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 | $0.12 | $0.21 | +75.0% | — | $184.5M | — |
| Q4 25 | -$0.01 | $0.6 | +6100.0% | — | $116.5M | — |
| Q3 25 | $0.3 | $0.3 | 0.0% | — | $118.9M | — |
| Q2 25 | $0.16 | -$0.2 | -225.0% | — | $119.8M | — |
| Q1 25 | $0.46 | $0.25 | -45.7% | — | — | — |
| Q4 24 | $0.34 | $0.3 | -11.8% | — | $143.7M | — |
| Q3 24 | $0.66 | $0.48 | -27.3% | — | $159.5M | — |
| Q2 24 | $0.78 | $0.48 | -38.5% | — | $190.2M | — |
| Q1 24 | $0.59 | $0.55 | -6.8% | — | $167.4M | — |
| Q4 23 | $0.76 | $0.6 | -21.1% | — | $199.1M | — |
| Q3 23 | $0.62 | $0.44 | -29.0% | — | $192.1M | — |
| Q2 23 | $0.68 | $0.62 | -8.8% | — | $182.3M | — |
| Q1 23 | $0.66 | $0.63 | -4.5% | — | $182.5M | — |
| Q4 22 | $0.84 | $0.9 | +7.1% | — | $231M | — |
| Q3 22 | $1.2 | $1.23 | +2.5% | — | $258.2M | — |
| Q2 22 | $1.15 | $1.12 | -2.6% | — | $311.2M | — |
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 | — | $0.96 | — | — | $492.5M | — |
| FY24 | — | $1.8 | — | — | $660.8M | — |
| FY23 | — | $1.95 | — | — | $756.6M | — |
| FY22 | — | $3.78 | — | — | $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 | $192.7M | $330.1M | $601.2M | $628.9M | $393.7M | $688.5M | $1B | $756.6M | $660.8M | $492.5M |
| YoY change | -8.12% | +71.3% | +82.1% | +4.62% | -37.4% | +74.9% | +52.4% | -27.9% | -12.7% | -25.5% |
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 | 192.7M | 330.1M | 601.2M | 628.9M | 393.7M | 688.5M | 1B | 756.6M | 660.8M | 492.5M |
| Cost of revenue | 143M | 173.9M | 266.5M | 274.5M | 243.1M | 301.8M | 456.5M | 353.3M | 294.7M | 258.2M |
| Gross profit | 49.7M | 156.3M | 334.7M | 354.4M | 150.5M | 386.8M | 593.1M | 403.4M | 366.1M | 234.3M |
| Gross margin | 25.8% | 47.3% | 55.7% | 56.4% | 38.2% | 56.2% | 56.5% | 53.3% | 55.4% | 47.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.4M | 43.2M | 56.1M | 74.9M | 56.2M | 51.4M | 55.3M | 53.5M | 60.4M | 55.4M |
| Operating expenses | 50M | 56M | 72.9M | 95.4M | 82.8M | 71M | 65.3M | 86M | 73.8M | 73.2M |
| Operating income | -357K | 100.3M | 261.7M | 259M | 67.8M | 311.6M | 525.1M | 313.8M | 288.3M | 155M |
| Operating margin | -0.19% | 30.4% | 43.5% | 41.2% | 17.2% | 45.3% | 50% | 41.5% | 43.6% | 31.5% |
| Non-operating income, net | -14.4M | -23.5M | -16.6M | -50.8M | -191.4M | -120.7M | -76.3M | -59.7M | -2.6M | -41.5M |
| Pretax income | -48.8M | 25.3M | 208.9M | 169.5M | -185.1M | 128.4M | 394.9M | 214.5M | 242.2M | 48.7M |
| Income tax | 11.8M | 43.1M | 106.2M | 111.8M | 47.9M | 67.3M | 170.5M | 103.4M | 145.8M | -1M |
| Net income | -60.6M | -17.8M | 102.7M | 57.8M | -232.9M | 61.1M | 224.4M | 111.1M | 96.4M | 49.7M |
| Net margin | -31.5% | -5.4% | 17.1% | 9.18% | -59.2% | 8.88% | 21.4% | 14.7% | 14.6% | 10.1% |
| EBITDA | 74.3M | 155.9M | 351.5M | 360M | 179.1M | 387.9M | 610.3M | 432.5M | 411.7M | 261.5M |
| EPS | -0.82 | -0.4 | 1.19 | 0.97 | -3.84 | 1 | 3.78 | 1.95 | 1.8 | 0.96 |
| Diluted EPS | -0.82 | -0.4 | 1.19 | 0.97 | -3.84 | 0.99 | 3.78 | 1.94 | 1.8 | 0.96 |
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 | 192.1M | 199.1M | 167.4M | 190.2M | 159.5M | 143.7M | — | 119.8M | 118.9M | 116.5M | 128.4M | 184.5M |
| Cost of revenue | 88M | 95.5M | 67.2M | 75.7M | 72.9M | 78.9M | — | 61.6M | 61.9M | 67.2M | 63.6M | 83.2M |
| Gross profit | 104.1M | 103.6M | 100.2M | 114.5M | 86.6M | 64.8M | — | 58.2M | 56.9M | 49.3M | 64.7M | 101.3M |
| Gross margin | 54.2% | 52% | 59.9% | 60.2% | 54.3% | 45.1% | — | 48.6% | 47.9% | 42.3% | 50.4% | 54.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 14.4M | 15.3M | 13.3M | 16.4M | 15.1M | 15.5M | — | 10.4M | 19.8M | 15M | 15.6M | 15.1M |
| Operating expenses | 13.4M | 37.3M | 15.5M | 19.7M | 19.6M | 19M | — | 18.4M | 26M | 16.3M | 4M | 17.3M |
| Operating income | 89.8M | 65M | 84M | 93.7M | 65.9M | 44.7M | — | 38.1M | 33.7M | 26.9M | 59.8M | 84M |
| Operating margin | 46.8% | 32.7% | 50.1% | 49.3% | 41.3% | 31.1% | — | 31.8% | 28.3% | 23% | 46.6% | 45.5% |
| Non-operating income, net | -13.3M | -20.6M | 164K | 2.6M | -10.1M | 4.8M | — | -26M | -1.7M | 1.6M | -2.3M | -45M |
| Pretax income | 65.9M | 34.8M | 75.1M | 87.5M | 46.7M | 33M | — | -2.7M | 19.8M | 6.1M | 41.5M | 23.4M |
| Income tax | 41.2M | 8.5M | 44.9M | 61.8M | 21.6M | 17.6M | — | 7.6M | 4M | -25M | 21.3M | 9.4M |
| Net income | 24.8M | 26.3M | 30.2M | 25.7M | 25.1M | 15.3M | — | -10.3M | 15.9M | 31.1M | 20.2M | 14M |
| Net margin | 12.9% | 13.2% | 18% | 13.5% | 15.7% | 10.7% | — | -8.63% | 13.3% | 26.7% | 15.7% | 7.59% |
| EBITDA | 118.4M | 99.2M | 112.7M | 128.3M | 98.9M | 71.7M | — | 38.4M | 35.6M | 16.1M | 83M | 84M |
| EPS | 0.44 | 0.47 | 0.55 | 0.49 | 0.49 | 0.3 | — | -0.2 | — | 0.6 | 0.36 | 0.22 |
| Diluted EPS | 0.44 | 0.47 | 0.54 | 0.48 | 0.48 | 0.3 | — | -0.2 | — | 0.6 | 0.36 | 0.22 |
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 | 258.7M | 597.9M | 844.2M | 1.3B | 788.1M | 697.3M | 916.6M | 487.1M | 486.6M | 381.8M | 693.1M |
| Enterprise value | 541.3M | 868M | 1.2B | 1.7B | 1.4B | 1.3B | 1.3B | 887.3M | 730M | 861M | 947.1M |
| Shares outstanding | 60M | 60.3M | 61.1M | 59.4M | 60.7M | 60.9M | 59.3M | 56.8M | 52.5M | 51.5M | 51.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 8.22 | 22.7 | — | 11.4 | 4.08 | 4.39 | 5.05 | 7.69 | 7.54 |
| P/S | 1.34 | 1.81 | 1.4 | 2.09 | 2 | 1.01 | 0.87 | 0.64 | 0.74 | 0.78 | 1.37 |
| P/B | 1.83 | 4.71 | 5.9 | 9.88 | -7.22 | -11.3 | 7.93 | 2.77 | 2.39 | 1.55 | 1.58 |
| EV/EBITDA | 7.28 | 5.57 | 3.31 | 4.59 | 7.78 | 3.33 | 2.16 | 2.05 | 1.77 | 3.29 | 3.52 |
| EV/Sales | 2.81 | 2.63 | 1.93 | 2.63 | 3.54 | 1.87 | 1.26 | 1.17 | 1.1 | 1.75 | 1.87 |
| Earnings yield | — | — | 12.2% | 4.4% | — | 8.77% | 24.5% | 22.8% | 19.8% | 13% | 13.3% |
| FCF yield | 16.8% | 6.11% | 15.6% | 8.31% | 11.9% | 12.6% | 32.6% | 20.9% | 57.5% | -21.9% | 13.3% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.04 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.8% | 47.3% | 55.7% | 56.4% | 38.2% | 56.2% | 56.5% | 53.3% | 55.4% | 47.6% | 54.9% |
| Operating margin | -0.19% | 30.4% | 43.5% | 41.2% | 17.2% | 45.3% | 50% | 41.5% | 43.6% | 31.5% | 27.5% |
| Net margin | -31.5% | -5.4% | 17.1% | 9.18% | -59.2% | 8.88% | 21.4% | 14.7% | 14.6% | 10.1% | 16% |
| ROE | -42.8% | -14.1% | 71.8% | 43.5% | 213.3% | -98.7% | 194.2% | 63.1% | 47.4% | 20.2% | 28.6% |
| ROA | -9.47% | -2.27% | 11.9% | 6.78% | -24.3% | 6.82% | 23% | 10.9% | 8.03% | 4.77% | 7.81% |
| ROIC | -0.08% | 0% | 27.9% | 18.7% | 13.7% | 27.9% | 57.8% | 28.2% | 25.7% | 21.4% | 26.8% |
| Return on tangible assets | -9.47% | -2.27% | 11.9% | 6.78% | -24.3% | 6.82% | 23% | 10.9% | 8.03% | 4.77% | 6.29% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.22 | 1.29 | 1.19 | 1.05 | 1.48 | 1.14 | 1.04 | 1.17 | 1.17 | 1.6 | 1.17 |
| Quick ratio | 1.18 | 1.26 | 1.15 | 1 | 1.42 | 1.09 | 0.98 | 1.11 | 1.14 | 1.51 | 1.15 |
| Debt / equity | 2.53 | 3.36 | 3.13 | 3.39 | -7.39 | -11.2 | 4.58 | 3.03 | 2.66 | 2.36 | 1.81 |
| Debt / assets | 0.56 | 0.54 | 0.52 | 0.53 | 0.84 | 0.78 | 0.54 | 0.52 | 0.45 | 0.56 | 0.49 |
| Net debt / EBITDA | 3.8 | 1.73 | 0.91 | 0.94 | 3.38 | 1.53 | 0.66 | 0.93 | 0.59 | 1.83 | 1.45 |
| Interest coverage | -0.48 | 1.79 | 7.18 | 5.96 | -2.39 | 3.58 | 10.3 | 6.75 | 7.68 | 1.9 | 2.67 |
| Effective tax rate | 0% | 100% | 50.9% | 65.9% | 0% | 52.4% | 43.2% | 48.2% | 60.2% | 0% | 10.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.21 | 5.47 | 9.84 | 10.6 | 6.49 | 11.3 | 17.7 | 13.3 | 12.6 | 9.56 | 9.36 |
| EPS (basic) | -0.82 | -0.4 | 1.19 | 0.97 | -3.84 | 1 | 3.78 | 1.95 | 1.8 | 0.96 | 0.96 |
| EPS (diluted) | -0.82 | -0.4 | 1.19 | 0.97 | -3.84 | 0.99 | 3.78 | 1.94 | 1.8 | 0.96 | 1.42 |
| Book value per share | 2.36 | 2.1 | 2.34 | 2.24 | -1.8 | -1.02 | 1.95 | 3.1 | 3.87 | 4.77 | 6.77 |
| FCF per share | 0.73 | 0.61 | 2.15 | 1.84 | 1.54 | 1.44 | 5.03 | 1.79 | 5.33 | -1.62 | 2.85 |
| Cash per share | 1.27 | 2.59 | 2.11 | 1.87 | 3.33 | 1.67 | 2.17 | 2.34 | 5.66 | 1.95 | 5.87 |
| Capex per share | 0.65 | 1.75 | 2.04 | 2.13 | 1.24 | 2.12 | 2.85 | 3.5 | 3.64 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 20.4% | 32% | 20.8% | 20.1% | 19.1% | 18.8% | 16.1% | 26.3% | 28.9% | — | — |
| Capex / operating cash flow | 53.4% | 99.4% | 35.7% | 44.8% | 203.5K% | 51.5% | 31.6% | 51.6% | 32.3% | — | — |
| Payout ratio | 0% | 0% | 0% | 4.23% | -2.09% | 11.8% | 10.8% | 26.8% | 31.2% | 48.7% | 16.1% |
| Dividend yield | 0% | 0% | 0% | 0.19% | 0.62% | 1.04% | 2.65% | 6.1% | 6.17% | 6.34% | 0.86% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 19, 2026 | $0.023 |
| May 20, 2026 | $0.023 |
| Mar 11, 2026 | $0.03 |
| May 22, 2025 | $0.147 |
| Mar 19, 2025 | $0.147 |
| Nov 21, 2024 | $0.147 |
| Aug 29, 2024 | $0.147 |
| May 31, 2024 | $0.147 |
| — |
| FY21 | — | $1 | — | — | $688.5M | — |
| FY20 | — | -$3.84 | — | — | $393.7M | — |
| FY19 | — | $0.97 | — | — | $628.9M | — |
| FY18 | — | $1.19 | — | — | $601.2M | — |
| FY17 | — | -$0.4 | — | — | $330.1M | — |
| FY16 | — | -$0.82 | — | — | $192.7M | — |
| 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 | $192.1M | $199.1M | $167.4M | $190.2M | $159.5M | $143.7M | — | $119.8M | $118.9M | $116.5M | $128.4M | $184.5M |
| YoY change | -25.6% | -13.8% | -8.24% | +4.32% | -17% | -27.8% | — | -37% | -25.5% | -18.9% | — | +54% |
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 | 76M | 156.1M | 128.6M | 111.2M | 201.9M | 101.5M | 128.8M | 133M | 296.8M | 100.3M |
| Receivables | 18.4M | 19.5M | 16.2M | 44.2M | 46.9M | 70.5M | 71.8M | 65M | 40.2M | 39.1M |
| Inventory | 3.5M | 5.7M | 9.3M | 11.4M | 13.3M | 10.9M | 14.4M | 13.6M | 10.6M | 12.4M |
| Total current assets | 121.2M | 215M | 259.6M | 225.9M | 291.6M | 232.6M | 238.1M | 269.7M | 430.1M | 219.7M |
| Property, plant & equipment | 463.1M | 507M | 545.6M | 564.8M | 617M | 617.6M | 687.9M | 707M | 757.1M | -397M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 640.5M | 786.2M | 862.7M | 852.1M | 960.3M | 895.7M | 974M | 1B | 1.2B | 1B |
| Accounts payable | 52M | 96.4M | 131.4M | 131.3M | 100.2M | 127.5M | 141.6M | 137.8M | 279.9M | 80.6M |
| Short-term debt | 39.3M | 7.7M | 18M | 24.7M | 28.6M | 26.1M | 22.5M | 21.4M | 30.9M | 25.6M |
| Total current liabilities | 99.5M | 166.3M | 218.4M | 214.9M | 196.7M | 203.7M | 229.2M | 230.5M | 368.7M | 137.2M |
| Long-term debt | 319.4M | 418.5M | 429M | 425.9M | 778.4M | 668.7M | 507.2M | 511.8M | 509.3M | 554M |
| Total liabilities | 498.9M | 659.3M | 719.6M | 719.2M | 1.1B | 957.7M | 858.4M | 840.5M | 996.8M | 794.6M |
| Shareholders' equity | 141.6M | 126.8M | 143M | 132.9M | -109.2M | -61.9M | 115.6M | 176M | 203.3M | 245.8M |
| Total debt | 358.7M | 426.2M | 447M | 450.7M | 806.9M | 694.8M | 529.7M | 533.3M | 540.3M | 579.5M |
| Net debt | 285.1M | 291.4M | 319.3M | 339.5M | 605M | 594.2M | 400.9M | 400.2M | 263.5M | 479.2M |
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 | 106.3M | 133M | 150.7M | 66M | 123.4M | 296.8M | 308M | 266M | 197M | 100.3M | 274.9M | 316.3M |
| Receivables | 63.3M | 65M | 56.5M | 62.1M | 45.9M | 40.2M | 45.9M | 35.4M | 44.2M | 39.1M | 69.4M | 51.9M |
| Inventory | 12.2M | 13.6M | 14.8M | 12M | 11.5M | 10.6M | 8M | 8M | 7.3M | 12.4M | 14.5M | 7.8M |
| Total current assets | 208.9M | 269.7M | 249.4M | 213.9M | 254M | 430.1M | 454.8M | 371.4M | 327.5M | 219.7M | 395.7M | 421.6M |
| Property, plant & equipment | 722.1M | 707M | 731.6M | 742.7M | 750.4M | 757.1M | 727.5M | 683.9M | — | -397M | -409.7M | 821.1M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 972M | 1B | 1B | 987.2M | 1B | 1.2B | 1.2B | 1.1B | 1B | 1B | 1.2B | 1.3B |
| Accounts payable | 91.9M | 137.8M | 93.2M | 85M | 81.2M | 279.9M | 69.7M | 63.8M | — | 80.6M | 71.8M | — |
| Short-term debt | 12.8M | 21.4M | 13.9M | 20.1M | 14.9M | 30.9M | 27.4M | 38.8M | 8M | 25.6M | 171.7M | 192.5M |
| Total current liabilities | 191.2M | 230.5M | 208.2M | 183.7M | 197.8M | 368.7M | 232.2M | 150.2M | 124.5M | 137.2M | 395.6M | 360.3M |
| Long-term debt | 513.1M | 511.8M | 511.8M | 509.9M | 510M | 509.3M | 656.2M | 613M | 562.4M | 554M | 461.6M | 441.6M |
| Total liabilities | 814.6M | 840.5M | 819.9M | 814.1M | 833M | 996.8M | 987.3M | 866M | 798.5M | 794.6M | 916.6M | 925.5M |
| Shareholders' equity | 157.4M | 176M | 198M | 173.1M | 194M | 203.3M | 210.7M | 203.4M | 208.6M | 245.8M | 292.5M | 364.5M |
| Total debt | 525.9M | 533.3M | 525.8M | 530M | 525M | 540.3M | 683.6M | 651.8M | 570.4M | 579.5M | 633.3M | 634.1M |
| Net debt | 419.6M | 400.2M | 375.1M | 464M | 401.5M | 263.5M | 375.6M | 385.7M | 373.4M | 479.2M | 358.4M | 317.8M |
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 | -60.6M | -17.8M | 102.7M | 57.8M | -232.9M | 61.1M | 224.4M | 111.1M | 96.4M | 49.7M |
| Depreciation & amortization | 75.8M | 74.9M | 92.2M | 105.5M | 118.1M | 89M | 96.7M | 120.9M | 130.7M | 117.2M |
| Stock-based compensation | 3.4M | 4.1M | 5.4M | 2.7M | 8.4M | 6.6M | 11M | 7.3M | 6.3M | 4.5M |
| Change in working capital | 15.7M | -29M | 9.5M | -29.5M | 4.4M | -22M | -8.1M | 5.5M | 177.5M | -150.6M |
| Operating cash flow | 73.7M | 106.3M | 349.1M | 282M | 37K | 251.2M | 534.5M | 385.4M | 592.8M | 14.7M |
| Capital expenditure | -39.3M | -105.6M | -124.7M | -126.3M | -75.3M | -129.3M | -168.8M | -199M | -191.3M | — |
| Investing cash flow | -39.3M | -105.6M | -164.6M | -119.3M | -347.6M | -126.6M | -153.7M | -198.6M | -226.9M | -57.1M |
| Dividends paid | 0 | 0 | 0 | -2.4M | -4.9M | -7.2M | -24.3M | -29.7M | -30M | -24.2M |
| Share repurchases | -2M | 0 | -1.8M | -71.3M | -4M | -11.8M | -36.3M | -31.2M | -43.7M | 0 |
| Financing cash flow | -25.6M | 51.7M | -69.9M | -103.4M | 308.7M | -147.8M | -250M | -71.2M | -71.5M | 5.4M |
| Net change in cash | 8.7M | 52.3M | 114.5M | 59.3M | -38.9M | -23.2M | 130.8M | 115.6M | 294.4M | -37M |
| Free cash flow | 43.6M | 36.6M | 131.5M | 109.1M | 93.4M | 87.5M | 298.7M | 101.9M | 279.7M | -83.7M |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q3 24 | Q4 24 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 26.3M | 33.8M | 24.8M | 26.3M | 30.2M | 25.7M | 25.1M | 15.3M | 15.9M | — | 20.2M | — |
| Depreciation & amortization | 27.2M | 29.4M | 29.8M | 34.6M | 28.7M | 34.3M | 33.1M | 34.6M | 28.7M | — | 26M | — |
| Stock-based compensation | 1.5M | 1.9M | 1.9M | 2.1M | 1.6M | 1.5M | 1.6M | 1.5M | 773K | — | 1.4M | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 101.2M | 91.1M | 107M | 80.6M | 114.5M | 132.4M | 90.4M | 78M | 45.6M | 54.9M | 50M | 108.4M |
| Capital expenditure | -45M | -43.4M | -44.1M | -66.6M | -46.6M | -49.1M | -48.2M | -47.4M | — | — | — | — |
| Investing cash flow | -45M | -43.4M | -44.1M | -66.6M | -46.6M | -49.1M | -48.2M | -47.3M | -22.7M | — | — | — |
| Dividends paid | -7.5M | -7.4M | -7.4M | -7.4M | -7.5M | -7.5M | -7.5M | -7.5M | -7.6M | — | -1.9M | — |
| Share repurchases | -7.5M | -11.1M | -5M | -7.6M | 0 | -43.7M | 0 | 0 | 0 | — | — | — |
| Financing cash flow | -16.9M | -21.7M | -14.8M | -17.7M | -9.4M | -53M | -9.4M | 290K | -48.9M | — | 168.8M | — |
| Net change in cash | 39.3M | 26M | 48.1M | -3.7M | 58.5M | 30.3M | 32.8M | 31M | -26M | 54.9M | 218.8M | 108.4M |
| Free cash flow | 47M | -37.6M | 48.5M | 44M | 38.8M | 6.4M | 80.4M | 154.1M | 45.6M | 3.1M | 28M | 108.4M |
| Date |
|---|
| Ratio |
|---|
| Feb 24, 2020 | 1:1 |