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 26 | $6.81 | $10.5 | +54.3% | — | $2.9B | — |
| Q4 25 | $6.75 | $9.37 | +38.8% | — | $2.6B | — |
| Q3 25 | $6.29 | $8.25 | +31.2% | — | $2.5B | — |
| Q2 25 | $4.84 | $6.53 | +34.9% | — | $2.2B | — |
| Q1 25 | $3.71 | $4.75 | +28.0% | — | $1.8B | — |
| Q4 24 | $3.67 | $4.08 | +11.2% | — | $1.9B | — |
| Q3 24 | $3.99 | $4.09 | +2.5% | — | $1.8B | — |
| Q2 24 | $3.19 | $3.74 | +17.2% | — | $1.8B | — |
| Q1 24 | $2.08 | $2.69 | +29.3% | — | $1.5B | — |
| Q4 23 | $2.18 | $2.55 | +17.0% | — | $1.4B | — |
| Q3 23 | $2.15 | $2.74 | +27.4% | — | $1.4B | — |
| Q2 23 | $1.6 | $1.93 | +20.6% | — | $1.3B | — |
| Q1 23 | $1.06 | $1.51 | +42.5% | — | $1.2B | — |
| Q4 22 | $1.39 | $1.54 | +10.8% | — | $1.1B | — |
| Q3 22 | $1.37 | $1.67 | +21.9% | — | $1.1B | — |
| Q2 22 | $0.99 | $1.17 | +18.2% | — | $1B | — |
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 | — | $28.9 | — | — | $9.1B | — |
| FY24 | — | $14.6 | — | — | $7B | — |
| FY23 | — | $9.03 | — | — | $5.2B | — |
| FY22 | — | $6.84 | — | — | $4.1B |
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 | $1.6B | $1.8B | $2.2B | $2.6B | $2.9B | $3.1B | $4.1B | $5.2B | $7B | $9.1B |
| YoY change | +3.41% | +9.4% | +22.1% | +19.8% | +9.23% | +7.6% | +34.7% | +25.8% | +35% | +29.5% |
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 | 1.6B | 1.8B | 2.2B | 2.6B | 2.9B | 3.1B | 4.1B | 5.2B | 7B | 9.1B |
| Cost of revenue | 1.3B | 1.4B | 1.7B | 2.1B | 2.3B | 2.5B | 3.4B | 4.2B | 5.6B | 6.9B |
| Gross profit | 344M | 366.3M | 446.3M | 501.9M | 547M | 563.2M | 741.6M | 990.5M | 1.5B | 2.2B |
| Gross margin | 21% | 20.5% | 20.4% | 19.2% | 19.1% | 18.3% | 17.9% | 19% | 21% | 24.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 243.2M | 266.6M | 297M | 340M | 357.8M | 376.3M | 489.3M | 574.4M | 730.1M | 883.3M |
| Operating expenses | 243.2M | 266.6M | 297M | 340M | 357.8M | 376.3M | 489.3M | 574.4M | 730.1M | 883.3M |
| Operating income | 100.8M | 99.7M | 149.3M | 161.9M | 189.2M | 186.9M | 252.3M | 416.1M | 746.3M | 1.3B |
| Operating margin | 6.17% | 5.58% | 6.84% | 6.19% | 6.62% | 6.08% | 6.09% | 7.99% | 10.6% | 14.4% |
| Non-operating income, net | 2.6M | 4.3M | 3M | -1.1M | 10.6M | 9.5M | -3.1M | -21.1M | -84.7M | -31.8M |
| Pretax income | 101.1M | 100.9M | 148.7M | 151.7M | 191.5M | 190.3M | 235.9M | 388.2M | 666.6M | 1.3B |
| Income tax | 36.2M | 45.7M | 35.8M | 37.4M | 41.4M | 46.9M | -10.1M | 64.8M | 144.1M | 270.9M |
| Net income | 64.9M | 55.3M | 112.9M | 114.3M | 150.1M | 143.3M | 245.9M | 323.4M | 522.4M | 1B |
| Net margin | 3.97% | 3.09% | 5.17% | 4.37% | 5.26% | 4.66% | 5.94% | 6.21% | 7.43% | 11.2% |
| EBITDA | 127.1M | 137.3M | 195.3M | 213M | 248.6M | 254.8M | 332.5M | 499.9M | 902.2M | 1.5B |
| EPS | 1.74 | 1.48 | 3.03 | 3.1 | 4.11 | 3.95 | 6.84 | 9.03 | 14.6 | 28.9 |
| Diluted EPS | 1.72 | 1.47 | 3 | 3.08 | 4.09 | 3.93 | 6.82 | 9.01 | 14.6 | 28.9 |
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 | 1.4B | 1.4B | 1.5B | 1.8B | 1.8B | 1.9B | 1.8B | 2.2B | 2.5B | 2.6B | 2.9B | 3.3B |
| Cost of revenue | 1.1B | 1.1B | 1.2B | 1.4B | 1.4B | 1.4B | 1.4B | 1.7B | 1.8B | 2B | 2.1B | 2.4B |
| Gross profit | 277.5M | 279.7M | 297.4M | 363.6M | 381.7M | 433.7M | 403.4M | 509.9M | 607.9M | 674.7M | 754.4M | 844.2M |
| Gross margin | 20.1% | 20.6% | 19.3% | 20.1% | 21.1% | 23.2% | 22% | 23.5% | 24.8% | 25.5% | 26.3% | 25.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 142.9M | 160M | 162.7M | 179.5M | 180.2M | 207.6M | 194.9M | 210.5M | 229.6M | 248.4M | 269M | 287M |
| Operating expenses | 142.9M | 160M | 162.7M | 179.5M | 180.2M | 207.6M | 194.9M | 210.5M | 229.6M | 248.4M | 269M | 287M |
| Operating income | 134.6M | 119.7M | 134.6M | 184.1M | 201.5M | 226.1M | 208.5M | 299.4M | 378.3M | 426.4M | 485.4M | 557.2M |
| Operating margin | 9.76% | 8.81% | 8.76% | 10.2% | 11.1% | 12.1% | 11.4% | 13.8% | 15.4% | 16.1% | 16.9% | 17.1% |
| Non-operating income, net | -8.2M | -8.6M | -11.6M | -14M | -15.8M | -43.4M | -3.2M | -4.2M | -11.2M | -13.2M | -9.6M | -552K |
| Pretax income | 125.4M | 111.7M | 123.1M | 169.7M | 187.8M | 186M | 208M | 296.5M | 370.5M | 418.5M | 482.1M | 566.2M |
| Income tax | 20.3M | 20.1M | 26.7M | 35.6M | 41.6M | 40.2M | 38.7M | 65.6M | 78.8M | 87.7M | 111.8M | 124.6M |
| Net income | 105.1M | 91.6M | 96.3M | 134M | 146.2M | 145.9M | 169.3M | 230.8M | 291.6M | 330.8M | 370.4M | 441.6M |
| Net margin | 7.63% | 6.75% | 6.27% | 7.4% | 8.07% | 7.81% | 9.24% | 10.6% | 11.9% | 12.5% | 12.9% | 13.5% |
| EBITDA | 155.9M | 141.1M | 171.5M | 224.1M | 242.2M | 264.4M | 247M | 336.4M | 420.5M | 470M | 533.4M | 612.3M |
| EPS | 2.93 | 2.56 | 2.7 | 3.75 | 4.1 | 4.1 | 4.77 | 6.54 | 8.26 | 9.38 | 10.5 | 12.5 |
| Diluted EPS | 2.93 | 2.55 | 2.69 | 3.74 | 4.09 | 4.09 | 4.75 | 6.53 | 8.25 | 9.37 | 10.5 | 12.5 |
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 | 1.2B | 1.6B | 1.6B | 1.8B | 1.9B | 3.6B | 4.1B | 7.4B | 15.1B | 33B | 58.4B |
| Enterprise value | 1.2B | 1.6B | 1.7B | 2.1B | 2.2B | 4B | 4.5B | 7.4B | 14.9B | 32.5B | 56.8B |
| Shares outstanding | 37.3M | 37.2M | 37.2M | 36.9M | 36.5M | 36.3M | 35.9M | 35.8M | 35.7M | 35.3M | 35.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 19.2 | 29.4 | 14.4 | 16.1 | 12.8 | 25 | 16.8 | 22.8 | 29 | 32.3 | 40.8 |
| P/S | 0.76 | 0.91 | 0.74 | 0.7 | 0.67 | 1.17 | 1 | 1.41 | 2.15 | 3.62 | 5.2 |
| P/B | 3.3 | 3.89 | 3.26 | 3.14 | 2.76 | 4.46 | 4.14 | 5.76 | 8.88 | 13.5 | 18.1 |
| EV/EBITDA | 9.55 | 12 | 8.48 | 9.85 | 8.86 | 15.9 | 13.4 | 14.8 | 16.5 | 22 | 28.3 |
| EV/Sales | 0.74 | 0.92 | 0.76 | 0.8 | 0.77 | 1.32 | 1.08 | 1.42 | 2.12 | 3.57 | 5.05 |
| Earnings yield | 5.22% | 3.4% | 6.95% | 6.22% | 7.8% | 3.99% | 5.95% | 4.39% | 3.45% | 3.1% | 2.45% |
| FCF yield | 5.47% | 4.84% | 7.38% | 6% | 13.6% | 4.4% | 6.12% | 7.4% | 4.88% | 3.13% | 3.16% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.44 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 21% | 20.5% | 20.4% | 19.2% | 19.1% | 18.3% | 17.9% | 19% | 21% | 24.1% | 25.9% |
| Operating margin | 6.17% | 5.58% | 6.84% | 6.19% | 6.62% | 6.08% | 6.09% | 7.99% | 10.6% | 14.4% | 17.1% |
| Net margin | 3.97% | 3.09% | 5.17% | 4.37% | 5.26% | 4.66% | 5.94% | 6.21% | 7.43% | 11.2% | 12.8% |
| ROE | 17.2% | 13.2% | 22.7% | 19.5% | 21.6% | 17.8% | 24.6% | 25.3% | 30.6% | 41.8% | 55.3% |
| ROA | 9.15% | 6.27% | 10.6% | 7.6% | 8.54% | 6.49% | 9.47% | 9.78% | 11.1% | 15.9% | 17% |
| ROIC | 18.6% | 12.4% | 21.4% | 14.4% | 15.2% | 11.2% | 18.9% | 26.1% | 40% | 53.2% | 85.3% |
| Return on tangible assets | 19.9% | 16.9% | 28.1% | 22% | 41.1% | 34.5% | 29.8% | 22.9% | 25% | 29.9% | 27.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.31 | 1.31 | 1.31 | 1.3 | 1.17 | 1.23 | 1.12 | 1.11 | 1.08 | 1.21 | 1.21 |
| Quick ratio | 1.28 | 1.28 | 1.28 | 1.28 | 1.15 | 1.2 | 1.09 | 1.07 | 1.06 | 1.19 | 1.19 |
| Debt / equity | 0.01 | 0.14 | 0.15 | 0.53 | 0.48 | 0.64 | 0.39 | 0.2 | 0.18 | 0.2 | 0.11 |
| Debt / assets | 0 | 0.07 | 0.07 | 0.21 | 0.19 | 0.23 | 0.15 | 0.08 | 0.07 | 0.08 | 0.04 |
| Net debt / EBITDA | -0.23 | 0.17 | 0.16 | 1.23 | 1.12 | 1.79 | 1 | 0.1 | -0.27 | -0.34 | -0.75 |
| Interest coverage | 77.5 | 46.3 | 53.1 | 19 | 28.3 | 39.2 | 20.5 | 44.8 | 133 | 186.3 | 250.2 |
| Effective tax rate | 35.8% | 45.2% | 24.1% | 24.7% | 21.6% | 24.7% | 0% | 16.7% | 21.6% | 20.9% | 21.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 43.8 | 48 | 58.7 | 71 | 78.2 | 84.7 | 115.2 | 145.4 | 196.9 | 257.5 | 318.5 |
| EPS (basic) | 1.74 | 1.48 | 3.03 | 3.1 | 4.11 | 3.95 | 6.84 | 9.03 | 14.6 | 28.9 | 28.9 |
| EPS (diluted) | 1.72 | 1.47 | 3 | 3.08 | 4.09 | 3.93 | 6.82 | 9.01 | 14.6 | 28.9 | 40.6 |
| Book value per share | 10.1 | 11.2 | 13.4 | 15.9 | 19.1 | 22.2 | 27.8 | 35.7 | 47.8 | 69.3 | 91.5 |
| FCF per share | 1.82 | 2.11 | 3.22 | 2.99 | 7.18 | 4.35 | 7.05 | 15.2 | 20.7 | 29.2 | 61.3 |
| Cash per share | 0.86 | 0.98 | 1.23 | 1.38 | 1.5 | 1.62 | 1.59 | 5.73 | 15.4 | 27.8 | 54.3 |
| Capex per share | 0.59 | 0.92 | 0.69 | 0.8 | 0.6 | 0.53 | 1.27 | 2.48 | 2.96 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.36% | 1.91% | 1.17% | 1.13% | 0.77% | 0.63% | 1.1% | 1.71% | 1.5% | — | — |
| Capex / operating cash flow | 22.6% | 38.4% | 26.6% | 23.6% | 7.91% | 9.76% | 19.5% | 17.4% | 12.4% | — | — |
| Payout ratio | 15.8% | 19.9% | 10.9% | 12.7% | 10.3% | 12.1% | 8.16% | 9.39% | 8.19% | 6.73% | 6.4% |
| Dividend yield | 0.83% | 0.68% | 0.75% | 0.79% | 0.81% | 0.48% | 0.49% | 0.41% | 0.28% | 0.21% | 0.22% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.90 |
| May 15, 2026 | $0.80 |
| Mar 6, 2026 | $0.70 |
| — |
| FY21 | — | $3.95 | — | — | $3.1B | — |
| FY20 | — | $4.11 | — | — | $2.9B | — |
| FY19 | — | $3.1 | — | — | $2.6B | — |
| FY18 | — | $3.03 | — | — | $2.2B | — |
| FY17 | — | $1.48 | — | — | $1.8B | — |
| FY16 | — | $1.74 | — | — | $1.6B | — |
| 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 | $1.4B | $1.4B | $1.5B | $1.8B | $1.8B | $1.9B | $1.8B | $2.2B | $2.5B | $2.6B | $2.9B | $3.3B |
| YoY change | +23% | +21.5% | +30.8% | +39.6% | +31.5% | +37.6% | +19.1% | +20.1% | +35.2% | +41.7% | +56.5% | +50.3% |
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 | 32.1M | 36.5M | 45.6M | 50.8M | 54.9M | 58.8M | 57.2M | 205.2M | 549.9M | 981.9M |
| Receivables | 318.8M | 382.9M | 481.4M | 619M | 619.5M | 773.7M | 1B | 1.3B | 1.9B | 2.6B |
| Inventory | 9.2M | 10.3M | 12.4M | 10.1M | 13.5M | 21.9M | 35.3M | 65.5M | 59.2M | 84.1M |
| Total current assets | 416M | 489.4M | 609.7M | 790.2M | 811.9M | 1B | 1.3B | 1.9B | 2.8B | 4.1B |
| Property, plant & equipment | 33M | 49.2M | 46.1M | 131.6M | 142.3M | 178.3M | 194.3M | 312.7M | 377.6M | 537.3M |
| Goodwill & intangibles | 383.3M | 553.3M | 660.9M | 984.8M | 1.4B | 1.8B | 1.8B | 1.9B | 2.6B | 3B |
| Total assets | 708.9M | 881.1M | 1.1B | 1.5B | 1.8B | 2.2B | 2.6B | 3.3B | 4.7B | 6.4B |
| Accounts payable | 103.4M | 132M | 176.2M | 196.2M | 204.1M | 254.8M | 337.4M | 420M | 654.9M | 696.3M |
| Short-term debt | 763K | 613K | 3.3M | 34.8M | 16.6M | 21.8M | 30.2M | 29.3M | 34.2M | 41.7M |
| Total current liabilities | 317.7M | 373.7M | 467.1M | 608M | 692.9M | 836.6M | 1.2B | 1.7B | 2.6B | 3.4B |
| Long-term debt | 2M | 59.9M | 73.6M | 278M | 316.3M | 492.9M | 359M | 227.5M | 274.4M | 441.7M |
| Total liabilities | 332.3M | 463.2M | 564.5M | 919.7M | 1.1B | 1.4B | 1.6B | 2B | 3B | 4B |
| Shareholders' equity | 376.6M | 417.9M | 498M | 585.3M | 696.4M | 805.7M | 999.9M | 1.3B | 1.7B | 2.4B |
| Total debt | 2.8M | 60.5M | 76.9M | 312.8M | 332.9M | 514.8M | 389.1M | 256.8M | 308.6M | 483.4M |
| Net debt | -29.3M | 24M | 31.3M | 262.1M | 278M | 456M | 331.9M | 51.6M | -241.3M | -498.5M |
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 | 137.6M | 205.2M | 100.8M | 199.4M | 415.6M | 549.9M | 204.8M | 331.7M | 860.5M | 981.9M | 1.1B | 1.9B |
| Receivables | 1.3B | 1.3B | 1.6B | 1.7B | 1.7B | 1.9B | 1.7B | 2.2B | 2.3B | 2.6B | 2.8B | 3.3B |
| Inventory | 53.9M | 65.5M | 71.1M | 63.8M | 55.7M | 59.2M | 63M | 70.7M | 78.8M | 84.1M | 93.9M | 104.8M |
| Total current assets | 1.8B | 1.9B | 2B | 2.3B | 2.5B | 2.8B | 2.6B | 3B | 3.7B | 4.1B | 4.5B | 5.8B |
| Property, plant & equipment | 396M | 312.7M | 453.4M | 467M | 475.5M | 377.6M | 521.7M | 537.7M | 612.1M | 537.3M | 837.4M | 953.5M |
| Goodwill & intangibles | 1.8B | 1.9B | 2.7B | 2.7B | 2.7B | 2.6B | 2.7B | 2.8B | 2.7B | 3B | 3B | 3.3B |
| Total assets | 3.1B | 3.3B | 3.9B | 4.2B | 4.4B | 4.7B | 4.6B | 5.1B | 5.8B | 6.4B | 6.9B | 8.5B |
| Accounts payable | 441.1M | 420M | 557.9M | 590.5M | 603.5M | 654.9M | 560.7M | 573.3M | 665.1M | 696.3M | 719.6M | 771.9M |
| Short-term debt | 13.3M | 29.3M | 12.9M | 17.7M | 6M | 34.2M | 4.1M | 11.7M | 4.7M | 41.7M | 25K | 215K |
| Total current liabilities | 1.6B | 1.7B | 2.1B | 2.3B | 2.4B | 2.6B | 2.4B | 2.7B | 3B | 3.4B | 3.6B | 4.8B |
| Long-term debt | 225.4M | 227.5M | 286.7M | 282.1M | 270.6M | 274.4M | 274.1M | 272M | 389.4M | 441.7M | 339.1M | 327.8M |
| Total liabilities | 1.9B | 2B | 2.5B | 2.7B | 2.8B | 3B | 2.8B | 3.1B | 3.5B | 4B | 4.1B | 5.3B |
| Shareholders' equity | 1.2B | 1.3B | 1.4B | 1.5B | 1.6B | 1.7B | 1.8B | 2B | 2.2B | 2.4B | 2.8B | 3.2B |
| Total debt | 238.7M | 256.8M | 299.6M | 299.8M | 276.6M | 308.6M | 278.2M | 283.6M | 394.1M | 483.4M | 339.1M | 328M |
| Net debt | 101.1M | 51.6M | 198.8M | 100.4M | -139M | -241.3M | 73.4M | -48.1M | -466.5M | -498.5M | -711.1M | -1.5B |
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 | 64.9M | 55.3M | 112.9M | 114.3M | 150.1M | 143.3M | 245.9M | 323.4M | 522.4M | 1B |
| Depreciation & amortization | 26.2M | 37.5M | 42.7M | 51.6M | 60.6M | 68.9M | 81.3M | 81.6M | 145.5M | 142M |
| Stock-based compensation | 5M | 6.4M | 7.2M | 5.9M | 6.9M | 10.6M | 10.5M | 12.9M | 16.6M | 21.8M |
| Change in working capital | 3.6M | -11M | -73.5M | -62.6M | 58.6M | -43.2M | -36.9M | -51.9M | 115.3M | 23.7M |
| Operating cash flow | 98.1M | 88.9M | 96.2M | 125.2M | 276.5M | 196.9M | 233.6M | 511.6M | 853M | 1.2B |
| Capital expenditure | -22.2M | -34.1M | -25.6M | -29.6M | -21.9M | -19.2M | -45.5M | -88.9M | -105.5M | — |
| Investing cash flow | -158.6M | -257.9M | -95.7M | -224.4M | -207.8M | -246.7M | -97.2M | -193M | -343.5M | -316.1M |
| Dividends paid | -10.3M | -11M | -12.3M | -14.5M | -15.5M | -17.4M | -20.1M | -30.4M | -42.8M | -68.8M |
| Share repurchases | -13.1M | -9M | -28.5M | -19.6M | -30.1M | -27.1M | -38.2M | -21.2M | -57.9M | -216M |
| Financing cash flow | -47.8M | 62.3M | -40.5M | 213.2M | -34.7M | 214.8M | -207M | -298.6M | -160.9M | -287.9M |
| Net change in cash | -108.4M | -106.7M | -40M | 114M | 33.9M | 165M | -70.6M | 19.9M | 348.6M | 582.4M |
| Free cash flow | 68M | 78.6M | 119.9M | 110.3M | 262.4M | 157.8M | 253.2M | 544.7M | 738M | 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 | 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 | 105.1M | 91.6M | 96.3M | 134M | 146.2M | 145.9M | 169.3M | 230.8M | 291.6M | 330.8M | 370.4M | 441.6M |
| Depreciation & amortization | 20.4M | 21.6M | 35.2M | 38.7M | 36.8M | 34.9M | 34.1M | 34.6M | 35.6M | 37.6M | 39M | 43.3M |
| Stock-based compensation | 880K | 3.8M | 7.4M | 2.7M | 2M | 4.5M | 8M | 4.2M | 3.6M | 6.1M | 19.4M | 9.2M |
| Change in working capital | -158.7M | 122.3M | -112.6M | -168.7M | 44.1M | -150.5M | -311.8M | -35.5M | 86.3M | 240.7M | -49M | 611.3M |
| Operating cash flow | 157M | 234.1M | 32.8M | 9.7M | 254.5M | 53.1M | -86.7M | 244.8M | 553.3M | 468.5M | 388.8M | 1.1B |
| Capital expenditure | -25.4M | -24.4M | -23.9M | -22.6M | -20.3M | -38.7M | -21.1M | -30.3M | — | — | — | — |
| Investing cash flow | -25.5M | -73.9M | -221.6M | -60.8M | -21.6M | -39.5M | -96.8M | -86.2M | -18.8M | -165.7M | -37.4M | -143.4M |
| Dividends paid | -8M | -8.9M | -8.9M | -10.7M | -10.7M | -12.4M | -14.2M | -15.9M | -17.6M | -21.2M | -24.6M | -28.2M |
| Share repurchases | -1.8M | -12.6M | -295K | -10.8M | -30.9M | -15.9M | -91.4M | -19.9M | -13.1M | -91.6M | -2.5M | -5.7M |
| Financing cash flow | -496.1M | -31.6M | -191.3M | -30.4M | -64.4M | -36.8M | -160.4M | -39.8M | 28.2M | -115.9M | -136.9M | -51.3M |
| Net change in cash | -364.6M | 128.6M | -380.2M | -81.5M | 168.5M | -23.1M | -344M | 118.8M | 562.7M | 186.9M | 214.5M | 944.7M |
| Free cash flow | 185.8M | 147.7M | 121.6M | 166.5M | 280.1M | 169.8M | -110.2M | 221.2M | 517.9M | 402.4M | 241.4M | 998.1M |
| Nov 13, 2025 |
| $0.60 |
| Aug 14, 2025 | $0.50 |
| May 16, 2025 | $0.45 |
| Mar 10, 2025 | $0.40 |
| Nov 14, 2024 | $0.35 |