | 2.1B | 2.2B | 2.3B | 2.5B |
| Accounts payable | 52.4M | 66.5M | 66.6M | 60.1M | 53.7M | 58.7M | 69.2M | 52.8M | 47.2M | 63.7M | 63.4M | 58.1M |
| Short-term debt | 32.7M | 30.6M | 111.4M | 31.3M | 31.3M | 30.1M | 29.7M | 28.8M | 27.7M | 39.7M | 57.6M | 70.6M |
| Total current liabilities | 248.7M | 298.3M | 354.4M | 291M | 270.4M | 279.7M | 279.6M | 259.8M | 256.2M | 285M | 306.2M | 344.3M |
| Long-term debt | 381.7M | 955.8M | 950.4M | 942.7M | 936M | 936.5M | 925.7M | 919.9M | 1.1B | 1.1B | 1.1B | 1.3B |
| Total liabilities | 685.1M | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.5B | 1.5B | 1.8B |
| Shareholders' equity | 536.3M | 635.4M | 551.9M | 525.5M | 545.9M | 519.3M | 585.1M | 656.7M | 708M | 714M | 765.8M | 719.1M |
| Total debt | 414.4M | 986.4M | 1.1B | 974M | 967.4M | 966.6M | 955.4M | 948.7M | 1.1B | 1.1B | 1.1B | 1.3B |
| Net debt | 236.6M | 690.8M | 768.2M | 716.3M | 692M | 692.9M | 689.5M | 658.1M | 616.7M | 824.4M | 844.1M | 1.1B |
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 | 75.1M | 55.4M | 86.6M | 103.7M | 104.9M | 161.1M | 238.9M | 79.9M | 114.8M | 144.6M |
| Depreciation & amortization | 59.6M | 64.3M | 63.1M | 68.1M | 71.5M | 75.1M | 78.6M | 93.6M | 127.8M | 122.1M |
| Stock-based compensation | 6.4M | 9.6M | 12.6M | 13.6M | 14.3M | 14.8M | 20M | 25.7M | 30.3M | 29.6M |
| Change in working capital | 22M | 7.9M | 4.9M | -3.2M | 10M | -33.7M | -943K | -14.5M | -416K | -30.3M |
| Operating cash flow | 162.8M | 138.1M | 166.8M | 184.9M | 204.5M | 222.2M | 344.4M | 177.2M | 257M | 227M |
| Capital expenditure | -18.4M | -11.3M | -13.9M | -22.9M | -17.1M | -24.3M | -27M | -21.4M | -25.4M | — |
| Investing cash flow | -30.3M | -55.9M | -13.9M | -28.5M | -17.1M | -27.3M | -77.9M | -444.4M | -55.2M | -146.7M |
| Dividends paid | -29.7M | -21.8M | -7.3M | -14.4M | -14.4M | -14.4M | -13.8M | -13M | -12.9M | -12.8M |
| Share repurchases | -39.9M | -7.7M | -10M | -31.8M | -7.3M | -24.4M | -96.6M | -36.1M | -82.3M | -69.3M |
| Financing cash flow | -90.8M | -69.2M | -117.1M | -70.2M | -62.6M | -82.9M | -157.7M | 376.1M | -155M | 28.4M |
| Net change in cash | 41.8M | 13M | 35.9M | 86.2M | 124.9M | 112M | 108.8M | 108.8M | 46.8M | 108.7M |
| Free cash flow | 125.8M | 112.3M | 131.4M | 120.1M | 150.4M | 146.8M | 140.8M | 139.3M | 171.6M | 135.5M |
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 | 10M | 11.8M | 16.4M | 32.5M | 25.2M | 40.7M | 33.1M | 41M | 33.5M | 37M | 24.7M | 6.9M |
| Depreciation & amortization | 18.8M | 29.9M | 36.3M | 34.7M | 30.1M | 26.8M | 30.2M | 31.8M | 24.9M | 36.9M | 37.3M | 42.9M |
| Stock-based compensation | 6.8M | 6.9M | 7.3M | 7.7M | 7.4M | 7.9M | 7.2M | 7.3M | 7.6M | 7.4M | 7.6M | 8.2M |
| Change in working capital | -7.3M | -3.8M | -7.8M | 15.8M | 1.8M | -10.2M | -18M | -1.1M | -6M | -5.2M | -13.8M | -19.2M |
| Operating cash flow | 17.1M | 47.4M | 49.2M | 81.1M | 65.4M | 61.3M | 46.6M | 48.5M | 70.9M | 70M | 31.2M | 59.5M |
| Capital expenditure | -5.1M | -5M | -5.4M | -11.8M | -3.8M | -4.3M | -6.4M | — | — | — | — | — |
| Investing cash flow | -37M | -373.2M | -5.5M | -11.8M | -5.6M | -38.6M | -6.5M | -1.3M | -1.3M | -144.1M | -495K | 67K |
| Dividends paid | -3.2M | -3.3M | -3.3M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.2M | -3.1M | -3M |
| Share repurchases | -7.8M | -12.5M | -70M | 0 | -12.3M | 0 | 0 | -3.7M | 0 | -65.6M | -20M | -47M |
| Financing cash flow | -4.7M | -192.1M | -16.4M | -64.7M | -44.5M | -24.8M | -27.5M | -12.8M | 129.4M | -70.7M | -33.7M | 111.5M |
| Net change in cash | -24.6M | -517.8M | 27.3M | 4.6M | 15.3M | -2M | 12.6M | 34.4M | 199M | -144.7M | -3M | 171M |
| Free cash flow | 22.5M | 26.5M | 14.1M | 56.2M | 40.1M | 56.6M | 15.4M | 28.5M | 45.3M | 46.4M | 8.5M | 34.3M |
| $0.05 |
| Oct 28, 2024 | $0.05 |
| Jul 29, 2024 | $0.05 |