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 | -$1.13 | -$1.64 | -45.1% | — | $812.9M | — |
| Q1 26 | -$1.8 | -$1.64 | +8.9% | — | $795.2M | — |
| Q4 25 | -$1.23 | -$2.06 | -67.5% | — | $923.2M | — |
| Q3 25 | -$0.14 | -$0.09 | +35.7% | — | $979.1M | — |
| Q2 25 | $0.6 | -$0.79 | -231.7% | — | $956.6M | — |
| Q1 25 | $0.49 | $0.48 | -2.0% | — | $910.4M | — |
| Q4 24 | $1.4 | $1.47 | +5.0% | — | $1.1B | — |
| Q3 24 | $1.99 | $0.97 | -51.3% | — | $1B | — |
| Q2 24 | $2.28 | $3.58 | +57.0% | — | $1.2B | — |
| Q1 24 | $2.49 | $2.93 | +17.7% | — | $1.1B | — |
| Q4 23 | $1.75 | $1.43 | -18.3% | — | $1B | — |
| Q3 23 | $0.5 | $2.06 | +312.0% | — | $1B | — |
| Q2 23 | $0.77 | $2.21 | +187.0% | — | $1.1B | — |
| Q1 23 | $0.38 | $1.55 | +307.9% | — | $999.3M | — |
| Q4 22 | -$0.22 | $0.44 | +300.0% | — | $985.2M | — |
| Q3 22 | -$2.08 | -$2.2 | -5.8% | — | $840.1M | — |
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 | — | -$3.4 | — | — | $3.8B | — |
| FY24 | — | $8.16 | — | — | $4.3B | — |
| FY23 | — | $7.35 | — | — | $4.1B | — |
| FY22 | — | -$4.38 | — | — | $3.5B |
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 | $2.6B | $2.9B | $3.2B | $3.3B | $2.8B | $3.1B | $3.5B | $4.1B | $4.3B | $3.8B |
| YoY change | -0.33% | +12.3% | +10.2% | +3.55% | -14.6% | +9.37% | +15.4% | +16.1% | +4.61% | -12.5% |
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 | 2.6B | 2.9B | 3.2B | 3.3B | 2.8B | 3.1B | 3.5B | 4.1B | 4.3B | 3.8B |
| Cost of revenue | 2.1B | 2.4B | 2.7B | 2.8B | 2.3B | 2.7B | 3.1B | 3.3B | 3.4B | 3.1B |
| Gross profit | 427.5M | 502.6M | 497M | 541.8M | 465.4M | 363.4M | 433.9M | 785.6M | 895.5M | 632.8M |
| Gross margin | 16.6% | 17.4% | 15.6% | 16.5% | 16.5% | 11.8% | 12.2% | 19.1% | 20.8% | 16.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 394.6M | 428.5M | 458.2M | 487.9M | 415.5M | 450.1M | 473M | 576.9M | 628.1M | 616.5M |
| Operating expenses | 394.6M | 428.5M | 458.2M | 487.9M | 415.5M | 450.1M | 473M | 576.9M | 628.1M | 616.5M |
| Operating income | 32.9M | 74.1M | 38.8M | 53.9M | 49.9M | -86.7M | -39.1M | 208.7M | 267.4M | 16.3M |
| Operating margin | 1.28% | 2.57% | 1.22% | 1.64% | 1.77% | -2.82% | -1.1% | 5.07% | 6.21% | 0.43% |
| Non-operating income, net | 12.1M | 34.3M | 13.8M | 13.8M | 6M | -52.7M | 5.1M | 9.6M | -14.6M | -28M |
| Pretax income | 38.3M | 93.8M | 36.6M | 47.9M | 42.2M | -154.9M | -62.4M | 181M | 219M | -42.9M |
| Income tax | -4M | 44.9M | 2.3M | 11.3M | 3.7M | 28.3M | 9.2M | 52.9M | 74.8M | 15.1M |
| Net income | 42.3M | 48.9M | 34.3M | 36.6M | 38.5M | -183.2M | -71.6M | 128.1M | 144.2M | -58M |
| Net margin | 1.65% | 1.69% | 1.08% | 1.11% | 1.37% | -5.96% | -2.02% | 3.11% | 3.35% | -1.54% |
| EBITDA | 84.1M | 151.2M | 96.6M | 111M | 98.8M | -27.6M | 9.4M | 263.4M | 323M | 72.5M |
| EPS | 2.61 | 2.95 | 2.1 | 2.15 | 2.21 | -10.3 | -4.38 | 7.35 | 8.16 | -3.4 |
| Diluted EPS | 2.61 | 2.94 | 2.09 | 2.14 | 2.21 | -10.3 | -4.38 | 7.24 | 8.04 | -3.4 |
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 | 1B | 1B | 1.1B | 1.2B | 1B | 1.1B | 910.4M | 956.6M | 979.1M | 923.2M | 795.2M | 812.9M |
| Cost of revenue | 797.6M | 817.5M | 820.8M | 908.8M | 823.2M | 859.9M | 732.7M | 788.4M | 823.2M | 792.2M | 670.4M | 685.3M |
| Gross profit | 203.6M | 209.7M | 235.7M | 259.3M | 192.9M | 207.6M | 177.7M | 168.2M | 155.9M | 131M | 124.8M | 127.6M |
| Gross margin | 20.3% | 20.4% | 22.3% | 22.2% | 19% | 19.4% | 19.5% | 17.6% | 15.9% | 14.2% | 15.7% | 15.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 145M | 161M | 151.9M | 163.7M | 159.8M | 152.7M | 156.2M | 161M | 152.6M | 146.7M | 151.2M | 144.3M |
| Operating expenses | 145M | 161M | 151.9M | 163.7M | 159.8M | 152.7M | 156.2M | 161M | 152.6M | 146.7M | 151.2M | 144.3M |
| Operating income | 58.6M | 48.7M | 83.8M | 95.6M | 33.1M | 54.9M | 21.5M | 7.2M | 3.3M | -15.7M | -26.4M | -16.7M |
| Operating margin | 5.85% | 4.74% | 7.93% | 8.18% | 3.26% | 5.14% | 2.36% | 0.75% | 0.34% | -1.7% | -3.32% | -2.05% |
| Non-operating income, net | 3.6M | 2.1M | 2M | 3.2M | 3.4M | -23.2M | 3M | -12.5M | 100K | -18.6M | 1.5M | 1.3M |
| Pretax income | 52.6M | 41.7M | 76.9M | 90M | 28.1M | 24M | 16.8M | -13.2M | -4.6M | -41.9M | -32.1M | -23.2M |
| Income tax | 16.2M | 16M | 25.1M | 26.1M | 10.3M | 13.3M | 8.1M | 200K | -2.9M | 9.7M | -1.8M | 8.1M |
| Net income | 36.4M | 25.7M | 51.8M | 63.9M | 17.8M | 10.7M | 8.7M | -13.4M | -1.7M | -51.6M | -30.3M | -31.3M |
| Net margin | 3.64% | 2.5% | 4.9% | 5.47% | 1.75% | 1% | 0.96% | -1.4% | -0.17% | -5.59% | -3.81% | -3.85% |
| EBITDA | 73.5M | 62.1M | 97.5M | 111.2M | 48.2M | 43.5M | 35.7M | 22.2M | 15.7M | -1.1M | -12M | -2.8M |
| EPS | 2.08 | — | 2.97 | 3.62 | 0.98 | — | 0.49 | -0.79 | -0.13 | -2.96 | -1.71 | -1.76 |
| Diluted EPS | 2.06 | — | 2.93 | 3.58 | 0.97 | — | 0.48 | -0.79 | -0.13 | -2.96 | -1.71 | -1.76 |
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 | 1B | 1.4B | 1B | 981.4M | 999M | 691.2M | 427.8M | 1.1B | 888.3M | 525M | 571M |
| Enterprise value | 1.2B | 1.5B | 1.2B | 1.2B | 1.1B | 1.1B | 921.7M | 1.5B | 1.3B | 1B | 999M |
| Shares outstanding | 16.4M | 16.4M | 16.5M | 16.6M | 16.8M | 16.8M | 16.9M | 17.1M | 17.4M | 17.7M | 17.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 24.7 | 28.6 | 29.9 | 26.8 | 25.9 | — | — | 8.32 | 6.16 | — | 278.6 |
| P/S | 0.41 | 0.49 | 0.32 | 0.3 | 0.36 | 0.22 | 0.12 | 0.26 | 0.21 | 0.14 | 0.16 |
| P/B | 2.22 | 2.45 | 1.83 | 1.7 | 1.53 | 1.81 | 1.9 | 2.62 | 1.8 | 1.07 | 1.46 |
| EV/EBITDA | 14.4 | 9.73 | 12.9 | 10.8 | 11.5 | -41.5 | 98 | 5.62 | 4.13 | 14.4 | -20.6 |
| EV/Sales | 0.47 | 0.51 | 0.39 | 0.37 | 0.4 | 0.37 | 0.26 | 0.36 | 0.31 | 0.28 | 0.28 |
| Earnings yield | 4.05% | 3.49% | 3.35% | 3.73% | 3.85% | — | — | 12% | 16.2% | — | 0.36% |
| FCF yield | -8.77% | 8.83% | 2.81% | 2.75% | 11.5% | -43.1% | 2.76% | 10.8% | 13.8% | 4.5% | 7.56% |
| PEG | — | — | — | — | — | — | — | — | — | — | 2.27 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.6% | 17.4% | 15.6% | 16.5% | 16.5% | 11.8% | 12.2% | 19.1% | 20.8% | 16.8% | 15.7% |
| Operating margin | 1.28% | 2.57% | 1.22% | 1.64% | 1.77% | -2.82% | -1.1% | 5.07% | 6.21% | 0.43% | -6.46% |
| Net margin | 1.65% | 1.69% | 1.08% | 1.11% | 1.37% | -5.96% | -2.02% | 3.11% | 3.35% | -1.54% | -3.33% |
| ROE | 8.99% | 8.54% | 6.13% | 6.34% | 5.91% | -47.8% | -31.8% | 31.5% | 29.2% | -11.8% | -23.6% |
| ROA | 3.29% | 2.97% | 1.97% | 1.98% | 2.07% | -9.3% | -3.53% | 6.16% | 7.11% | -2.87% | -2.93% |
| ROIC | 5.15% | 6.01% | 4.68% | 5.15% | 5.77% | -10.4% | -5.44% | 18% | 18.7% | 1.61% | -6.63% |
| Return on tangible assets | 3.94% | 3.45% | 2.47% | 2.42% | 2.54% | -10.4% | -3.9% | 6.76% | 7.78% | -3.14% | -6.54% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.41 | 1.63 | 1.46 | 1.41 | 1.49 | 1.22 | 1.09 | 1.22 | 1.35 | 1.34 | 1.28 |
| Quick ratio | 0.79 | 1.04 | 0.77 | 0.73 | 0.82 | 0.52 | 0.49 | 0.55 | 0.64 | 0.71 | 0.65 |
| Debt / equity | 0.45 | 0.51 | 0.54 | 0.5 | 0.44 | 1.35 | 2.46 | 1.21 | 1.1 | 1.3 | 1.22 |
| Debt / assets | 0.16 | 0.18 | 0.17 | 0.16 | 0.16 | 0.26 | 0.27 | 0.24 | 0.27 | 0.32 | 0.26 |
| Net debt / EBITDA | 2 | 0.47 | 2.25 | 2 | 1.39 | -16.4 | 52.5 | 1.58 | 1.38 | 7.16 | -2.1K |
| Interest coverage | 6.72 | 7.42 | 3.29 | 3.42 | 4.08 | -8.99 | -1.2 | 5.85 | 7.48 | -0.38 | -2.33 |
| Effective tax rate | 0% | 47.9% | 6.28% | 23.6% | 8.77% | 0% | 0% | 29.2% | 34.2% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 156.9 | 175.4 | 192.2 | 197.8 | 167.6 | 182.9 | 209.9 | 240.3 | 247 | 213.3 | 197.3 |
| EPS (basic) | 2.61 | 2.95 | 2.1 | 2.15 | 2.21 | -10.3 | -4.38 | 7.35 | 8.16 | -3.4 | -3.4 |
| EPS (diluted) | 2.61 | 2.94 | 2.09 | 2.14 | 2.21 | -10.3 | -4.38 | 7.24 | 8.04 | -3.4 | -6.58 |
| Book value per share | 28.7 | 34.8 | 33.8 | 34.7 | 38.8 | 22.8 | 13.3 | 23.7 | 28.3 | 27.9 | 21.8 |
| FCF per share | -5.59 | 7.52 | 1.74 | 1.62 | 6.87 | -17.7 | 0.7 | 6.73 | 7.05 | 1.34 | 0.83 |
| Cash per share | 2.64 | 13.4 | 5.06 | 3.88 | 9.03 | 3.89 | 3.49 | 4.6 | 5.54 | 6.97 | 4.25 |
| Capex per share | 2.61 | 2.49 | 2.35 | 2.99 | 3.08 | 2.63 | — | — | — | 3.54 | 3.49 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.66% | 1.42% | 1.22% | 1.51% | 1.84% | 1.44% | — | — | — | 1.66% | 1.78% |
| Capex / operating cash flow | -79.5% | 26.1% | 84.9% | 69.5% | 32.1% | -13.6% | — | — | — | 72.6% | 80.9% |
| Payout ratio | 45.4% | 40.5% | 59.5% | 57.4% | 55.3% | -11.8% | -30.4% | 17.4% | 16.6% | -43.8% | 1K% |
| Dividend yield | 1.84% | 1.41% | 1.99% | 2.14% | 2.13% | 3.12% | 5.1% | 2.09% | 2.7% | 4.84% | 4.58% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 1, 2026 | $0.365 |
| Jun 1, 2026 | $0.365 |
| Feb 27, 2026 | $0.36 |
| Dec 1, 2025 | $0.36 |
| — |
| FY21 | — | -$10.3 | — | — | $3.1B | — |
| FY20 | — | $2.21 | — | — | $2.8B | — |
| FY19 | — | $2.15 | — | — | $3.3B | — |
| FY18 | — | $2.1 | — | — | $3.2B | — |
| FY17 | — | $2.95 | — | — | $2.9B | — |
| FY16 | — | $2.61 | — | — | $2.6B | — |
| 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 | $1B | $1B | $1.1B | $1.2B | $1B | $1.1B | $910.4M | $956.6M | $979.1M | $923.2M | $795.2M | $812.9M |
| YoY change | +19.2% | +4.26% | +5.72% | +7.11% | +1.49% | +3.92% | -13.8% | -18.1% | -3.64% | -13.5% | -12.7% | -15% |
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 | 43.2M | 220.1M | 83.7M | 64.6M | 151.4M | 65.5M | 59M | 78.8M | 96.6M | 123.2M |
| Receivables | 375.3M | 453M | 465.5M | 468.3M | 412.1M | 457.4M | 523.6M | 497.5M | 488.4M | 489.6M |
| Inventory | 352.2M | 411.9M | 533.6M | 559.9M | 509.4M | 781M | 799.5M | 815.7M | 754.3M | 634.3M |
| Total current assets | 810M | 1.1B | 1.1B | 1.2B | 1.1B | 1.4B | 1.5B | 1.5B | 1.4B | 1.3B |
| Property, plant & equipment | 255.1M | 265.4M | 296.2M | 308.5M | 340.4M | 330.5M | 310M | 313.9M | 306.7M | 329M |
| Goodwill & intangibles | 213.8M | 230.4M | 352M | 333.6M | 346.4M | 214.4M | 188M | 185.2M | 175.4M | 176M |
| Total assets | 1.3B | 1.6B | 1.7B | 1.8B | 1.9B | 2B | 2B | 2.1B | 2B | 2B |
| Accounts payable | 242.4M | 385.8M | 415.5M | 401.5M | 412M | 517M | 585.8M | 523.5M | 447.8M | 396.1M |
| Short-term debt | 129M | 74.5M | 91.4M | 82.3M | 83.1M | 256.8M | 285.9M | 252.7M | 214.7M | 262.3M |
| Total current liabilities | 576.5M | 692.4M | 776.2M | 817M | 755.9M | 1.1B | 1.3B | 1.2B | 1.1B | 1B |
| Long-term debt | 82.2M | 216.2M | 210.1M | 204.7M | 206.1M | 261.7M | 267M | 241.3M | 327.1M | 379.9M |
| Total liabilities | 816.7M | 1.1B | 1.2B | 1.3B | 1.2B | 1.6B | 1.8B | 1.7B | 1.5B | 1.5B |
| Shareholders' equity | 470.4M | 572.4M | 559.5M | 577M | 651.1M | 382.9M | 225.1M | 406.8M | 494.1M | 492.4M |
| Total debt | 211.2M | 290.7M | 301.5M | 287M | 289.2M | 518.5M | 552.9M | 494M | 541.8M | 642.2M |
| Net debt | 168M | 70.6M | 217.8M | 222.4M | 137.8M | 453M | 493.9M | 415.2M | 445.2M | 519M |
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 | 78.2M | 78.8M | 62.2M | 66.5M | 75.6M | 96.6M | 77.2M | 66.9M | 71.1M | 123.2M | 81.8M | 72.6M |
| Receivables | 512M | 497.5M | 520.5M | 578.7M | 542.5M | 488.4M | 506.1M | 512.1M | 520.6M | 489.6M | 471.2M | 484.8M |
| Inventory | 815.4M | 815.7M | 841.9M | 790.7M | 855.3M | 754.3M | 772.7M | 776.6M | 740.3M | 634.3M | 643.8M | 627.5M |
| Total current assets | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.4B | 1.5B | 1.5B | 1.4B | 1.3B | 1.3B | 1.3B |
| Property, plant & equipment | — | 313.9M | — | — | — | 306.7M | — | — | — | 329M | — | — |
| Goodwill & intangibles | 181.6M | 185.2M | 178.6M | 175M | 189M | 175.4M | 168.4M | 178.6M | 177M | 176M | 171.2M | 171.6M |
| Total assets | 2.1B | 2.1B | 2.1B | 2.1B | 2.2B | 2B | 2.1B | 2.1B | 2.1B | 2B | 2B | 1.9B |
| Accounts payable | 540.2M | 523.5M | 565.9M | 506.7M | 527.9M | 447.8M | 464M | 465.2M | 472M | 396.1M | 399.9M | 414.3M |
| Short-term debt | 267.4M | 252.7M | 235.1M | 253.4M | 221.1M | 214.7M | 241.4M | 228M | 215.6M | 262.3M | 254.2M | 240.8M |
| Total current liabilities | 1.3B | 1.2B | 1.2B | 1.2B | 1.1B | 1.1B | 1.1B | 1B | 1B | 1B | 992.9M | 999.6M |
| Long-term debt | 243.2M | 241.3M | 239.7M | 248.5M | 247.4M | 327.1M | 242.6M | 245.2M | 252.2M | 379.9M | 251.1M | 259.2M |
| Total liabilities | 1.7B | 1.7B | 1.7B | 1.6B | 1.6B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B |
| Shareholders' equity | 320.6M | 406.8M | 429.3M | 482.1M | 549M | 494.1M | 529.4M | 563.4M | 555.4M | 492.4M | 450.9M | 410M |
| Total debt | 510.6M | 494M | 474.8M | 501.9M | 468.5M | 541.8M | 484M | 473.2M | 467.8M | 642.2M | 505.3M | 500M |
| Net debt | 432.4M | 415.2M | 412.6M | 435.4M | 392.9M | 445.2M | 406.8M | 406.3M | 396.7M | 519M | 423.5M | 427.4M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 42.3M | 48.9M | 34.3M | 36.6M | 38.5M | -183.2M | -71.6M | 128.1M | 144.2M | -58M |
| Depreciation & amortization | 39.1M | 42.8M | 44M | 43.3M | 42.9M | 46.2M | 43.4M | 45.1M | 47.6M | 45.8M |
| Stock-based compensation | 4.9M | 8.8M | 5.7M | 8.2M | 1.3M | 4M | 6.4M | 29.3M | 23.6M | 7.5M |
| Change in working capital | -112.6M | 55.8M | -36.2M | -26.6M | 70.9M | -180.8M | 39.6M | -98.4M | -97.7M | 27.2M |
| Operating cash flow | -53.7M | 157.3M | 45.7M | 71.5M | 161.1M | -324.6M | 25M | 140.2M | 166.3M | 86.1M |
| Capital expenditure | -42.7M | -41M | -38.8M | -49.7M | -51.7M | -44.3M | — | — | — | -62.5M |
| Investing cash flow | -145.1M | -47.3M | -110.9M | -42M | -43.7M | -24.5M | -6.6M | 900K | 200K | -62.7M |
| Dividends paid | -19.2M | -19.8M | -20.4M | -21M | -21.3M | -21.6M | -21.8M | -22.3M | -24M | -25.4M |
| Share repurchases | 0 | — | — | — | — | — | — | — | -14M | -4.5M |
| Financing cash flow | 77.9M | 53.1M | -87.6M | -51.6M | -40.6M | 193.6M | -10.9M | -100.5M | -100.1M | -800K |
| Net change in cash | -120.9M | 163.1M | -152.8M | -22.1M | 76.8M | -155.5M | 7.5M | 40.6M | 66.4M | 22.6M |
| Free cash flow | -91.6M | 123.7M | 28.8M | 27M | 115.2M | -297.8M | 11.8M | 115.3M | 122.9M | 23.6M |
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 | 36.4M | 25.7M | 51.8M | 63.9M | 17.8M | 10.7M | 8.7M | -13.4M | -1.7M | -51.6M | -30.3M | -31.3M |
| Depreciation & amortization | 11.3M | 11.3M | 11.7M | 12.4M | 11.7M | 11.8M | 11M | 11.8M | 11.3M | 11.7M | 11.3M | 10.9M |
| Stock-based compensation | 3.2M | 15.3M | 9.2M | 8.2M | 4.5M | 1.7M | 3.5M | 2.7M | 2.1M | -800K | 4.4M | 1.4M |
| Change in working capital | 1.2M | -27.7M | -58.7M | -91.8M | 20.7M | 32.1M | -73.5M | 7.7M | 27.4M | 65.6M | -14.7M | 41.6M |
| Operating cash flow | 60.3M | 45.6M | 18M | -2.5M | 70.1M | 80.7M | -44.4M | 28.9M | 37.1M | 56.5M | -32.9M | 16.7M |
| Capital expenditure | — | — | — | — | — | — | — | -13.8M | -14.5M | -23.6M | -9.8M | -14.7M |
| Investing cash flow | 400K | 700K | 500K | 500K | -1.8M | 1M | 300K | -12.7M | -14.2M | -22.9M | -9.3M | -14.2M |
| Dividends paid | -5.6M | -5.6M | -5.7M | -6.1M | -6.1M | -6.1M | -6.2M | -6.4M | -6.3M | -6.5M | -6.4M | -6.6M |
| Share repurchases | 0 | — | -9.1M | 0 | 0 | -4.9M | -4.5M | 100K | -100K | 0 | -700K | 0 |
| Financing cash flow | -40.2M | -31.5M | -30.5M | 20.4M | -50.8M | -37.9M | 25.9M | -22.8M | -18.1M | 17.6M | 1.3M | -10M |
| Net change in cash | 20.5M | 14.8M | -12M | 18.4M | 17.5M | 43.8M | -18.2M | -6.6M | 4.8M | 51.2M | -40.9M | -7.5M |
| Free cash flow | 52M | 29.1M | 14.9M | -14.7M | 59.9M | 62.8M | -47M | 15.1M | 22.6M | 32.9M | -42.7M | 2M |
| Aug 29, 2025 | $0.36 |
| May 30, 2025 | $0.36 |
| Feb 28, 2025 | $0.35 |
| Nov 29, 2024 | $0.35 |