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 % |
|---|---|---|---|---|---|---|
| Q1 26 | -$0.22 | -$0.11 | +50.0% | — | $46.2M | — |
| Q4 25 | -$0.32 | -$0.08 | +75.0% | — | $40.6M | — |
| Q3 25 | -$0.08 | -$0.01 | +87.5% | — | $45.9M | — |
| Q2 25 | -$0.12 | -$0.08 | +33.3% | — | $47.6M | — |
| Q1 25 | -$0.22 | -$0.1 | +54.5% | — | $44.7M | — |
| Q4 24 | -$0.19 | $0.07 | +136.8% | — | $63M | — |
| Q3 24 | -$0.19 | -$0.34 | -78.9% | — | $66.5M | — |
| Q2 24 | -$0.33 | -$0.21 | +36.4% | — | $53.2M | — |
| Q1 24 | -$0.33 | -$0.28 | +15.2% | — | $49.1M | — |
| Q4 23 | -$0.26 | -$0.21 | +19.2% | — | $50.8M | — |
| Q3 23 | -$0.17 | -$0.04 | +76.5% | — | $61.2M | — |
| Q2 23 | -$0.2 | -$0.06 | +70.0% | — | $61M | — |
| Q1 23 | -$0.27 | -$0.24 | +11.1% | — | $57M | — |
| Q4 22 | -$0.2 | -$0.36 | -80.0% | — | $61M | — |
| Q3 22 | -$0.06 | $0.02 | +133.3% | — | $71.2M | — |
| Q2 22 | $0.18 | $0.23 | +27.8% | — | $101.4M | — |
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 | — | -$0.82 | — | — | $178.9M | — |
| FY24 | — | -$1.44 | — | — | $231.7M | — |
| FY23 | — | -$0.89 | — | — | $230.1M | — |
| FY22 | — | -$0.18 | — | — | $337.7M |
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 | $688M | $679.7M | $465.4M | $520.7M | $507.1M | $474.2M | $337.7M | $230.1M | $231.7M | $178.9M |
| YoY change | +8.56% | -1.21% | -31.5% | +11.9% | -2.61% | -6.47% | -28.8% | -31.9% | +0.73% | -22.8% |
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 | 688M | 679.7M | 465.4M | 520.7M | 507.1M | 474.2M | 337.7M | 230.1M | 231.7M | 178.9M |
| Cost of revenue | 531.7M | 491.8M | 349.8M | 404.3M | 378.7M | 320.7M | 236.4M | 178.4M | 179.8M | 147.5M |
| Gross profit | 156.2M | 187.9M | 115.6M | 116.4M | 128.3M | 153.5M | 101.3M | 51.6M | 51.9M | 31.4M |
| Gross margin | 22.7% | 27.6% | 24.8% | 22.4% | 25.3% | 32.4% | 30% | 22.4% | 22.4% | 17.6% |
| Research & development | 72.2M | 70.5M | 46M | 45M | 45.7M | 51.2M | 52.3M | 51.6M | 51.2M | 27.3M |
| Selling, general & administrative | 83.5M | 81.8M | 47.7M | 47.6M | 50M | 52.4M | 50.9M | 48.5M | 47.1M | 35.1M |
| Operating expenses | 155.7M | 152.3M | 93.8M | 92.6M | 95.7M | 103.7M | 103.2M | 100M | 98.3M | 62.4M |
| Operating income | 497K | 35.6M | 21.9M | 23.8M | 32.6M | 49.9M | -1.9M | -48.4M | -46.4M | -31M |
| Operating margin | 0.07% | 5.24% | 4.7% | 4.57% | 6.44% | 10.5% | -0.58% | -21% | -20% | -17.3% |
| Non-operating income, net | -10.1M | 72.1M | -26.7M | -19.8M | -3.7M | 22.8M | -5.8M | -8.8M | -23.1M | -4.8M |
| Pretax income | -25.9M | 86.1M | -26.9M | -18.2M | 10.8M | 74M | -2.9M | -47.6M | -62.6M | -32.1M |
| Income tax | 3.7M | 1.2M | -1.1M | 2.2M | -46.2M | 17.3M | 5.2M | -10.9M | -8.3M | -17.9M |
| Net income | -29.6M | 84.9M | -3.9M | -21.8M | 345M | 56.7M | -8M | -36.6M | -54.3M | -29.7M |
| Net margin | -4.3% | 12.5% | -0.84% | -4.19% | 68% | 12% | -2.38% | -15.9% | -23.4% | -16.6% |
| EBITDA | 28.9M | 66.6M | 53.7M | 59.1M | 52.2M | 67.9M | 19.6M | -21.3M | -21M | -12.4M |
| EPS | -0.85 | 2.5 | -0.11 | -0.64 | 9.8 | 1.26 | -0.18 | -0.89 | -1.44 | -0.82 |
| Diluted EPS | -0.85 | 2.02 | -0.11 | -0.64 | 7.54 | 1.21 | -0.18 | -0.89 | -1.44 | -0.82 |
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 | 61.2M | 50.8M | 49.1M | 53.2M | 66.5M | 63M | 44.7M | 47.6M | 45.9M | 40.6M | 46.2M | 44.7M |
| Cost of revenue | 46.8M | 39.3M | 40.1M | 41.6M | 51M | 47.2M | 35.4M | 37.9M | 37.4M | 36.8M | 39M | 36.1M |
| Gross profit | 14.5M | 11.5M | 9M | 11.6M | 15.5M | 15.9M | 9.4M | 9.7M | 8.5M | 3.8M | 7.2M | 8.6M |
| Gross margin | 23.6% | 22.7% | 18.3% | 21.8% | 23.3% | 25.2% | 20.9% | 20.4% | 18.6% | 9.31% | 15.6% | 19.3% |
| Research & development | 11.6M | 15.4M | 11.2M | 12.7M | 14.4M | 13M | 5.9M | 7M | 7.8M | 7.6M | 6.7M | 7.9M |
| Selling, general & administrative | 12.1M | 12.1M | 11.3M | 11.7M | 12.1M | 12M | 9.7M | 9.3M | 8.3M | 8.6M | 7.7M | 8.7M |
| Operating expenses | 23.7M | 27.5M | 22.4M | 24.4M | 26.5M | 25M | 15.7M | 17.1M | 16.1M | 16.2M | 14.4M | 18.6M |
| Operating income | -9.2M | -15.9M | -13.5M | -12.8M | -11M | -9.1M | -6.3M | -7.4M | -7.5M | -12.4M | -7.2M | -10M |
| Operating margin | -15.1% | -31.4% | -27.4% | -24.1% | -16.6% | -14.4% | -14.1% | -15.6% | -16.4% | -30.7% | -15.5% | -22.3% |
| Non-operating income, net | -2.5M | 5.2M | -5M | -3.4M | 5M | -19.7M | -291K | 10.9M | -8M | -6.4M | -125K | -240K |
| Pretax income | -9.5M | -8.4M | -16.4M | -14.6M | -4.5M | -27.1M | -5.5M | 4.3M | -14.8M | -18M | -6.6M | -9.6M |
| Income tax | -4.4M | -2.4M | -1M | -1.6M | 5.1M | -10.8M | -401K | -4.1M | -4.2M | -9.2M | -1.9M | -2M |
| Net income | -5.2M | -6M | -15.4M | -13M | -9.6M | -16.3M | -8.9M | 323K | -13.1M | -8.1M | -4.6M | -4.8M |
| Net margin | -8.43% | -11.9% | -31.4% | -24.4% | -14.5% | -25.8% | -19.9% | 0.68% | -28.5% | -19.9% | -10.1% | -10.8% |
| EBITDA | -2.7M | -9.4M | -7.1M | -6.5M | -4.9M | -2.5M | -1.4M | -2.7M | -2.8M | -8.2M | -3.2M | -6M |
| EPS | -0.13 | -0.16 | -0.4 | -0.34 | -0.26 | -0.44 | -0.24 | 0.01 | -0.36 | -0.22 | -0.13 | -0.13 |
| Diluted EPS | -0.13 | -0.16 | -0.4 | -0.34 | -0.26 | -0.44 | -0.24 | 0.01 | -0.36 | -0.22 | -0.13 | -0.13 |
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 | 216M | 337.7M | 214.1M | 398.5M | 476.1M | — | 421.1M | 307.6M | 151.9M | 92.4M | 138.4M |
| Enterprise value | 353.7M | 512.6M | 385.2M | 553.4M | 284.3M | — | 201.2M | 154.3M | 43.7M | 35.3M | 75.7M |
| Shares outstanding | 34.8M | 33.9M | 34.5M | 34.3M | 35.2M | 44.9M | 44.9M | 41M | 37.8M | 36.2M | 36.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 3.98 | — | — | 1.38 | — | — | — | — | — | -4.6 |
| P/S | 0.31 | 0.5 | 0.46 | 0.77 | 0.94 | — | 1.25 | 1.34 | 0.66 | 0.52 | 0.8 |
| P/B | -2.99 | -8.52 | -12.4 | -26.6 | 1.38 | — | 0.98 | 0.89 | 0.55 | 0.37 | 0.63 |
| EV/EBITDA | 12.2 | 7.69 | 7.17 | 9.37 | 5.44 | — | 10.3 | -7.26 | -2.08 | -2.85 | -3.1 |
| EV/Sales | 0.51 | 0.75 | 0.83 | 1.06 | 0.56 | — | 0.6 | 0.67 | 0.19 | 0.2 | 0.43 |
| Earnings yield | — | 25.1% | — | — | 72.5% | — | — | — | — | — | -21.7% |
| FCF yield | -4.82% | -16% | 2.36% | 6.64% | -6.17% | — | -4.42% | -3.33% | -11.9% | -58.9% | -17.2% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 22.7% | 27.6% | 24.8% | 22.4% | 25.3% | 32.4% | 30% | 22.4% | 22.4% | 17.6% | 19.3% |
| Operating margin | 0.07% | 5.24% | 4.7% | 4.57% | 6.44% | 10.5% | -0.58% | -21% | -20% | -17.3% | -20.3% |
| Net margin | -4.3% | 12.5% | -0.84% | -4.19% | 68% | 12% | -2.38% | -15.9% | -23.4% | -16.6% | -17.3% |
| ROE | 41.1% | -214.3% | 22.5% | 145.7% | 99.8% | 12.5% | -1.88% | -10.6% | -19.6% | -12% | -12.8% |
| ROA | -6.7% | 15.2% | -0.67% | -3.67% | 60.3% | 9.72% | -1.56% | -8.71% | -14.3% | -8.46% | -6.52% |
| ROIC | 0.76% | 26% | 14.2% | 17% | 21.2% | 21.5% | -0.93% | -25.3% | -27.5% | -16.2% | -20.5% |
| Return on tangible assets | -6.8% | 15.4% | -0.68% | -3.7% | 60.9% | 9.8% | -1.57% | -8.77% | -14.4% | -8.48% | -9.45% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.58 | 2.39 | 2.66 | 2.83 | 2.36 | 4.79 | 7.15 | 5.23 | 4.74 | 4.07 | 2.43 |
| Quick ratio | 1.21 | 1.86 | 2.12 | 2.53 | 2.13 | 4.33 | 6.31 | 4.54 | 4.08 | 3.29 | 1.93 |
| Debt / equity | -3.07 | -7.65 | -17.5 | -20.5 | 0.25 | 0.01 | 0.01 | 0.01 | 0.11 | 0.19 | 0.19 |
| Debt / assets | 0.5 | 0.54 | 0.52 | 0.52 | 0.15 | 0.01 | 0.01 | 0.01 | 0.08 | 0.13 | 0.13 |
| Net debt / EBITDA | 4.77 | 2.62 | 3.19 | 2.62 | -3.67 | -4.05 | -11.2 | 7.21 | 5.16 | 4.6 | 2.23 |
| Interest coverage | -0.59 | 4.99 | -0.22 | 0.18 | 1.6 | 55 | -1.49 | -56.4 | -30.8 | -18.4 | -30.5 |
| Effective tax rate | 0% | 1.34% | 0% | 0% | 0% | 23.3% | 0% | 0% | 0% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 19.7 | 20 | 13.5 | 15.2 | 14.4 | 10.6 | 7.53 | 5.61 | 6.13 | 4.94 | 4.9 |
| EPS (basic) | -0.85 | 2.5 | -0.11 | -0.64 | 9.8 | 1.26 | -0.18 | -0.89 | -1.44 | -0.82 | -0.82 |
| EPS (diluted) | -0.85 | 2.02 | -0.11 | -0.64 | 7.54 | 1.21 | -0.18 | -0.89 | -1.44 | -0.82 | -0.87 |
| Book value per share | -2.07 | -1.17 | -0.5 | -0.44 | 9.81 | 10.1 | 9.55 | 8.4 | 7.33 | 6.85 | 6.21 |
| FCF per share | -0.3 | -1.59 | 0.15 | 0.77 | -0.83 | 1.22 | -0.42 | -0.25 | -0.48 | -1.5 | -0.57 |
| Cash per share | 2.39 | 3.79 | 3.84 | 4.42 | 7.95 | 6.23 | 5.03 | 3.85 | 3.67 | 2.86 | 2.41 |
| Capex per share | 0.03 | 0.93 | 0.92 | 0.66 | 1.02 | 0.69 | 0.51 | 0.17 | 0.31 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.16% | 4.63% | 6.78% | 4.37% | 7.11% | 6.49% | 6.77% | 3.02% | 5.01% | — | — |
| Capex / operating cash flow | -108% | 55% | 3.6K% | -941.8% | 97.7% | 77% | -159.6% | -48.3% | -26.5% | — | — |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 0% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 11.7% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Dec 30, 1996 | $0.11 |
| Sep 30, 1996 | $0.11 |
| Jul 1, 1996 | $0.11 |
| Apr 1, 1996 | $0.11 |
| Dec 28, 1995 | $0.11 |
| Oct 2, 1995 | $0.11 |
| Jun 30, 1995 | $0.11 |
| — |
| FY21 | — | $1.26 | — | — | $474.2M | — |
| FY20 | — | $9.8 | — | — | $507.1M | — |
| FY19 | — | -$0.64 | — | — | $520.7M | — |
| FY18 | — | -$0.11 | — | — | $465.4M | — |
| FY17 | — | $2.5 | — | — | $679.7M | — |
| FY16 | — | -$0.85 | — | — | $688M | — |
| 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 | $61.2M | $50.8M | $49.1M | $53.2M | $66.5M | $63M | $44.7M | $47.6M | $45.9M | $40.6M | $46.2M | $44.7M |
| YoY change | -14% | -16.7% | -13.9% | -12.8% | +8.51% | +24% | -8.86% | -10.4% | -30.9% | -35.6% | +3.32% | -6.13% |
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 | 83.4M | 128.6M | 132.4M | 151.7M | 279.9M | 279.5M | 225.5M | 158.1M | 138.6M | 103.8M |
| Receivables | 63.1M | 86.2M | 80.2M | 44.2M | 63.1M | 50.4M | 35.6M | 33M | 28.8M | 26.3M |
| Inventory | 57M | 73.1M | 71.6M | 41.4M | 39M | 39.4M | 39.9M | 32.7M | 30.5M | 34.2M |
| Total current assets | 242.7M | 330.3M | 352.7M | 379.4M | 409.6M | 409.1M | 337.9M | 245.4M | 219.2M | 176.9M |
| Property, plant & equipment | 114.9M | 135.9M | 131.5M | 52.4M | 76.1M | 87.9M | 91.2M | 80.2M | 62.7M | 77.9M |
| Goodwill & intangibles | 6.2M | 8.1M | 7.9M | 5.5M | 5.5M | 4.8M | 3.9M | 3.1M | 1M | 908K |
| Total assets | 442M | 558.8M | 583.2M | 595.3M | 571.7M | 583.7M | 516.6M | 420.5M | 379.3M | 351.5M |
| Accounts payable | 51.5M | 65.9M | 55.6M | 40.4M | 52.2M | 37.6M | 18M | 24.4M | 21.6M | 20.8M |
| Short-term debt | — | — | — | 1.6M | 85.7M | 2.3M | 1.4M | 1.9M | 1.4M | 1.4M |
| Total current liabilities | 153.4M | 138.1M | 132.7M | 133.8M | 173.6M | 85.5M | 47.2M | 46.9M | 46.3M | 43.4M |
| Long-term debt | 221.1M | 303.4M | 303.6M | 305M | 2.4M | 2M | 4.1M | 2.9M | 29M | 45.3M |
| Total liabilities | 514.1M | 598.4M | 600.5M | 610.3M | 226.1M | 130.9M | 88.5M | 75.9M | 102.5M | 103.3M |
| Shareholders' equity | -72.1M | -39.6M | -17.3M | -15M | 345.6M | 452.8M | 428.2M | 344.6M | 276.8M | 248.3M |
| Total debt | 221.1M | 303.4M | 303.6M | 306.6M | 88.1M | 4.3M | 5.5M | 4.8M | 30.4M | 46.7M |
| Net debt | 137.7M | 174.8M | 171.1M | 155M | -191.8M | -275.3M | -220M | -153.3M | -108.2M | -57M |
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 | 166.6M | 158.1M | 171.6M | 162.5M | 151.1M | 138.6M | 132.7M | 113.3M | 108M | 103.8M | 94.6M | 87.9M |
| Receivables | 41.1M | 33M | 30.3M | 31.2M | 28.7M | 28.8M | 28.3M | 28.8M | 31.4M | 26.3M | 24.2M | 23.8M |
| Inventory | 30.8M | 32.7M | 31.5M | 34.8M | 36.1M | 30.5M | 32.6M | 37.6M | 37.4M | 34.2M | 32.8M | 34.1M |
| Total current assets | 277.7M | 245.4M | 258.2M | 254.2M | 242M | 219.2M | 215.5M | 199.5M | 197.4M | 176.9M | 170M | 164.5M |
| Property, plant & equipment | 77.4M | 80.2M | 73.9M | 69.7M | 71.9M | 62.7M | 62M | 73.5M | 72.6M | 77.9M | 73.7M | 70.8M |
| Goodwill & intangibles | 3.2M | 3.1M | 2.8M | 2.6M | 2.7M | 1M | 1M | 1M | 996K | 908K | 808K | 790K |
| Total assets | 434.3M | 420.5M | 426.2M | 412.7M | 411.4M | 379.3M | 373.9M | 370.5M | 359.6M | 351.5M | 335.5M | 324.9M |
| Accounts payable | 23.4M | 24.4M | 24.6M | 25.6M | 24.6M | 21.6M | 24.5M | 19.4M | 17.5M | 20.8M | 21.3M | 21.1M |
| Short-term debt | 1.7M | 1.9M | 1.9M | 1.8M | 1.8M | 1.4M | 1.7M | 1.6M | 1.4M | 1.4M | 27.8M | 27.1M |
| Total current liabilities | 47.4M | 46.9M | 44.9M | 50.6M | 50.3M | 46.3M | 47.8M | 42.9M | 45.7M | 43.4M | 71.7M | 67.7M |
| Long-term debt | 3.2M | 2.9M | 32.5M | 31.3M | 32.5M | 29M | 29.2M | 37.9M | 40M | 45.3M | 16.4M | 15.9M |
| Total liabilities | 80.6M | 75.9M | 104.3M | 106.8M | 111.8M | 102.5M | 104.7M | 100.4M | 104.3M | 103.3M | 102.7M | 98.3M |
| Shareholders' equity | 353.7M | 344.6M | 321.9M | 305.8M | 299.6M | 276.8M | 269.2M | 270.2M | 255.3M | 248.3M | 232.8M | 226.5M |
| Total debt | 4.9M | 4.8M | 34.4M | 33.1M | 34.3M | 30.4M | 30.9M | 39.5M | 41.4M | 46.7M | 44.1M | 43M |
| Net debt | -161.7M | -153.3M | -137.2M | -99.4M | -86.8M | -108.2M | -101.8M | -73.9M | -66.6M | -57M | -50.4M | -45M |
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 | -29.6M | 84.9M | -3.9M | -21.8M | 345M | 56.7M | -8M | -36.6M | -54.3M | -29.7M |
| Depreciation & amortization | 25.4M | 28.1M | 32M | 32.7M | 16.5M | 14.2M | 15M | 16.7M | 16.2M | 13M |
| Stock-based compensation | 3.8M | 2.3M | 4.4M | 7M | 6.7M | 7.7M | 6M | 7.2M | 6.2M | 2.2M |
| Change in working capital | 21.5M | -21.4M | -18.8M | -11.3M | -22.6M | -26.9M | -14.3M | 23M | -832K | -3.5M |
| Operating cash flow | -1M | 57.1M | 887K | -2.4M | 36.9M | 39.9M | -14.3M | -14.4M | -43.8M | -24.2M |
| Capital expenditure | -1.1M | -31.5M | -31.5M | -22.8M | -36M | -30.8M | -22.8M | -7M | -11.6M | — |
| Investing cash flow | 2.1M | -34.2M | -32.3M | -27.8M | 319.2M | -30.8M | -24.5M | -7.4M | -11.4M | 5.2M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | 0 | -11.4M | -1.6M | -2.7M | -1.1M | -39.2M | -14M | -51.8M | -12.9M | -4.4M |
| Financing cash flow | 1.7M | 68.9M | -124K | -4.7M | -226.2M | -39.8M | -14.5M | -52.4M | 16.6M | 12M |
| Net change in cash | 2.8M | 91.9M | -31.6M | -34.9M | 129.9M | -30.7M | -53.4M | -74.2M | -38.6M | -7M |
| Free cash flow | -10.4M | -54.1M | 5M | 26.4M | -29.4M | 54.9M | -18.6M | -10.2M | -18M | -54.4M |
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 | 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 | -5.2M | -6M | -15.4M | -13M | -9.6M | -16.3M | -8.9M | 323K | -13.1M | -8.1M | -4.6M | -4.8M |
| Depreciation & amortization | 4.1M | 4.1M | 4.1M | 4M | 4.1M | 4M | 3.3M | 3.4M | 3.3M | 3M | 2.9M | 2.8M |
| Stock-based compensation | 2.2M | 1.8M | 900K | 1.2M | 2M | 2.1M | 1M | 462K | 123K | 565K | 643K | 1M |
| Change in working capital | -15.6M | 18.9M | 1.3M | -2.1M | -385K | 350K | -760K | -3.9M | -921K | 6.8M | -822K | -3.3M |
| Operating cash flow | -14.8M | 13M | -8.4M | -8.3M | -4.4M | -22.6M | -5.8M | -25.1M | 162K | 5.4M | 1.6M | -4.5M |
| Capital expenditure | -762K | -4.7M | -668K | -898K | -2.6M | -7.4M | -208K | — | — | — | — | — |
| Investing cash flow | 1.8M | -3M | -1.4M | -31.5M | -2.2M | 23.8M | -326K | 2.3M | 1.9M | -1.1M | -2.1M | -3.9M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | -6.2M | -8.7M | -4.7M | -2.2M | -2.6M | -3.4M | -1.3M | -2.7M | -320K | -41K | -176K | -25K |
| Financing cash flow | -6.4M | -8.7M | 25.2M | -2.4M | -2.8M | -3.5M | -1.5M | 4.1M | 3.2M | 6.2M | -320K | -164K |
| Net change in cash | -19.3M | 1.2M | 15.4M | -42.2M | -9.4M | -2.4M | -7.6M | -18.7M | 5.2M | 10.5M | -816K | -8.5M |
| Free cash flow | 906K | -7.5M | -4.7M | -2.1M | -15.6M | 4.4M | -4.9M | -37M | -7.6M | -4.8M | -2.4M | -5.9M |