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 | $2.56 | $2.91 | +13.7% | — | $777.8M | — |
| Q1 26 | $1.96 | $1.79 | -8.7% | — | $660.5M | — |
| Q4 25 | $2.75 | $3.24 | +17.8% | — | $747.5M | — |
| Q3 25 | $2.74 | $3.18 | +16.1% | — | $778.2M | — |
| Q2 25 | $2.4 | $2.95 | +22.9% | — | $760.3M | — |
| Q1 25 | $2.2 | $2.08 | -5.5% | — | $684.8M | — |
| Q4 24 | $2.85 | $2.88 | +1.1% | — | $750.2M | — |
| Q3 24 | $2.98 | $2.85 | -4.4% | — | $760.6M | — |
| Q2 24 | $2.88 | $2.84 | -1.4% | — | $737.6M | — |
| Q1 24 | $2.29 | $2.47 | +7.9% | — | $692.9M | — |
| Q4 23 | $2.41 | $2.72 | +12.9% | — | $720.7M | — |
| Q3 23 | $2.37 | $2.79 | +17.7% | — | $706.5M | — |
| Q2 23 | $2.28 | $2.62 | +14.9% | — | $692.1M | — |
| Q1 23 | $2.04 | $2.15 | +5.4% | — | $659.3M | — |
| Q4 22 | $2.2 | $2.43 | +10.5% | — | $686.5M | — |
| Q3 22 | $2.31 | $2.51 | +8.7% | — | $719.1M | — |
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 | — | $9.76 | — | — | $3B | — |
| FY24 | — | $9.16 | — | — | $2.9B | — |
| FY23 | — | $8.65 | — | — | $2.8B | — |
| FY22 | — | $7.78 | — | — | $2.7B |
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 | $863M | $1.1B | $1.3B | $1.5B | $1.7B | $2B | $2.7B | $2.8B | $2.9B | $3B |
| YoY change | +30.2% | +31.3% | +18% | +13.1% | +9.37% | +19.1% | +35.6% | +4.08% | +5.86% | +1% |
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 | 863M | 1.1B | 1.3B | 1.5B | 1.7B | 2B | 2.7B | 2.8B | 2.9B | 3B |
| Cost of revenue | 610.5M | 808.9M | 964.8M | 1.1B | 1.1B | 1.4B | 1.8B | 1.8B | 1.9B | 2B |
| Gross profit | 252.4M | 324M | 371.6M | 434.8M | 510M | 589.5M | 827.8M | 930.7M | 994.5M | 1B |
| Gross margin | 29.3% | 28.6% | 27.8% | 28.8% | 30.8% | 29.9% | 31% | 33.5% | 33.8% | 34% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 175.1M | 222.9M | 253M | 289.1M | 319.6M | 365.6M | 454.7M | 517.1M | 564.6M | 581.8M |
| Operating expenses | 175.1M | 222.9M | 253M | 289.1M | 319.6M | 365.6M | 454.7M | 517.1M | 564.6M | 581.8M |
| Operating income | 66M | 74.3M | 93.2M | 121.2M | 161.9M | 186.8M | 329.3M | 369.1M | 387.4M | 386.4M |
| Operating margin | 7.65% | 6.56% | 6.98% | 8.02% | 9.79% | 9.49% | 12.3% | 13.3% | 13.2% | 13% |
| Non-operating income, net | -263K | -1.1M | -535K | -451K | -399K | 1.5M | 15.6M | 1M | -4.1M | 2.3M |
| Pretax income | 59.6M | 55.8M | 72.2M | 92.6M | 131.2M | 155.5M | 303.3M | 333.1M | 346.4M | 357M |
| Income tax | 21.2M | 14.7M | 17.4M | 24.4M | 33.9M | 36.7M | 79.9M | 89.4M | 89.8M | 91.6M |
| Net income | 38.4M | 41.1M | 54.7M | 68.2M | 97.2M | 118.8M | 223.4M | 243.7M | 256.6M | 265.4M |
| Net margin | 4.45% | 3.63% | 4.1% | 4.51% | 5.88% | 6.03% | 8.37% | 8.77% | 8.72% | 8.93% |
| EBITDA | 100.6M | 128.3M | 151.4M | 199.8M | 249.5M | 290.2M | 446.5M | 495.8M | 522.7M | 533.6M |
| EPS | 1.23 | 1.3 | 1.76 | 2.29 | 3.3 | 4.04 | 7.78 | 8.65 | 9.16 | 9.76 |
| Diluted EPS | 1.23 | 1.3 | 1.75 | 2.28 | 3.27 | 4.01 | 7.74 | 8.61 | 9.1 | 9.71 |
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 | 706.5M | 720.7M | 692.9M | 737.6M | 760.6M | 750.2M | 684.8M | 760.3M | 778.2M | 747.5M | 660.5M | 777.8M |
| Cost of revenue | 464.4M | 475M | 458.4M | 486.2M | 503.8M | 498.4M | 461.1M | 500.4M | 514M | 486M | 448.2M | 518.9M |
| Gross profit | 242.1M | 245.7M | 234.5M | 251.4M | 256.8M | 251.8M | 223.7M | 259.9M | 264.2M | 261.5M | 212.3M | 258.9M |
| Gross margin | 34.3% | 34.1% | 33.8% | 34.1% | 33.8% | 33.6% | 32.7% | 34.2% | 34% | 35% | 32.1% | 33.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 128.8M | 137.3M | 135.9M | 141.2M | 145M | 142.5M | 143.8M | 148.8M | 147.3M | 141.9M | 144.2M | 153.8M |
| Operating expenses | 128.8M | 137.3M | 135.9M | 141.2M | 145M | 142.5M | 143.8M | 148.8M | 147.3M | 141.9M | 144.2M | 153.8M |
| Operating income | 102.3M | 97.6M | 87.9M | 99.7M | 101.3M | 98.5M | 69.8M | 101M | 106.8M | 108.8M | 57.6M | 94.6M |
| Operating margin | 14.5% | 13.5% | 12.7% | 13.5% | 13.3% | 13.1% | 10.2% | 13.3% | 13.7% | 14.6% | 8.72% | 12.2% |
| Non-operating income, net | 200K | 456K | 400K | -4.8M | 300K | 0 | -200K | 700K | 400K | 1.4M | -200K | 1M |
| Pretax income | 92.8M | 90.3M | 76.4M | 86.7M | 93.9M | 89.4M | 61.3M | 93.4M | 100.3M | 102M | 47.1M | 85.1M |
| Income tax | 24.8M | 25.4M | 20.5M | 21.5M | 25.3M | 22.5M | 15.9M | 24.4M | 25.9M | 25.4M | 12.3M | 20.2M |
| Net income | 68M | 64.8M | 55.9M | 65.2M | 68.6M | 66.9M | 45.4M | 69M | 74.4M | 76.6M | 34.8M | 64.9M |
| Net margin | 9.62% | 9% | 8.07% | 8.84% | 9.02% | 8.92% | 6.63% | 9.08% | 9.56% | 10.2% | 5.27% | 8.34% |
| EBITDA | 134.1M | 129.6M | 120.4M | 133.2M | 135.3M | 133.8M | 104.8M | 137.3M | 143.1M | 148.4M | 95.1M | 134M |
| EPS | 2.41 | — | 1.98 | 2.32 | 2.45 | 2.41 | 1.65 | 2.53 | 2.75 | 2.85 | 1.3 | 2.44 |
| Diluted EPS | 2.4 | — | 1.97 | 2.3 | 2.44 | 2.39 | 1.64 | 2.52 | 2.74 | 2.83 | 1.29 | 2.43 |
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 | 2.4B | 1B | 2B | 3B | 4.1B | 2.5B | 5.1B | 4.9B | 7.1B | 5.2B |
| Enterprise value | 1.4B | 2.7B | 1.4B | 2.5B | 3.4B | 4.7B | 3.2B | 5.7B | 5.6B | 7.7B | 6.1B |
| Shares outstanding | 31.3M | 31.6M | 31.1M | 29.8M | 29.5M | 29.4M | 28.7M | 28.2M | 28M | 27.2M | 27.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 33.6 | 58.4 | 19.1 | 30.1 | 30.9 | 34.5 | 11 | 21.1 | 19.1 | 26.6 | 21.1 |
| P/S | 1.5 | 2.12 | 0.78 | 1.36 | 1.82 | 2.08 | 0.92 | 1.85 | 1.67 | 2.38 | 1.76 |
| P/B | 8.4 | 11.4 | 5.74 | 8.2 | 9.42 | 9.84 | 4.98 | 7.68 | 6.96 | 9.94 | 8.09 |
| EV/EBITDA | 14.4 | 20.8 | 9.32 | 12.3 | 13.6 | 16.2 | 7.11 | 11.5 | 10.6 | 14.5 | 12.7 |
| EV/Sales | 1.67 | 2.36 | 1.06 | 1.62 | 2.06 | 2.39 | 1.19 | 2.06 | 1.89 | 2.6 | 2.06 |
| Earnings yield | 2.97% | 1.71% | 5.22% | 3.33% | 3.23% | 2.9% | 9.09% | 4.73% | 5.22% | 3.76% | 4.74% |
| FCF yield | 3.58% | 1.54% | 5.86% | 3.56% | 4.89% | 2.47% | 9.45% | 5.41% | 5.12% | 4.26% | 5.55% |
| PEG | — | — | — | — | — | — | — | — | — | — | -5.94 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.3% | 28.6% | 27.8% | 28.8% | 30.8% | 29.9% | 31% | 33.5% | 33.8% | 34% | 33.3% |
| Operating margin | 7.65% | 6.56% | 6.98% | 8.02% | 9.79% | 9.49% | 12.3% | 13.3% | 13.2% | 13% | 12.3% |
| Net margin | 4.45% | 3.63% | 4.1% | 4.51% | 5.88% | 6.03% | 8.37% | 8.77% | 8.72% | 8.93% | 8.46% |
| ROE | 25% | 19.5% | 30% | 27.3% | 30.5% | 28.5% | 45.3% | 36.4% | 36.4% | 37.4% | 38.5% |
| ROA | 8.32% | 5.57% | 6.56% | 6.2% | 8.19% | 7.19% | 12.6% | 12.3% | 12.5% | 12.8% | 10.9% |
| ROIC | 13.9% | 11.5% | 13% | 13.6% | 16.9% | 14% | 20% | 21.8% | 21.2% | 20.8% | 19.1% |
| Return on tangible assets | 51.1% | 27.1% | 29% | 17% | 23.7% | 24.8% | 48.1% | 37.7% | 39.3% | 41.2% | 32.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.48 | 2.22 | 2.27 | 2.72 | 2.64 | 2.79 | 2.7 | 3.09 | 2.94 | 3.03 | 2.98 |
| Quick ratio | 1.17 | 1.92 | 1.93 | 2.37 | 2.31 | 2.33 | 2.16 | 2.62 | 2.4 | 2.44 | 2.41 |
| Debt / equity | 1.08 | 1.71 | 2.54 | 2.48 | 1.95 | 2.25 | 1.92 | 1.42 | 1.39 | 1.4 | 1.87 |
| Debt / assets | 0.36 | 0.49 | 0.56 | 0.56 | 0.52 | 0.57 | 0.53 | 0.48 | 0.47 | 0.48 | 0.53 |
| Net debt / EBITDA | 1.51 | 2.08 | 2.4 | 2.03 | 1.57 | 2.08 | 1.6 | 1.15 | 1.24 | 1.26 | 1.54 |
| Interest coverage | 10.7 | 4.21 | 4.52 | 4.3 | 5.33 | 5.74 | 8.29 | 10 | 10.4 | 12.3 | 10.3 |
| Effective tax rate | 35.5% | 26.3% | 24.2% | 26.4% | 25.9% | 23.6% | 26.3% | 26.8% | 25.9% | 25.7% | 25.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 27.6 | 35.8 | 43 | 50.8 | 56 | 67 | 93 | 98.7 | 104.9 | 109.2 | 110.4 |
| EPS (basic) | 1.23 | 1.3 | 1.76 | 2.29 | 3.3 | 4.04 | 7.78 | 8.65 | 9.16 | 9.76 | 9.76 |
| EPS (diluted) | 1.23 | 1.3 | 1.75 | 2.28 | 3.27 | 4.01 | 7.74 | 8.61 | 9.1 | 9.71 | 9.27 |
| Book value per share | 4.92 | 6.65 | 5.87 | 8.4 | 10.8 | 14.2 | 17.2 | 23.8 | 25.2 | 26.1 | 24.2 |
| FCF per share | 1.48 | 1.17 | 1.97 | 2.45 | 4.99 | 3.45 | 8.09 | 9.89 | 8.97 | 11.1 | 10.9 |
| Cash per share | 0.46 | 2.93 | 3.23 | 7.25 | 7.85 | 11.4 | 8 | 13.7 | 11.7 | 11.8 | 14.9 |
| Capex per share | 0.84 | 0.97 | 1.07 | 1.66 | 1.1 | 1.17 | 1.52 | 2.09 | 3.06 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.05% | 2.71% | 2.49% | 3.27% | 1.96% | 1.74% | 1.63% | 2.12% | 2.91% | — | — |
| Capex / operating cash flow | 37.3% | 46.2% | 35% | 41.6% | 18.4% | 24.9% | 15.8% | 17.5% | 25.9% | — | — |
| Payout ratio | — | — | — | 0% | 0% | 29.7% | 28.1% | 25.9% | 33% | 33% | 35.8% |
| Dividend yield | — | — | — | 0% | 0% | 0.86% | 2.55% | 1.23% | 1.72% | 1.24% | 0.8% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.39 |
| Jun 15, 2026 | $0.39 |
| Mar 13, 2026 | $2.19 |
| Dec 15, 2025 | $0.37 |
| Sep 15, 2025 | $0.37 |
| Jun 13, 2025 | $0.37 |
| Mar 14, 2025 | $0.37 |
| Dec 13, 2024 | $0.35 |
| — |
| FY21 | — | $4.04 | — | — | $2B | — |
| FY20 | — | $3.3 | — | — | $1.7B | — |
| FY19 | — | $2.29 | — | — | $1.5B | — |
| FY18 | — | $1.76 | — | — | $1.3B | — |
| FY17 | — | $1.3 | — | — | $1.1B | — |
| FY16 | — | $1.23 | — | — | $863M | — |
| 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 | $706.5M | $720.7M | $692.9M | $737.6M | $760.6M | $750.2M | $684.8M | $760.3M | $778.2M | $747.5M | $660.5M | $777.8M |
| YoY change | -1.75% | +4.99% | +5.1% | +6.57% | +7.66% | +4.09% | -1.17% | +3.08% | +2.31% | -0.36% | -3.55% | +2.3% |
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 | 14.5M | 92.6M | 100.5M | 215.8M | 231.5M | 333.5M | 229.6M | 386.5M | 327.6M | 321.9M |
| Receivables | 128.5M | 180.7M | 214.1M | 244.5M | 266.6M | 312.8M | 397.2M | 423.3M | 433.9M | 444.1M |
| Inventory | 40.2M | 48.3M | 61.2M | 74.6M | 77.2M | 143M | 176.6M | 162.8M | 194.6M | 203M |
| Total current assets | 192.4M | 354.9M | 411.5M | 581.9M | 623.9M | 859.3M | 884.4M | 1.1B | 1.1B | 1B |
| Property, plant & equipment | 67.6M | 80.9M | 90.1M | 148.2M | 153.9M | 171.9M | 191.1M | 211.4M | 266.5M | 278.1M |
| Goodwill & intangibles | 386.8M | 586.9M | 645.7M | 698.4M | 776.5M | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B |
| Total assets | 462.1M | 738.7M | 834.7M | 1.1B | 1.2B | 1.7B | 1.8B | 2B | 2.1B | 2.1B |
| Accounts payable | 67.9M | 87.4M | 96.9M | 98.9M | 101.5M | 132.7M | 149.2M | 158.6M | 146.6M | 119M |
| Short-term debt | 24.1M | 22.3M | 27.4M | 42.4M | 44.2M | 55.8M | 59.6M | 63.2M | 69.5M | 76.3M |
| Total current liabilities | 130.1M | 159.8M | 181.7M | 214.1M | 236.5M | 307.6M | 328.1M | 346.4M | 359M | 344.2M |
| Long-term debt | 142.6M | 337.4M | 436M | 578.4M | 578.8M | 881.6M | 886.4M | 891.6M | 908.8M | 915.4M |
| Total liabilities | 308.1M | 528.2M | 652.2M | 849.4M | 868.5M | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B |
| Shareholders' equity | 154M | 210.5M | 182.5M | 250M | 319.2M | 416.8M | 493.5M | 670.3M | 705.3M | 709.9M |
| Total debt | 166.7M | 359.7M | 463.5M | 620.8M | 623M | 937.4M | 946M | 954.8M | 978.3M | 991.7M |
| Net debt | 152.2M | 297.2M | 373M | 442.9M | 391.5M | 603.9M | 716.4M | 568.3M | 650.7M | 669.8M |
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 | 339.8M | 386.5M | 399.9M | 380.3M | 406.2M | 327.6M | 298.7M | 305.2M | 333.3M | 321.9M | 474.3M | 394.5M |
| Receivables | 427.1M | 423.3M | 425.5M | 439.6M | 451M | 433.9M | 419.4M | 447.6M | 448.3M | 444.1M | 426.4M | 469.6M |
| Inventory | 159.7M | 162.8M | 171.1M | 175.6M | 182.3M | 194.6M | 198.4M | 192M | 187.7M | 203M | 205.7M | 223.5M |
| Total current assets | 999.8M | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 994.7M | 1B | 1B | 1B | 1.2B | 1.2B |
| Property, plant & equipment | 211.8M | 211.4M | 225.6M | 240.9M | 253.1M | 266.5M | 273.3M | 277.8M | 282.8M | 278.1M | 290.2M | 313.7M |
| Goodwill & intangibles | 1.3B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.5B | 1.5B |
| Total assets | 1.9B | 2B | 2B | 2B | 2.1B | 2.1B | 2B | 2B | 2.1B | 2.1B | 2.2B | 2.3B |
| Accounts payable | 143.6M | 158.6M | 156.8M | 157.5M | 169.4M | 146.6M | 142.3M | 150.1M | 137.9M | 119M | 124.9M | 151.7M |
| Short-term debt | 62.3M | 63.2M | 62.8M | 65.2M | 65.5M | 69.5M | 70.1M | 72.2M | 74.5M | 76.3M | 77.3M | 81M |
| Total current liabilities | 324.7M | 346.4M | 339.7M | 352.6M | 376.7M | 359M | 344.7M | 356.6M | 372.3M | 344.2M | 349.8M | 387.4M |
| Long-term debt | 890.5M | 891.6M | 901.3M | 906M | 901.4M | 908.8M | 906.4M | 911.2M | 910.8M | 915.4M | 1.1B | 1.1B |
| Total liabilities | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.4B | 1.3B | 1.4B | 1.4B | 1.4B | 1.6B | 1.6B |
| Shareholders' equity | 628.2M | 670.3M | 679.2M | 685.3M | 716.4M | 705.3M | 660.9M | 664.5M | 678.6M | 709.9M | 667.5M | 639.5M |
| Total debt | 952.7M | 954.8M | 964.1M | 971.2M | 966.9M | 978.3M | 976.5M | 983.4M | 985.3M | 991.7M | 1.2B | 1.2B |
| Net debt | 613M | 568.3M | 564.2M | 590.9M | 560.7M | 650.7M | 677.8M | 678.2M | 652M | 669.8M | 706.3M | 802.7M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 38.4M | 41.1M | 54.7M | 68.2M | 97.2M | 118.8M | 223.4M | 243.7M | 256.6M | 265.4M |
| Depreciation & amortization | 34.8M | 55.1M | 58.7M | 79.1M | 88M | 103M | 117.7M | 125.7M | 134.5M | 144.9M |
| Stock-based compensation | 1.9M | 6.6M | 7.8M | 8.7M | 10.8M | 13.8M | 13.8M | 15.9M | 19.4M | 21.5M |
| Change in working capital | -4.6M | -33.5M | -29M | -47.3M | -13.1M | -102.6M | -72.5M | -40.6M | -71.2M | -60M |
| Operating cash flow | 70.6M | 66.4M | 95.1M | 118.9M | 175.8M | 137.9M | 275.2M | 335.8M | 331M | 371.4M |
| Capital expenditure | -26.3M | -30.7M | -33.3M | -49.4M | -32.4M | -34.3M | -43.6M | -58.9M | -85.7M | — |
| Investing cash flow | -79.6M | -200.4M | -74.1M | -131.7M | -77.8M | -278.4M | -158.7M | -103.4M | -159.1M | -44.1M |
| Dividends paid | — | — | — | 0 | 0 | -35.3M | -62.7M | -63.1M | -84.7M | -87.6M |
| Share repurchases | 0 | 0 | -89.4M | 0 | -33.9M | 0 | -137.6M | -6.3M | -145.3M | -172.6M |
| Financing cash flow | 14.8M | 180.3M | 7.7M | 98.4M | -48.4M | 247.7M | -218.6M | -73.3M | -231.8M | -256M |
| Net change in cash | 5.8M | 46.2M | 28.7M | 85.6M | 49.6M | 107.2M | -102.1M | 159.1M | -59.9M | 71.3M |
| Free cash flow | 46.3M | 37.1M | 61.4M | 72.9M | 147.2M | 101.3M | 232.3M | 278.6M | 251.4M | 300.8M |
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 | 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 | 68M | 64.8M | 55.9M | 65.2M | 68.6M | 66.9M | 45.4M | 69M | 74.4M | 76.6M | 34.8M | 64.9M |
| Depreciation & amortization | 31.6M | 31.6M | 32.1M | 33.4M | 33.7M | 35.3M | 35.2M | 35.6M | 35.9M | 38.2M | 37.7M | 38.4M |
| Stock-based compensation | 3.5M | 5.3M | 4M | 4.7M | 4.5M | 6.2M | 5.9M | 5.3M | 5.3M | 5M | 5.7M | 6.2M |
| Change in working capital | 10.4M | -11.1M | -6.3M | -27.1M | -3.7M | -34.1M | 5.7M | -6.5M | 4.9M | -57.3M | 22.7M | -41.6M |
| Operating cash flow | 111.5M | 87.6M | 83.8M | 73.2M | 100M | 72.3M | 90.2M | 90.4M | 124M | 64.9M | 102.3M | 68.8M |
| Capital expenditure | -18M | -14.1M | -21.1M | -19.7M | -23.5M | -21.4M | -19.8M | — | — | — | — | — |
| Investing cash flow | -18.4M | -25.5M | -21.1M | -29.6M | -39.2M | -82.2M | -29.5M | 1.1M | -18.7M | -30.4M | -29.2M | -20.9M |
| Dividends paid | -9.3M | -9.3M | -54.9M | -10.3M | -9.8M | -9.7M | -56.8M | -10.9M | -10M | -9.9M | -58.7M | -11.1M |
| Share repurchases | 0 | -6.3M | — | -45.7M | -20.7M | -78.9M | -34.3M | -49.2M | -51.4M | -37.7M | -25.4M | -76.3M |
| Financing cash flow | -9.5M | -16.6M | -50.1M | -56.6M | -36.4M | -88.7M | -94.9M | -58.4M | -58M | -44.7M | 95.5M | -98.1M |
| Net change in cash | 83.6M | 45.5M | 12.6M | -13M | 24.4M | -98.6M | -34.2M | 33.1M | 47.3M | -10.2M | 168.6M | -50.2M |
| Free cash flow | 93.8M | 75M | 63M | 58.2M | 77.3M | 52.9M | 71.9M | 74.8M | 104.8M | 49.3M | 85.7M | 51.9M |