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 | -$0.05 | -$0.03 | +40.0% | — | $112.5M | — |
| Q1 26 | -$0.06 | -$0.09 | -50.0% | — | $109.3M | — |
| Q4 25 | -$0.05 | -$0.05 | 0.0% | — | $117M | — |
| Q3 25 | -$0.07 | -$0.05 | +28.6% | — | $121M | — |
| Q2 25 | -$0.11 | -$0.03 | +72.7% | — | $124.9M | — |
| Q1 25 | -$0.09 | -$0.14 | -55.6% | — | $132.4M | — |
| Q4 24 | -$0.11 | -$0.09 | +18.2% | — | $199.1M | — |
| Q3 24 | -$0.16 | -$0.33 | -106.3% | — | $196.6M | — |
| Q2 24 | -$0.15 | -$0.2 | -33.3% | — | $203.3M | — |
| Q1 24 | -$0.19 | -$0.15 | +21.1% | — | $206M | — |
| Q4 23 | — | -$0.26 | — | — | $206.7M | — |
| Q3 23 | — | -$1.11 | — | — | $118.2M | — |
| Q1 23 | -$0.02 | -$0.05 | -150.0% | — | $94.3M | — |
| Q4 22 | — | $0.24 | — | — | $93.9M | — |
| Q3 22 | — | $0.09 | — | — | $92.6M | — |
| Q2 22 | $0.01 | -$0.06 | -700.0% | — | $95.2M | — |
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 | — | -$1.21 | — | — | $495.3M | — |
| FY24 | — | -$0.76 | — | — | $805M | — |
| FY23 | — | -$1.71 | — | — | $515.1M | — |
| FY22 | — | -$0.09 | — | — | $378.9M |
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 | $214.2M | $259.3M | $282.2M | $306.2M | $330.1M | $391.2M | $378.9M | $515.1M | $805M | $495.3M |
| YoY change | +4.31% | +21.1% | +8.84% | +8.51% | +7.8% | +18.5% | -3.16% | +36% | +56.3% | -38.5% |
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 | 214.2M | 259.3M | 282.2M | 306.2M | 330.1M | 391.2M | 378.9M | 515.1M | 805M | 495.3M |
| Cost of revenue | 19M | 28.9M | 28.7M | 28.3M | 32.4M | 32.7M | 32.9M | 67.8M | 142.5M | 51.2M |
| Gross profit | 195.1M | 230.4M | 253.5M | 277.9M | 297.7M | 358.5M | 346M | 447.2M | 662.5M | 444.1M |
| Gross margin | 91.1% | 88.9% | 89.8% | 90.8% | 90.2% | 91.6% | 91.3% | 86.8% | 82.3% | 89.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 10.9M | 4.9M | 13.1M | 52.9M | 59.1M | 67.3M | 69.9M | 85.8M | 66.7M | 65.3M |
| Operating expenses | 30.6M | 29.3M | 41.3M | 86.2M | 94.9M | 67.3M | 69.9M | 85.8M | 66.7M | 65.3M |
| Operating income | 70.1M | 88.1M | 92.6M | 99M | 100.1M | 128.1M | 122M | 139.2M | 245.9M | 187.6M |
| Operating margin | 32.7% | 34% | 32.8% | 32.3% | 30.3% | 32.7% | 32.2% | 27% | 30.5% | 37.9% |
| Non-operating income, net | 21M | -12.9M | -21.3M | 16M | -12.5M | -10.2M | -1.5M | -157.2M | -46.1M | -106.9M |
| Pretax income | 52M | 26.7M | 13.3M | 50.8M | 15.7M | 23.5M | 23.1M | -197.4M | -127.1M | -113.9M |
| Income tax | 4.4M | 3.1M | 2.4M | 4.3M | 5M | 12.2M | 11M | 14.5M | 4.4M | 21.8M |
| Net income | 47.6M | 23.6M | 10.9M | 46.5M | 10.8M | 11.4M | 12M | -211.9M | -131.6M | -225.5M |
| Net margin | 22.2% | 9.1% | 3.86% | 15.2% | 3.27% | 2.91% | 3.17% | -41.1% | -16.3% | -45.5% |
| EBITDA | 167.1M | 206.4M | 217.7M | 230.4M | 243.1M | 295.9M | 281.9M | 375.2M | 616.7M | 422.7M |
| EPS | 0.81 | 0.3 | 0.01 | 0.4 | -0.09 | -0.2 | -0.09 | -1.71 | -0.76 | -1.21 |
| Diluted EPS | 0.81 | 0.3 | 0.01 | 0.39 | -0.09 | -0.2 | -0.09 | -1.71 | -0.76 | -1.21 |
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 | 118.2M | 206.7M | 206M | 203.3M | 196.6M | 199.1M | 132.4M | 124.9M | 121M | 117M | 109.3M | 112.5M |
| Cost of revenue | 13.6M | 37M | 37.8M | 35.5M | 33.5M | 35.6M | 14M | 12M | 12.7M | 12.6M | 12.9M | 13.4M |
| Gross profit | 104.5M | 169.7M | 168.2M | 167.8M | 163M | 163.5M | 118.5M | 112.9M | 108.3M | 104.4M | 96.4M | 99.1M |
| Gross margin | 88.5% | 82.1% | 81.6% | 82.5% | 82.9% | 82.1% | 89.5% | 90.4% | 89.5% | 89.3% | 88.2% | 88.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 26.1M | 17.3M | 18.1M | 17.5M | 14.9M | 16.1M | 19.3M | 14.7M | 14.9M | 16.4M | 16.2M | 15.8M |
| Operating expenses | 26.1M | 17.3M | 18.1M | 17.5M | 14.9M | 16.1M | 19.3M | 14.7M | 14.9M | 16.4M | 16.2M | 15.8M |
| Operating income | 29.2M | 53.6M | 58.1M | 60.7M | 62.7M | 64.4M | 42.8M | 52.6M | 48.7M | 43.5M | 38.6M | 41.7M |
| Operating margin | 24.7% | 25.9% | 28.2% | 29.9% | 31.9% | 32.3% | 32.3% | 42.1% | 40.2% | 37.2% | 35.3% | 37.1% |
| Non-operating income, net | -121.5M | -13.2M | 3.3M | -6.8M | -49.9M | 7.3M | -81.3M | -28.1M | -62.9M | 65.4M | -6.1M | 2.9M |
| Pretax income | -133.4M | -43.1M | -21.4M | -35.9M | -64.3M | -5.6M | -91.9M | -28.9M | -59.5M | 66.3M | -6.7M | 5.8M |
| Income tax | 2.8M | 5.5M | 2.4M | -250K | 1.3M | 962K | 3.3M | 3M | 3.1M | 12.4M | 1.6M | 4.8M |
| Net income | -136.2M | -48.6M | -23.8M | -35.7M | -65.6M | -6.5M | -189.4M | -24.1M | -60.1M | 48.2M | -5.1M | 3.5M |
| Net margin | -115.2% | -23.5% | -11.5% | -17.5% | -33.4% | -3.28% | -143% | -19.3% | -49.7% | 41.2% | -4.65% | 3.1% |
| EBITDA | 81.3M | 157.6M | 155.2M | 155.5M | 152.7M | 153.3M | 133.1M | 101.9M | 97.1M | 90.5M | 82.1M | 85.2M |
| EPS | -1.11 | — | -0.15 | -0.2 | -0.33 | -0.08 | -0.87 | -0.16 | -0.32 | 0.16 | -0.08 | -0.04 |
| Diluted EPS | -1.11 | — | -0.15 | -0.2 | -0.33 | -0.08 | -0.87 | -0.16 | -0.32 | 0.16 | -0.08 | -0.04 |
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 | — | 1.2B | — | 1.5B | 1.5B | 1.3B | — | — | 1.9B | 2B |
| Enterprise value | 2.7B | — | 2.9B | — | 3.7B | 3.9B | 3.6B | — | — | 4.3B | 4.1B |
| Shares outstanding | 56.7M | 66.9M | 69.4M | 85M | 89.5M | 98.3M | 103.7M | 142.6M | 230.4M | 223.3M | 223.3M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28 | — | 112.2 | — | 142.3 | 132.1 | 108.4 | — | — | — | -7.01 |
| P/S | 6.22 | — | 4.33 | — | 4.65 | 3.84 | 3.44 | — | — | 3.88 | 4.27 |
| P/B | 0.98 | — | 0.86 | — | 0.99 | 0.92 | 0.9 | — | — | 1.15 | 1.19 |
| EV/EBITDA | 16.3 | — | 13.5 | — | 15.4 | 13.2 | 12.9 | — | — | 10.2 | 12.2 |
| EV/Sales | 12.7 | — | 10.4 | — | 11.3 | 9.95 | 9.61 | — | — | 8.71 | 8.87 |
| Earnings yield | 3.57% | — | 0.89% | — | 0.7% | 0.76% | 0.92% | — | — | — | -14.3% |
| FCF yield | 8.57% | — | 11.7% | — | 11.1% | 12.3% | 11.7% | — | — | 9.86% | 18.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.09 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 91.1% | 88.9% | 89.8% | 90.8% | 90.2% | 91.6% | 91.3% | 86.8% | 82.3% | 89.7% | 88.1% |
| Operating margin | 32.7% | 34% | 32.8% | 32.3% | 30.3% | 32.7% | 32.2% | 27% | 30.5% | 37.9% | 31.3% |
| Net margin | 22.2% | 9.1% | 3.86% | 15.2% | 3.27% | 2.91% | 3.17% | -41.1% | -16.3% | -45.5% | -2.94% |
| ROE | 3.51% | 1.67% | 0.76% | 2.72% | 0.69% | 0.7% | 0.83% | -8.03% | -6.02% | -13.6% | -0.96% |
| ROA | 1.65% | 0.78% | 0.33% | 1.26% | 0.27% | 0.27% | 0.3% | -2.62% | -1.89% | -5.19% | 2.19% |
| ROIC | 2.34% | 2.72% | 2.41% | 2.69% | 1.82% | 1.54% | 1.68% | 1.78% | 3.69% | 4.62% | 0% |
| Return on tangible assets | 2.09% | 1% | 0.42% | 1.55% | 0.34% | 0.32% | 0.33% | -2.98% | -1.92% | -5.3% | -0.34% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.16 | 0.43 | 0.63 | 1.33 | 1.11 | 0.58 | 0.24 | 0.13 | 0.23 | 0.84 | 5.63 |
| Quick ratio | 0.16 | 0.43 | 0.63 | 1.33 | 1.11 | 0.58 | 0.24 | 0.13 | 0.23 | 0.84 | 0.5 |
| Debt / equity | 1.07 | 1.09 | 1.27 | 1.12 | 1.5 | 1.52 | 1.68 | 2.01 | 2.12 | 1.55 | 1.62 |
| Debt / assets | 0.5 | 0.51 | 0.55 | 0.52 | 0.59 | 0.59 | 0.62 | 0.65 | 0.67 | 0.59 | 0.6 |
| Net debt / EBITDA | 8.28 | 6.99 | 7.84 | 7.18 | 9.05 | 8.07 | 8.3 | 13.8 | 7.27 | 5.67 | 6.49 |
| Interest coverage | 2.33 | 1.55 | 1.23 | 1.79 | 1.22 | 1.25 | 1.24 | -0.1 | 0.61 | 0.41 | 1.04 |
| Effective tax rate | 8.5% | 11.7% | 18.3% | 8.53% | 31.6% | 51.7% | 47.9% | 0% | 0% | 0% | 100% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.78 | 3.88 | 4.07 | 3.6 | 3.69 | 3.98 | 3.65 | 3.61 | 3.49 | 2.22 | 2.13 |
| EPS (basic) | 0.81 | 0.3 | 0.01 | 0.4 | -0.09 | -0.2 | -0.09 | -1.71 | -0.76 | -1.21 | -1.21 |
| EPS (diluted) | 0.81 | 0.3 | 0.01 | 0.39 | -0.09 | -0.2 | -0.09 | -1.71 | -0.76 | -1.21 | -0.29 |
| Book value per share | 23.9 | 21.1 | 20.6 | 20.1 | 17.4 | 16.6 | 14 | 18.5 | 9.49 | 7.45 | 7.16 |
| FCF per share | 2.01 | 1.91 | 2.06 | 1.51 | 1.91 | 1.88 | 1.46 | 0.68 | 1.1 | 0.85 | 0.95 |
| Cash per share | 1.23 | 1.53 | 1.45 | 3.18 | 1.39 | 0.91 | 1 | 0.85 | 0.69 | 0.81 | 0.73 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.15 | 0.08 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 6.74% | 3.74% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 15% | 7.88% |
| Payout ratio | 253% | 606.8% | 1.4K% | 347.5% | 1.6K% | 1.5K% | 1.6K% | -110.1% | -240.3% | -104.6% | 1.2K% |
| Dividend yield | 9.04% | — | 12.9% | — | 11.2% | 11.7% | 14.4% | — | — | 12.3% | 8.96% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 13, 2026 | $0.19 |
| Apr 13, 2026 | $0.19 |
| Jan 12, 2026 | $0.19 |
| — |
| FY21 | — | -$0.2 | — | — | $391.2M | — |
| FY20 | — | -$0.09 | — | — | $330.1M | — |
| FY19 | — | $0.4 | — | — | $306.2M | — |
| FY18 | — | $0.01 | — | — | $282.2M | — |
| FY17 | — | $0.3 | — | — | $259.3M | — |
| FY16 | — | $0.81 | — | — | $214.2M | — |
| 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 | $118.2M | $206.7M | $206M | $203.3M | $196.6M | $199.1M | $132.4M | $124.9M | $121M | $117M | $109.3M | $112.5M |
| YoY change | +27.6% | +120% | +118.4% | +112.1% | +66.3% | -3.68% | -35.7% | -38.6% | -38.4% | -41.3% | -17.5% | -9.95% |
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 | 69.8M | 102.4M | 100.3M | 270.3M | 124.2M | 89.7M | 103.3M | 121.6M | 159.7M | 180.1M |
| Receivables | — | — | — | — | — | — | — | — | — | 27.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 112.9M | 150.5M | 263.8M | 326.4M | 187.1M | 167.5M | 177.9M | 249.8M | 341.1M | 344.9M |
| Property, plant & equipment | — | — | — | 50.2M | 58.4M | 52.9M | 49.2M | 77M | 74.3M | 63.4M |
| Goodwill & intangibles | 614.9M | 675.2M | 719.9M | 695.6M | 758.2M | 663.2M | 342.5M | 985M | 102.7M | 91.8M |
| Total assets | 2.9B | 3B | 3.3B | 3.7B | 4B | 4.2B | 4B | 8.1B | 7B | 4.3B |
| Accounts payable | 22.9M | 23.2M | 31.5M | 22.9M | 28.3M | 25.9M | 22.9M | 99M | 75.7M | 43.8M |
| Short-term debt | 672M | 298.9M | 363.9M | 199.1M | 111.1M | 225.6M | 670M | 1.7B | 1.4B | 324.2M |
| Total current liabilities | 724.5M | 346.5M | 417.3M | 244.6M | 168.1M | 290.5M | 727.7M | 1.9B | 1.5B | 408.9M |
| Long-term debt | 780.4M | 1.2B | 1.4B | 1.7B | 2.2B | 2.3B | 1.8B | 3.5B | 3.3B | 2.3B |
| Total liabilities | 1.5B | 1.6B | 1.9B | 2B | 2.4B | 2.6B | 2.5B | 5.5B | 4.8B | 2.7B |
| Shareholders' equity | 1.4B | 1.4B | 1.4B | 1.7B | 1.6B | 1.6B | 1.5B | 2.6B | 2.2B | 1.7B |
| Total debt | 1.5B | 1.5B | 1.8B | 1.9B | 2.3B | 2.5B | 2.4B | 5.3B | 4.6B | 2.6B |
| Net debt | 1.4B | 1.4B | 1.7B | 1.7B | 2.2B | 2.4B | 2.3B | 5.2B | 4.5B | 2.4B |
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 | 133.4M | 121.6M | 131.9M | 122.2M | 127.2M | 159.7M | 147M | 144.8M | 165.1M | 180.1M | 125.5M | 153.6M |
| Receivables | — | — | — | — | — | — | 108.7M | 90.2M | 55.9M | 27.9M | 22M | 2.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 256M | 249.8M | 284.7M | 269.2M | 289.1M | 341.1M | 1.2B | 400.6M | 376.9M | 344.9M | 252.4M | 276.3M |
| Property, plant & equipment | 75.7M | 77M | 75.5M | 76.7M | 78.3M | 74.3M | 67.5M | 70.8M | 69.9M | 63.4M | 61.9M | 61M |
| Goodwill & intangibles | 1.5B | 985M | 97.1M | 100M | 104.5M | 102.7M | 89.7M | 92M | 92M | 91.8M | 91.3M | 91M |
| Total assets | 8.2B | 8.1B | 8B | 7.6B | 7.3B | 7B | 5.8B | 5B | 4.8B | 4.3B | 4.2B | 4.1B |
| Accounts payable | 118M | 99M | 101M | 85.8M | 90.7M | 75.7M | 47.8M | 45.9M | 44.4M | 43.8M | 29.2M | 42.8M |
| Short-term debt | 1.6B | 1.7B | 1.8B | 1.7B | 1.6B | 1.4B | 547.4M | 740.7M | 663.8M | 324.2M | 290M | 472.9M |
| Total current liabilities | 1.8B | 1.9B | 1.9B | 1.9B | 1.7B | 1.5B | 1.1B | 843M | 762.3M | 408.9M | 358.2M | 555.1M |
| Long-term debt | 3.6B | 3.5B | 3.5B | 3.3B | 3.3B | 3.3B | 2.7B | 2.3B | 2.3B | 2.3B | 2.2B | 2B |
| Total liabilities | 5.4B | 5.5B | 5.4B | 5.2B | 5.1B | 4.8B | 3.9B | 3.2B | 3.1B | 2.7B | 2.6B | 2.6B |
| Shareholders' equity | 2.8B | 2.6B | 2.5B | 2.4B | 2.3B | 2.2B | 1.9B | 1.8B | 1.7B | 1.7B | 1.6B | 1.5B |
| Total debt | 5.2B | 5.3B | 5.3B | 5B | 4.9B | 4.6B | 3.3B | 3B | 3B | 2.6B | 2.5B | 2.5B |
| Net debt | 5.1B | 5.2B | 5.1B | 4.9B | 4.8B | 4.5B | 3.1B | 2.9B | 2.8B | 2.4B | 2.4B | 2.3B |
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 | 47.6M | 23.6M | 10.9M | 46.5M | 10.8M | 11.4M | 12M | -211.9M | -131.6M | -225.5M |
| Depreciation & amortization | 97M | 118.3M | 125.2M | 131.2M | 142.8M | 167.7M | 158.9M | 233.7M | 369.1M | 230.7M |
| Stock-based compensation | 3.7M | -3.8M | 2.6M | 9.5M | 10.1M | 11M | 12.1M | 39.2M | 8.9M | 12.5M |
| Change in working capital | -3.8M | 1.9M | 3.1M | -10.1M | 11.9M | 4.7M | -9.8M | -3.5M | -14.9M | 10.1M |
| Operating cash flow | 137.6M | 129.8M | 136.5M | 171.8M | 167.6M | 177.9M | 174M | 66.9M | 272.8M | 222.8M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -33.4M |
| Investing cash flow | 26.6M | 10.6M | 0 | — | — | — | 0 | -451.4M | 2.1M | 47.8M |
| Dividends paid | -120.4M | -143.1M | -157.3M | -161.5M | -172.5M | -176M | -187.1M | -233.2M | -316.2M | -235.8M |
| Share repurchases | 0 | 0 | -227K | 0 | -470K | -156K | -686K | -1.3M | -1M | -122.1M |
| Financing cash flow | -350.6M | -1B | 134.8M | -75.6M | -288M | 139.9M | -149.7M | 469M | -1.8B | -4.5B |
| Net change in cash | -186.4M | -897.2M | 271.3M | 96.2M | -120.4M | 317.7M | 24.3M | 84.5M | -1.5B | -4.2B |
| Free cash flow | 114.2M | 127.8M | 143.1M | 128.7M | 170.5M | 184.6M | 151.9M | 96.4M | 253.8M | 189.4M |
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 | -136.2M | -48.6M | -23.8M | -35.7M | -65.6M | -6.5M | -189.4M | -24.1M | -60.1M | 48.2M | -5.1M | 3.5M |
| Depreciation & amortization | 51.9M | 103.6M | 97.1M | 94.5M | 90M | 87.5M | 90.2M | 47.7M | 46.7M | 46.2M | 43.4M | 43.2M |
| Stock-based compensation | 4.2M | 22.9M | 2M | 2.3M | 2.3M | 2.3M | 3.1M | 3.3M | 3.1M | 3M | 4M | 3.9M |
| Change in working capital | -213K | -3.6M | 1.3M | -1.8M | -901K | -13.5M | -4.6M | 12.7M | 2.1M | -91K | -1.5M | 244K |
| Operating cash flow | -54.2M | 59.8M | 86.8M | 77.7M | 34.3M | 74M | -94.9M | 52M | 56M | 55.6M | 39.7M | 67.1M |
| Capital expenditure | — | — | — | — | — | — | — | -9.8M | -6.6M | -7.2M | -1.6M | -1.8M |
| Investing cash flow | — | -608K | — | — | — | 1.6M | — | -9.8M | 29.5M | 15.3M | 6.9M | 18.8M |
| Dividends paid | -47.1M | -92.6M | -92.7M | -74.4M | -74.4M | -74.7M | -74.9M | -54.4M | -53.3M | -53.2M | -52.2M | -51.5M |
| Share repurchases | -770K | -235K | -55K | -369K | -128K | -486K | -19.4M | -57.2M | -7.1M | -38.4M | -39.9M | -11.5M |
| Financing cash flow | 532.8M | -68M | -160.6M | -696.2M | -512.2M | -435M | -1.9B | -730M | 304.8M | -1.7B | -204.8M | -164.8M |
| Net change in cash | 478.7M | -8.9M | -73.8M | -618.5M | -477.9M | -359.3M | -2B | -687.8M | 390.3M | -1.7B | -158.3M | -78.9M |
| Free cash flow | -14.8M | 38.1M | 84.2M | 59.9M | 47.8M | 62M | 49.4M | 42.2M | 49.4M | 48.4M | 38.1M | 65.3M |
| Oct 10, 2025 |
| $0.19 |
| Jul 11, 2025 | $0.19 |
| Apr 11, 2025 | $0.19 |
| Jan 13, 2025 | $0.275 |
| Oct 11, 2024 | $0.275 |
| Date | Ratio |
|---|---|
| Mar 1, 2017 | 1:3 |