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 % |
|---|---|---|---|---|---|---|
| Q4 22 | — | $0.48 | — | — | $61.6M | — |
| Q3 22 | — | $0.21 | — | — | $57.6M | — |
| Q2 22 | — | $0.29 | — | — | $68.3M | — |
| Q1 22 | — | $0.23 | — | — | $64.9M | — |
| Q4 21 | — | $0.54 | — | — | $99.5M | — |
| Q3 21 | — | $0.26 | — | — | $54M | — |
| Q2 21 | — | $0.41 | — | — | $72.2M | — |
| Q1 21 | — | $0.05 | — | — | $41.3M | — |
| Q4 20 | — | $0.34 | — | — | $63.9M | — |
| Q3 20 | — | $0.13 | — | — | $42M | — |
| Q2 20 | — | $0.33 | — | — | $36.1M | — |
| Q1 20 | — | -$0.03 | — | — | $18.6M | — |
| Q4 19 | — | $0.15 | — | — | $42.7M | — |
| Q3 19 | — | $0.1 | — | — | $32.9M | — |
| Q2 19 | — | $0.17 | — | — | $35.5M | — |
| Q1 19 | — | $0.03 | — | — | $16M | — |
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 | — | $2 | — | — | $513.2M | — |
| FY24 | — | $1.27 | — | — | $402.7M | — |
| FY23 | — | $1.33 | — | — | $389.3M | — |
| FY22 | — | $1.21 | — | — | $252.3M | — |
| FY21 |
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 | $96.9M | $100M | $110.3M | $127.1M | $160.6M | $267M | $252.3M | $389.3M | $402.7M | $513.2M |
| YoY change | -6.75% | +3.28% | +10.2% | +15.2% | +26.3% | +66.3% | -5.5% | +54.3% | +3.46% | +27.4% |
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 | 96.9M | 100M | 110.3M | 127.1M | 160.6M | 267M | 252.3M | 389.3M | 402.7M | 513.2M |
| Cost of revenue | 62.2M | 67.2M | 51.3M | 64.1M | 77.8M | 131.3M | 145.9M | 236M | 235.5M | 292.3M |
| Gross profit | 34.7M | 32.8M | 59M | 63M | 82.8M | 135.7M | 106.4M | 153.3M | 167.2M | 221M |
| Gross margin | 35.8% | 32.8% | 53.5% | 49.6% | 51.6% | 50.8% | 42.2% | 39.4% | 41.5% | 43.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 0 | 20.4M | 20.6M | — | — | — | — | — | — | — |
| Operating expenses | 23M | 40.8M | 41.1M | 21.4M | 22.9M | 23M | 22.1M | 23.8M | 25.3M | 27.3M |
| Operating income | 3.1M | 3.6M | 29.4M | 31.3M | 47.1M | 94.5M | 61.5M | 90.7M | 95.6M | 146.2M |
| Operating margin | 3.18% | 3.58% | 26.7% | 24.6% | 29.3% | 35.4% | 24.4% | 23.3% | 23.7% | 28.5% |
| Non-operating income, net | 16.7M | 25M | -4.5M | 1.2M | 16.6M | 11M | 41.6M | 26.7M | 22.8M | 26.2M |
| Pretax income | 22.6M | 41.4M | 30.9M | 36.2M | 59.8M | 98.7M | 94.6M | 100.1M | 98.3M | 155.1M |
| Income tax | 7.1M | -17.9M | -736K | 9.4M | 13.7M | 25M | 24.4M | 26M | 26M | 39.2M |
| Net income | 15.5M | 59.2M | 31.6M | 26.7M | 45.5M | 73.7M | 70.2M | 74.1M | 72.4M | 115.9M |
| Net margin | 16% | 59.2% | 28.7% | 21% | 28.3% | 27.6% | 27.8% | 19% | 18% | 22.6% |
| EBITDA | 29.1M | 43M | 58.2M | 60.1M | 89.9M | 128.3M | 124.5M | 166.9M | 178.3M | 230.6M |
| EPS | 0.21 | 0.84 | 0.52 | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 2 |
| Diluted EPS | 0.21 | 0.84 | 0.52 | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 2 |
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 | 101.4M | 86.7M | 87.8M | 111.6M | 99M | 104.3M | 94.2M | 129.1M | 161.1M | 128.9M | 99M | 158.8M |
| Cost of revenue | 66M | 47.2M | 53.6M | 63M | 61.4M | 56.1M | 58.6M | 73.7M | 91.3M | 65.5M | 61.1M | 85.4M |
| Gross profit | 35.4M | 39.6M | 34.2M | 48.6M | 37.6M | 48.3M | 35.6M | 55.4M | 69.8M | 63.4M | 37.9M | 73.4M |
| Gross margin | 34.9% | 45.6% | 39% | 43.5% | 38% | 46.3% | 37.8% | 42.9% | 43.3% | 49.2% | 38.3% | 46.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 4M | — | — | 4.2M | 4.2M | — | — | — | 4.7M | — | — | — |
| Operating expenses | 4.4M | 22.6M | 7.1M | 4.7M | 4.6M | 23.9M | 6.6M | 6.4M | 5.2M | 25.9M | 8.4M | 7.3M |
| Operating income | 20.3M | 17.3M | 16M | 32.6M | 21.3M | 25.7M | 16.9M | 37M | 52.9M | 39.4M | 18.2M | 54.8M |
| Operating margin | 20% | 19.9% | 18.2% | 29.2% | 21.5% | 24.6% | 17.9% | 28.6% | 32.9% | 30.6% | 18.4% | 34.5% |
| Non-operating income, net | 8.8M | 4.3M | 6.9M | 5.3M | 6.7M | 3.9M | 9.9M | 7.3M | 5.7M | 3.3M | 6.7M | 3.9M |
| Pretax income | 25.5M | 16.3M | 17.8M | 32.8M | 23.1M | 24.7M | 22.5M | 39.7M | 53.9M | 39M | 17.8M | 55.1M |
| Income tax | 6.8M | 4.3M | 4.6M | 8.3M | 6.4M | 6.6M | 5.8M | 9.9M | 13.7M | 9.7M | 4.5M | 14.1M |
| Net income | 18.7M | 12M | 13.1M | 24.5M | 16.6M | 18.1M | 16.7M | 29.8M | 40.2M | 29.2M | 13.3M | 41M |
| Net margin | 18.4% | 13.9% | 14.9% | 22% | 16.8% | 17.4% | 17.7% | 23.1% | 25% | 22.7% | 13.4% | 25.8% |
| EBITDA | 44.6M | 36.4M | 37.5M | 52.6M | 43.2M | 45M | 42.4M | 59.5M | 70.8M | 57.9M | 33M | 73.4M |
| EPS | 0.33 | 0.23 | 0.24 | 0.42 | 0.29 | 0.32 | 0.3 | 0.51 | 0.67 | 0.52 | 0.24 | 0.71 |
| Diluted EPS | 0.33 | 0.23 | 0.24 | 0.42 | 0.29 | 0.32 | 0.3 | 0.51 | 0.67 | 0.52 | 0.24 | 0.71 |
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 | 2.5B | 3.1B | 2.3B | 3.5B | 2.6B | 3.4B | 3.8B |
| Enterprise value | — | 1.2B | — | 1.3B | 2.7B | 3.3B | 2.8B | 4.1B | 3.2B | 3.9B | 4.2B |
| Shares outstanding | 74.5M | 70.5M | 62.7M | 60M | 59M | 58.9M | 58.7M | 58.3M | 58.3M | 57.9M | 57.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 21.5 | — | 44.6 | 55.1 | 41.6 | 32.3 | 47.4 | 36.2 | 29.7 | 30.9 |
| P/S | — | 12.7 | — | 9.36 | 15.6 | 11.5 | 8.99 | 9.01 | 6.51 | 6.7 | 6.83 |
| P/B | — | 2.15 | — | 2.25 | 4.41 | 4.9 | 3.49 | 5.02 | 3.56 | 4.44 | 4.9 |
| EV/EBITDA | — | 28.8 | — | 21.2 | 29.9 | 25.8 | 22.1 | 24.3 | 17.7 | 16.8 | 19.7 |
| EV/Sales | — | 12.4 | — | 10 | 16.7 | 12.4 | 10.9 | 10.4 | 7.84 | 7.57 | 7.59 |
| Earnings yield | — | 4.65% | — | 2.24% | 1.82% | 2.41% | 3.09% | 2.11% | 2.76% | 3.37% | 3.24% |
| FCF yield | — | 1.75% | — | -3.68% | -3.37% | -1.36% | -9.29% | -1.03% | 2.22% | 4.85% | 3.16% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.79 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 35.8% | 32.8% | 53.5% | 49.6% | 51.6% | 50.8% | 42.2% | 39.4% | 41.5% | 43.1% | 46.2% |
| Operating margin | 3.18% | 3.58% | 26.7% | 24.6% | 29.3% | 35.4% | 24.4% | 23.3% | 23.7% | 28.5% | 34.5% |
| Net margin | 16% | 59.2% | 28.7% | 21% | 28.3% | 27.6% | 27.8% | 19% | 18% | 22.6% | 22.5% |
| ROE | 2.25% | 10% | 5.93% | 5.03% | 8% | 11.8% | 10.8% | 10.6% | 9.83% | 14.9% | 16.2% |
| ROA | 1.5% | 6.43% | 3.63% | 2.93% | 4.38% | 6.1% | 4.91% | 4.86% | 4.71% | 7.63% | 6.76% |
| ROIC | 0.42% | 0.64% | 5.11% | 3.77% | 4.84% | 8.12% | 4.01% | 5.39% | 5.53% | 8.96% | 10.2% |
| Return on tangible assets | 1.5% | 6.43% | 3.63% | 2.93% | 4.38% | 6.1% | 4.91% | 4.86% | 4.71% | 7.63% | 8.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 35.4 | 19 | 15.6 | 9.73 | 5.57 | 2.12 | 1 | 1.49 | 1.62 | 2.17 | 3.84 |
| Quick ratio | 9.62 | -2.36 | 15.6 | 9.67 | 5.51 | 2.09 | 0.97 | 1.45 | 1.58 | 2.13 | 1.82 |
| Debt / equity | 0.34 | 0.39 | 0.46 | 0.51 | 0.59 | 0.64 | 0.87 | 0.91 | 0.85 | 0.74 | 0.71 |
| Debt / assets | 0.23 | 0.25 | 0.28 | 0.3 | 0.33 | 0.33 | 0.39 | 0.42 | 0.41 | 0.38 | 0.37 |
| Net debt / EBITDA | -6.36 | -0.84 | 0.72 | 1.41 | 2.03 | 1.89 | 3.91 | 3.28 | 3 | 1.92 | 1.85 |
| Interest coverage | 2.84 | 4.41 | 3.61 | 3.94 | 5.41 | 7.23 | 6.15 | 4.27 | 3.93 | 6.09 | 6.73 |
| Effective tax rate | 31.6% | 0% | 0% | 26.1% | 22.9% | 25.3% | 25.8% | 26% | 26.4% | 25.3% | 25.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.3 | 1.42 | 1.76 | 2.12 | 2.72 | 4.53 | 4.3 | 6.68 | 6.9 | 8.86 | 9.52 |
| EPS (basic) | 0.21 | 0.84 | 0.52 | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 2 | 2 |
| EPS (diluted) | 0.21 | 0.84 | 0.52 | 0.45 | 0.77 | 1.27 | 1.21 | 1.33 | 1.27 | 2 | 2.13 |
| Book value per share | 9.22 | 8.4 | 8.5 | 8.83 | 9.63 | 10.6 | 11.1 | 12 | 12.6 | 13.4 | 13.4 |
| FCF per share | 0.08 | 0.32 | 0.26 | -0.73 | -1.43 | -0.71 | -3.59 | -0.62 | 1 | 2.88 | 3.34 |
| Cash per share | 5.6 | 3.8 | 3.25 | 3.1 | 2.62 | 2.7 | 1.33 | 1.48 | 1.52 | 2.24 | 2.06 |
| Capex per share | 0.04 | 0.04 | 0.04 | 0.16 | 0.1 | — | — | — | — | 0.41 | 0.45 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.99% | 3% | 2.37% | 7.36% | 3.54% | — | — | — | — | 4.64% | 4.67% |
| Capex / operating cash flow | 95.8% | 5.67% | 14.9% | 202% | 30.9% | — | — | — | — | 12.5% | 11.8% |
| Payout ratio | — | 0% | 0% | 0% | 9.06% | 25.6% | 33.5% | 34.7% | 41.9% | 29% | 29.1% |
| Dividend yield | — | 0% | — | 0% | 0.16% | 0.61% | 1.04% | 0.73% | 1.16% | 0.98% | 0.97% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 21, 2026 | $0.16 |
| Jun 9, 2026 | $0.16 |
| Mar 9, 2026 | $0.16 |
| Nov 13, 2025 |
| — |
| $1.27 |
| — |
| — |
| $267M |
| — |
| FY20 | — | $0.77 | — | — | $160.6M | — |
| FY19 | — | $0.45 | — | — | $127.1M | — |
| FY18 | — | $0.52 | — | — | $110.3M | — |
| FY17 | — | $0.84 | — | — | $100M | — |
| FY16 | — | $0.21 | — | — | $96.9M | — |
| 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 | $101.4M | $86.7M | $87.8M | $111.6M | $99M | $104.3M | $94.2M | $129.1M | $161.1M | $128.9M | $99M | $158.8M |
| YoY change | +76.1% | +40.8% | +20.3% | -12.9% | -2.35% | +20.3% | +7.3% | +15.7% | +62.7% | +23.5% | +5.15% | +23% |
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 | 416.8M | 268.3M | 204.1M | 185.8M | 154.8M | 159.1M | 78.3M | 86.1M | 88.8M | 129.6M |
| Receivables | 4.6M | 8.5M | 17M | 12.2M | 16.5M | 21.5M | 19.1M | 50.2M | 40.4M | 39.1M |
| Inventory | 314.6M | 332.6M | — | 1.4M | 2M | 2.8M | 4M | 4.3M | 4M | 3.3M |
| Total current assets | 432M | 295.9M | 243.1M | 217.3M | 195.5M | 205.9M | 123.1M | 160.6M | 148.7M | 186.8M |
| Property, plant & equipment | 9M | 11.8M | 12M | 19.7M | 21.7M | 31.9M | 40.3M | 66.9M | 63.5M | 43.6M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1B | 921M | 871M | 909.2M | 1B | 1.2B | 1.4B | 1.5B | 1.5B | 1.5B |
| Accounts payable | 4.4M | 7.5M | 10.1M | 16.2M | 25.4M | 48.6M | 69.9M | 24.3M | 22.8M | 17.2M |
| Short-term debt | — | — | — | — | — | 4.7M | 4.7M | 4.7M | 3.4M | — |
| Total current liabilities | 12.2M | 15.6M | 15.6M | 22.3M | 35.1M | 97.1M | 123.4M | 108M | 91.8M | 86.1M |
| Long-term debt | 231.3M | 232.2M | 246.1M | 270.4M | 337.3M | 397M | 560M | 628.2M | 621M | 572.7M |
| Total liabilities | 341.1M | 328.4M | 337.9M | 379.6M | 469.2M | 582.1M | 779.7M | 825M | 801.8M | 742.8M |
| Shareholders' equity | 686.8M | 592.6M | 533.1M | 529.7M | 568.2M | 626.1M | 651.1M | 698.5M | 736.7M | 775.6M |
| Total debt | 231.3M | 232.2M | 246.1M | 270.4M | 337.3M | 401.7M | 564.7M | 632.9M | 624.4M | 572.7M |
| Net debt | -9.8M | 40.1M | 51M | 84.7M | 230.5M | 331.6M | 526.9M | 546.8M | 535.6M | 443.1M |
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 | — | — | — | — | — | — | — | — | 126.1M | 129.6M | 136.3M | 117.3M |
| Receivables | — | — | — | — | — | — | — | — | 37M | 39.1M | 39.6M | 55.2M |
| Inventory | — | — | — | — | — | — | — | — | 3.9M | 3.3M | 3.8M | 3.6M |
| Total current assets | — | — | — | — | — | — | — | — | 180.9M | 186.8M | 190.6M | 192.2M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | 47.6M | 43.6M | 41.3M | 37.2M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | — | — | — | — | — | — | — | — | 1.5B | 1.5B | 1.5B | 1.5B |
| Accounts payable | — | — | — | — | — | — | — | — | 16.8M | 17.2M | 18.6M | 23.1M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | 94.8M | 86.1M | 94.8M | 103.6M |
| Long-term debt | — | — | — | — | — | — | — | — | 581.1M | 572.7M | 562M | 551.5M |
| Total liabilities | — | — | — | — | — | — | — | — | 763M | 742.8M | 743.4M | 735.4M |
| Shareholders' equity | — | — | — | — | — | — | — | — | 770.9M | 775.6M | 774.4M | 773M |
| Total debt | — | — | — | — | — | — | — | — | 581.1M | 572.7M | 562M | 551.5M |
| Net debt | — | — | — | — | — | — | — | — | 455M | 443.1M | 425.7M | 434.2M |
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 | 15.5M | 59.2M | 31.6M | 26.7M | 45.5M | 73.7M | 70.2M | 74.1M | 72.4M | 115.9M |
| Depreciation & amortization | 8.6M | 8.9M | 9M | 10.3M | 12.8M | 18.2M | 22.9M | 38.8M | 46.4M | 47.5M |
| Stock-based compensation | 131K | 76K | 263K | 77K | 45K | 0 | 364K | 820K | 1.2M | 1.2M |
| Change in working capital | -39.6M | 13.8M | 3.2M | 5.9M | -5.9M | 1.1M | 17.3M | 12.1M | 234K | 4.8M |
| Operating cash flow | 3M | 53M | 17.5M | 4.6M | 18.4M | 56M | 6.7M | 34.7M | 39M | 190.7M |
| Capital expenditure | -2.9M | -3M | -2.6M | -9.4M | -5.7M | — | — | — | — | -23.8M |
| Investing cash flow | 21M | 73.6M | 66.8M | 34.4M | -59.2M | -43.6M | 57.4M | 40.1M | -670K | -26.2M |
| Dividends paid | — | 0 | 0 | 0 | -4.1M | -18.8M | -23.5M | -25.7M | -30.3M | -33.6M |
| Share repurchases | -14.8M | -147.4M | -93.4M | -20.8M | -8.8M | 0 | -20M | 0 | -3.4M | -40.3M |
| Financing cash flow | -5.6M | -149.2M | -79.9M | -9.4M | 59.4M | 48.6M | 112.5M | 40.8M | -52.1M | -124.3M |
| Net change in cash | 18.5M | -22.7M | 4.5M | 29.7M | 18.6M | 61M | 176.5M | 115.6M | -13.7M | 40.2M |
| Free cash flow | 6.1M | 22.3M | 16M | -43.8M | -84.4M | -41.7M | -210.9M | -36.1M | 58.1M | 166.9M |
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 | 18.7M | 12M | 13.1M | 24.5M | 16.6M | 18.1M | 16.7M | 29.8M | 40.2M | 29.2M | 13.3M | 41M |
| Depreciation & amortization | 10.7M | 11.3M | 11.2M | 11.3M | 11.8M | 12.1M | 12.1M | 12M | 11.7M | 11.7M | 11.4M | 11.4M |
| Stock-based compensation | 226K | 227K | 231K | 324K | 327K | 327K | 310K | 305K | 309K | 308K | 327K | 343K |
| Change in working capital | 34.2M | -15.7M | 7.8M | -10.5M | 9.3M | -6.4M | 13.1M | -3.4M | 7.2M | -12M | 14.5M | -17.3M |
| Operating cash flow | 26.9M | -3.8M | 15.5M | 7.3M | 14.5M | 1.8M | 14.4M | 31.1M | 86.2M | 44.4M | 42.2M | 43.9M |
| Capital expenditure | — | — | — | — | — | — | — | -8.7M | -5.6M | -4M | -7.6M | -8.5M |
| Investing cash flow | 18.2M | 10M | -490K | 10K | -190K | 0 | -1M | -9.3M | -1.4M | -8.9M | -8.9M | -9.9M |
| Dividends paid | -7M | -7M | -7M | -7M | -8.2M | -8.2M | -8.2M | -8.1M | -8.1M | -9.2M | -9.2M | -9.1M |
| Share repurchases | 0 | 0 | — | — | — | — | -5.7M | -10.6M | -8.8M | -15.2M | -5.2M | -32.7M |
| Financing cash flow | -480K | -6.1M | -9.5M | -11.9M | -13M | -14.3M | -17.1M | -26.6M | -48.1M | -32.5M | -25.9M | -53.3M |
| Net change in cash | 44.6M | 11K | 5.5M | -4.6M | 1.3M | -12.6M | -3.7M | -4.8M | 36.7M | 3M | 7.4M | -19.3M |
| Free cash flow | 9.8M | -16.6M | 13.3M | 8.9M | 14M | 21.8M | 23.4M | 22.4M | 80.7M | 40.4M | 34.7M | 35.5M |
| $0.16 |
| Aug 22, 2025 | $0.14 |
| Jun 10, 2025 | $0.14 |
| Mar 10, 2025 | $0.14 |
| Nov 7, 2024 | $0.14 |
| Date | Ratio |
|---|---|
| Jan 13, 1998 | 3:1 |
| Mar 23, 1990 | 50:1 |