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 | -$0.23 | -$0.02 | +91.3% | — | $82.8M | — |
| Q1 26 | $0.05 | $0.02 | -60.0% | — | $82.6M | — |
| Q4 25 | $0.04 | $0.01 | -75.0% | — | $77.4M | — |
| Q3 25 | $0.07 | $0.04 | -42.9% | — | $74.5M | — |
| Q2 25 | $0.07 | $0.04 | -42.9% | — | $73.6M | — |
| Q1 25 | $0.07 | $0.06 | -14.3% | — | $73.8M | — |
| Q4 24 | $0.05 | $0.05 | 0.0% | — | $71.2M | — |
| Q3 24 | $0.01 | $0.02 | +100.0% | — | $68.5M | — |
| Q2 24 | $0.01 | $0.02 | +100.0% | — | $67.4M | — |
| Q1 24 | -$0.02 | $0.02 | +200.0% | — | $66.8M | — |
| Q4 23 | -$0.03 | -$0.02 | +33.3% | — | $64.7M | — |
| Q3 23 | $0.02 | -$0.01 | -150.0% | — | $64.1M | — |
| Q2 23 | $0.02 | $0.03 | +50.0% | — | $64.7M | — |
| Q1 23 | $0.01 | $0.02 | +100.0% | — | $65.2M | — |
| Q4 22 | $0.03 | $0.34 | +1033.3% | — | $59.3M | — |
| Q3 22 | -$0.01 | $0.01 | +200.0% | — | $58.8M | — |
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 | — | $1.44 | — | — | $299.2M | — |
| FY24 | — | $0.19 | — | — | $274M | — |
| FY23 | — | $0.08 | — | — | $258.7M | — |
| FY22 | — | $0.77 | — | — | $236.7M |
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 | $242.7M | $251.8M | $242.7M | $226.5M | $197.8M | $212M | $236.7M | $258.7M | $274M | $299.2M |
| YoY change | -5.8% | +3.76% | -3.63% | -6.67% | -12.7% | +7.15% | +11.7% | +9.28% | +5.91% | +9.2% |
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 | 242.7M | 251.8M | 242.7M | 226.5M | 197.8M | 212M | 236.7M | 258.7M | 274M | 299.2M |
| Cost of revenue | 71.1M | 71.2M | 70M | 66.2M | 58.8M | 64.1M | 73.2M | 77.6M | 79.9M | 84.3M |
| Gross profit | 171.6M | 180.6M | 172.6M | 160.3M | 139.1M | 147.9M | 163.5M | 181M | 194.1M | 214.8M |
| Gross margin | 70.7% | 71.7% | 71.1% | 70.8% | 70.3% | 69.8% | 69.1% | 70% | 70.9% | 71.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 49.1M | 42.7M | 35.3M | 35.4M | 33.1M | 38.2M | 33.3M | 31.8M | 33.2M | 34.9M |
| Operating expenses | 49.1M | 42.7M | 35.3M | 35.4M | 33.1M | 58M | 33.3M | 31.8M | 33.2M | 34.9M |
| Operating income | 38.8M | 42.6M | 36.8M | 27.5M | 18.2M | 2.8M | 35.2M | 35.8M | 47M | 51.4M |
| Operating margin | 16% | 16.9% | 15.2% | 12.2% | 9.19% | 1.31% | 14.9% | 13.8% | 17.2% | 17.2% |
| Non-operating income, net | 112.9M | 42.9M | 72M | 59.1M | -9.6M | 8.1M | 43.8M | 7.6M | 3.8M | 94.5M |
| Pretax income | 119.4M | 59.3M | 83.8M | 63.9M | -10.2M | -5.4M | 52.2M | 5.3M | 13.7M | 111.4M |
| Income tax | 201K | 1.3M | 30K | 1.1M | — | — | — | — | — | — |
| Net income | 252.7M | 61.8M | 83.8M | 38.4M | -10.2M | -5.4M | 52.2M | 5.3M | 13.7M | 111.4M |
| Net margin | 104.1% | 24.5% | 34.6% | 17% | -5.14% | -2.53% | 22.1% | 2.04% | 4.99% | 37.2% |
| EBITDA | 174.5M | 141.1M | 108.7M | 127.3M | 106.1M | 96.9M | 135.9M | 154.2M | 164.7M | 183.5M |
| EPS | 2.9 | 0.7 | 1.1 | 0.53 | -0.14 | -0.08 | 0.77 | 0.08 | 0.19 | 1.44 |
| Diluted EPS | 2.9 | 0.7 | 1.1 | 0.53 | -0.14 | -0.08 | 0.77 | 0.08 | 0.19 | 1.42 |
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 | 64.1M | 64.7M | 66.8M | 67.4M | 68.5M | 71.2M | 73.8M | 73.6M | 74.5M | 77.4M | 82.6M | 82.8M |
| Cost of revenue | 19.9M | 19.2M | 19M | 19.3M | 20M | 21.6M | 20.1M | 21.7M | 20.1M | 22.5M | 21.9M | 22.6M |
| Gross profit | 44.2M | 45.5M | 47.8M | 48.1M | 48.5M | 49.6M | 53.7M | 51.9M | 54.4M | 54.9M | 60.7M | 60.3M |
| Gross margin | 69% | 70.3% | 71.6% | 71.4% | 70.8% | 69.7% | 72.7% | 70.5% | 73% | 71% | 73.5% | 72.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.6M | 8.4M | 8M | 8.7M | 8.1M | 8.4M | 8.5M | 8.7M | 8.3M | 9.4M | 9.3M | 8.9M |
| Operating expenses | 7.6M | 8.4M | 8M | 8.7M | 8.1M | 8.4M | 8.5M | 8.7M | 8.3M | 9.4M | 9.3M | 8.9M |
| Operating income | 6.3M | 9M | 11.7M | 10.7M | 12.3M | 12.4M | 14.5M | 12.4M | 13.3M | 11.1M | 15M | 12.7M |
| Operating margin | 9.81% | 13.9% | 17.5% | 15.8% | 17.9% | 17.4% | 19.7% | 16.9% | 17.9% | 14.4% | 18.1% | 15.3% |
| Non-operating income, net | 2.5M | 3.6M | 858K | 455K | -3.3M | 5.8M | 607K | 91.9M | 1.7M | 398K | 315K | 29K |
| Pretax income | -822K | 2.9M | 2.9M | 1.5M | -539K | 9.8M | 6.8M | 95.9M | 6M | 2.7M | 5.2M | 1.4M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | -822K | 2.9M | 2.9M | 1.5M | -539K | 9.8M | 6.8M | 95.9M | 6M | 2.7M | 5.2M | 1.4M |
| Net margin | -1.28% | 4.47% | 4.34% | 2.22% | -0.79% | 13.8% | 9.21% | 130.4% | 8.09% | 3.44% | 6.28% | 1.65% |
| EBITDA | 37.3M | 40.7M | 40.7M | 39.9M | 40.6M | 43.5M | 45.7M | 44.1M | 47.7M | 46M | 51.7M | 51.4M |
| EPS | -0.01 | 0.04 | 0.04 | 0.02 | -0.01 | 0.13 | 0.09 | 1.24 | 0.08 | 0.03 | 0.07 | 0.02 |
| Diluted EPS | -0.01 | 0.04 | 0.04 | 0.02 | -0.01 | 0.13 | 0.09 | 1.23 | 0.08 | 0.03 | 0.07 | 0.02 |
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 | 1.8B | 1.2B | 1.2B | 1.1B | 792.4M | 1.9B | 1.6B | 1.7B | 2.1B | — | 2.4B |
| Enterprise value | 1.9B | 1.7B | 1.5B | 1.5B | 1.1B | 2.4B | 2.2B | 2.4B | 2.8B | — | 3.4B |
| Shares outstanding | 85.5M | 77.3M | 76.1M | 72.9M | 72M | 71.1M | 67.4M | 67.5M | 70.4M | 77.6M | 77.6M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 6.97 | 18.8 | 14.1 | 29.4 | — | — | 30.5 | 324.8 | 155.3 | — | 161.7 |
| P/S | 7.25 | 4.61 | 4.86 | 4.99 | 4.01 | 9.14 | 6.74 | 6.62 | 7.74 | — | 7.55 |
| P/B | 0.9 | 0.61 | 0.64 | 0.62 | 0.46 | 1.23 | 0.99 | 1.1 | 1.21 | — | 1.36 |
| EV/EBITDA | 10.6 | 11.8 | 13.6 | 11.4 | 10.6 | 25.1 | 16.3 | 15.8 | 16.8 | — | 18.4 |
| EV/Sales | 7.62 | 6.59 | 6.1 | 6.4 | 5.69 | 11.5 | 9.35 | 9.39 | 10.1 | — | 10.7 |
| Earnings yield | 14.4% | 5.33% | 7.11% | 3.4% | — | — | 3.27% | 0.31% | 0.64% | — | 0.62% |
| FCF yield | 5.33% | 4.49% | 6.96% | 7.81% | 10.3% | 3.85% | 5.8% | 5.49% | 4.75% | — | 4.89% |
| PEG | — | — | — | — | — | — | — | — | — | — | -1.64 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.7% | 71.7% | 71.1% | 70.8% | 70.3% | 69.8% | 69.1% | 70% | 70.9% | 71.8% | 72.8% |
| Operating margin | 16% | 16.9% | 15.2% | 12.2% | 9.19% | 1.31% | 14.9% | 13.8% | 17.2% | 17.2% | 15.3% |
| Net margin | 104.1% | 24.5% | 34.6% | 17% | -5.14% | -2.53% | 22.1% | 2.04% | 4.99% | 37.2% | 4.8% |
| ROE | 13% | 3.24% | 4.53% | 2.11% | -0.59% | -0.34% | 3.26% | 0.34% | 0.78% | 6.21% | 0.85% |
| ROA | 9.07% | 2.29% | 3.31% | 1.53% | -0.42% | -0.24% | 2.11% | 0.21% | 0.52% | 4% | 1.13% |
| ROIC | 1.9% | 1.73% | 1.71% | 1.26% | — | — | — | — | — | — | — |
| Return on tangible assets | 9.56% | 2.5% | 3.61% | 1.69% | -0.46% | -0.26% | 2.3% | 0.23% | 0.58% | 4.64% | 0.54% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 12.3 | 4.04 | 6.37 | 6.76 | 6.03 | 1.5 | 3.04 | 2.28 | 1.99 | 1.17 | 1.85 |
| Quick ratio | 12.3 | 4.04 | 6.37 | 6.76 | 6.03 | 1.5 | 3.04 | 2.28 | 1.99 | 1.17 | 1.73 |
| Debt / equity | 0.34 | 0.35 | 0.3 | 0.32 | 0.32 | 0.34 | 0.47 | 0.52 | 0.42 | 0.46 | 0.62 |
| Debt / assets | 0.24 | 0.25 | 0.22 | 0.23 | 0.23 | 0.24 | 0.31 | 0.33 | 0.28 | 0.3 | 0.36 |
| Net debt / EBITDA | 0.51 | 3.55 | 2.78 | 2.51 | 3.13 | 5.12 | 4.54 | 4.66 | 3.96 | 4.28 | 5.19 |
| Interest coverage | 3.71 | 2.97 | 4.36 | 3.81 | 0.46 | 0.67 | 2.95 | 1.14 | 1.37 | 4.23 | 1.39 |
| Effective tax rate | 0.17% | 2.23% | 0.04% | 1.72% | — | — | — | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 2.84 | 3.26 | 3.19 | 3.11 | 2.75 | 2.98 | 3.51 | 3.83 | 3.89 | 3.86 | 4.08 |
| EPS (basic) | 2.9 | 0.7 | 1.1 | 0.53 | -0.14 | -0.08 | 0.77 | 0.08 | 0.19 | 1.44 | 1.44 |
| EPS (diluted) | 2.9 | 0.7 | 1.1 | 0.53 | -0.14 | -0.08 | 0.77 | 0.08 | 0.19 | 1.42 | 0.19 |
| Book value per share | 22.8 | 24.6 | 24.3 | 25 | 24.1 | 22.1 | 23.8 | 23 | 25 | 23.1 | 22.6 |
| FCF per share | 1.1 | 0.67 | 1.08 | 1.21 | 1.13 | 1.05 | 1.37 | 1.39 | 1.43 | 1.43 | 1.53 |
| Cash per share | 6.8 | 2.17 | 3.42 | 3.5 | 3.09 | 0.52 | 2.04 | 1.43 | 1.24 | 0.52 | 1.08 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.57 | 0.51 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 14.9% | 12.7% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 28.6% | 25.2% |
| Payout ratio | 39% | 86.3% | 64.6% | 138.7% | -532.9% | -1K% | 105.9% | 1.1K% | 459.7% | 65.4% | 513.4% |
| Dividend yield | 5.6% | 4.6% | 4.59% | 4.71% | 6.84% | 2.87% | 3.47% | 3.36% | 2.96% | — | 3.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.25 |
| Mar 31, 2026 | $0.25 |
| Dec 30, 2025 | $0.238 |
| Sep 30, 2025 | $0.238 |
| Jun 30, 2025 | $0.238 |
| Mar 31, 2025 | $0.2376 |
| Dec 30, 2024 | $0.2263 |
| Sep 30, 2024 | $0.2263 |
| — |
| FY21 | — | -$0.08 | — | — | $212M | — |
| FY20 | — | -$0.14 | — | — | $197.8M | — |
| FY19 | — | $0.53 | — | — | $226.5M | — |
| FY18 | — | $1.1 | — | — | $242.7M | — |
| FY17 | — | $0.7 | — | — | $251.8M | — |
| FY16 | — | $2.9 | — | — | $242.7M | — |
| 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 | $64.1M | $64.7M | $66.8M | $67.4M | $68.5M | $71.2M | $73.8M | $73.6M | $74.5M | $77.4M | $82.6M | $82.8M |
| YoY change | +9.03% | +9.2% | +2.44% | +4.23% | +6.96% | +10.1% | +10.4% | +9.09% | +8.68% | +8.63% | +11.9% | +12.6% |
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 | 581.1M | 167.5M | 260.1M | 255.1M | 222.6M | 37M | 137.6M | 96.4M | 87.4M | 40.5M |
| Receivables | 28.9M | 30.5M | 27.1M | 30.2M | 29M | 30.1M | 34.5M | 35.4M | 36.1M | 37.5M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 628.4M | 207.2M | 291.9M | 290.9M | 252.8M | 74.9M | 172.3M | 135.1M | 127.4M | 78M |
| Property, plant & equipment | — | — | — | 2M | 1.8M | 2.7M | 2.6M | — | — | — |
| Goodwill & intangibles | 144.5M | 230.8M | 216M | 232.7M | 191.4M | 162.1M | 202.3M | 229M | 274.8M | 387.9M |
| Total assets | 2.8B | 2.7B | 2.5B | 2.5B | 2.4B | 2.2B | 2.5B | 2.5B | 2.6B | 2.8B |
| Accounts payable | 38.2M | 37.8M | 32.8M | 29.8M | 28.3M | 36.2M | 42.8M | 44.6M | 46.4M | 48.3M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 51.3M | 51.2M | 45.8M | 43.1M | 41.9M | 50M | 56.6M | 59.2M | 63.9M | 66.7M |
| Long-term debt | 670.7M | 667.9M | 561.8M | 575M | 555.1M | 533.1M | 754.6M | 814.6M | 740.4M | 825.9M |
| Total liabilities | 837.2M | 792.9M | 683.7M | 687.6M | 668.5M | 640.9M | 869.1M | 933.3M | 875.9M | 994.4M |
| Shareholders' equity | 1.9B | 1.9B | 1.9B | 1.8B | 1.7B | 1.6B | 1.6B | 1.6B | 1.8B | 1.8B |
| Total debt | 670.7M | 667.9M | 561.8M | 575M | 555.1M | 533.1M | 754.6M | 814.6M | 740.4M | 825.9M |
| Net debt | 273.4M | 505.1M | 301.7M | 319.9M | 332.5M | 496.1M | 616.9M | 718.2M | 653M | 785.4M |
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 | 104.1M | 96.4M | 75.1M | 37.1M | 202.8M | 87.4M | 84.6M | 294M | 76.4M | 40.5M | 34.4M | 74.9M |
| Receivables | 33.9M | 35.4M | 29.8M | 30.9M | 34.8M | 36.1M | 33.8M | 35.2M | 39.5M | 37.5M | 36.5M | 39.6M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 138M | 135.1M | 104.9M | 68M | 237.6M | 127.4M | 118.4M | 329.2M | 115.8M | 78M | 70.9M | 114.5M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 122.8M | 229M | 110.9M | 111.6M | 107M | 274.8M | 129M | 139.9M | 188.2M | 387.9M | 202.7M | 217.6M |
| Total assets | 2.5B | 2.5B | 2.5B | 2.5B | 2.6B | 2.6B | 2.6B | 2.7B | 2.7B | 2.8B | 2.9B | 3B |
| Accounts payable | 46.6M | 44.6M | 28.8M | 39.5M | 48.7M | 46.4M | 30.4M | 44.1M | 50.5M | 48.3M | 29.2M | 46.6M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 61.2M | 59.2M | 44.1M | 54.8M | 66.1M | 63.9M | 48.8M | 62.6M | 69M | 66.7M | 48.7M | 66.1M |
| Long-term debt | 834.2M | 814.6M | 827.5M | 812.2M | 740.1M | 740.4M | 740.7M | 746.3M | 764.6M | 825.9M | 952.2M | 1.1B |
| Total liabilities | 958.5M | 933.3M | 928.3M | 924.5M | 865.3M | 875.9M | 860.7M | 887.2M | 925.6M | 994.4M | 1.1B | 1.3B |
| Shareholders' equity | 1.6B | 1.6B | 1.5B | 1.5B | 1.8B | 1.8B | 1.7B | 1.8B | 1.8B | 1.8B | 1.8B | 1.8B |
| Total debt | 834.2M | 814.6M | 827.5M | 812.2M | 740.1M | 740.4M | 740.7M | 746.3M | 764.6M | 825.9M | 952.2M | 1.1B |
| Net debt | 730.1M | 718.2M | 752.4M | 775.1M | 537.4M | 653M | 656.2M | 452.3M | 688.2M | 785.4M | 917.8M | 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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 252.7M | 61.8M | 83.8M | 38.4M | -10.2M | -5.4M | 52.2M | 5.3M | 13.7M | 111.4M |
| Depreciation & amortization | 112.2M | 91.2M | 95.2M | 91.3M | 80.7M | 82.8M | 89.4M | 110.1M | 111.1M | 124.1M |
| Stock-based compensation | 2.2M | 3.4M | 4.3M | 5.5M | 4.4M | 9.1M | 6.5M | 9M | 9.9M | 10.9M |
| Change in working capital | 2.9M | 3.3M | 2.1M | -4.8M | -8.6M | 120K | 2.9M | 3.5M | 2.2M | 426K |
| Operating cash flow | 375.2M | 158.7M | 182.3M | 128.5M | 65.6M | 85.2M | 150M | 128.7M | 135.9M | 155.4M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -44.5M |
| Investing cash flow | -49.8M | 161M | -7.8M | 18.3M | -534K | -5.6M | -1.2M | 449K | -1.4M | -43.6M |
| Dividends paid | -98.6M | -53.4M | -54.2M | -53.3M | -54.2M | -55.6M | -55.3M | -57.5M | -62.8M | -72.8M |
| Share repurchases | -241M | 0 | -98.4M | 0 | 0 | -116.4M | 0 | 0 | — | — |
| Financing cash flow | -1B | -159.4M | -207.1M | -47.9M | -76.9M | -204.2M | 80.6M | -87.9M | 95.1M | -61.2M |
| Net change in cash | -687.8M | 160.3M | -32.6M | 98.9M | -11.8M | -124.5M | 229.4M | 41.2M | 229.7M | 50.6M |
| Free cash flow | 93.9M | 52M | 82.1M | 88.3M | 81.2M | 74.6M | 92.6M | 93.9M | 100.8M | 110.9M |
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 | -822K | 2.9M | 2.9M | 1.5M | -539K | 9.8M | 6.8M | 95.9M | 6M | 2.7M | 5.2M | 1.4M |
| Depreciation & amortization | 29.7M | 27.5M | 27.6M | 28.1M | 27.3M | 28.1M | 29.7M | 29.6M | 31.5M | 33.2M | 34.1M | 37M |
| Stock-based compensation | 2.3M | 2.4M | 2.2M | 2.6M | 2.6M | 2.6M | 2.8M | 2.7M | 2.7M | 2.7M | 2.8M | 2.8M |
| Change in working capital | -1.2M | -2.8M | -192K | 3.1M | -1.7M | 970K | -1.1M | -1.6M | -2.2M | 5.3M | -2.6M | -1.4M |
| Operating cash flow | 30.5M | 29.7M | 32.2M | 35M | 27.5M | 41.4M | 38M | 48.7M | 43.8M | 42.7M | 20.2M | 53.9M |
| Capital expenditure | — | — | — | — | — | — | — | -10.7M | -12.4M | -14M | -6.1M | -7.9M |
| Investing cash flow | 1.6M | 815K | -1M | -1.8M | -61K | -1.1M | 272K | -9.7M | -13.7M | -13M | -6M | -7.9M |
| Dividends paid | -14.6M | -14.6M | -14.6M | -15.4M | -15.4M | -17.5M | -17.5M | -18.4M | -18.4M | -18.4M | -18.4M | -19.5M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -14.6M | -66M | -15.8M | -31.1M | 148M | -16M | -19.7M | -44.5M | -22.4M | 25.5M | 101.9M | -337.5M |
| Net change in cash | 17.5M | -35.5M | 15.3M | 2.1M | 175.3M | 24.3M | 18.5M | -5.6M | 7.7M | 55.2M | 116.1M | -291.5M |
| Free cash flow | 22.7M | 23.2M | 9.9M | 43M | 29.3M | 26.5M | 12.8M | 38M | 31.4M | 28.7M | 14.1M | 46M |
| Date | Ratio |
|---|---|
| Aug 6, 2021 | 1:10 |