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 23 | — | $1.25 | — | — | $80.4M | — |
| Q4 22 | — | $0.3 | — | — | $114M | — |
| Q3 22 | — | $1.26 | — | — | $69.7M | — |
| Q2 22 | — | $0.94 | — | — | $77.1M | — |
| Q1 22 | — | $0.41 | — | — | $60.8M | — |
| Q4 21 | — | $0.45 | — | — | $100.4M | — |
| Q3 21 | — | $0.58 | — | — | $87.2M | — |
| Q2 21 | — | $1.32 | — | — | $87.1M | — |
| Q1 21 | — | $1.28 | — | — | $81M | — |
| Q4 20 | — | $1.98 | — | — | $105.9M | — |
| Q3 20 | — | $1.72 | — | — | $93.9M | — |
| Q2 20 | — | $1.8 | — | — | $87.1M | — |
| Q1 20 | — | $1.17 | — | — | $65.6M | — |
| Q4 19 | — | $1.67 | — | — | $94.9M | — |
| Q3 19 | — | $1.16 | — | — | $78M | — |
| Q1 19 | — | $0.85 | — | — | $63.9M | — |
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 | — | $4.63 | — | — | $503.5M | — |
| FY24 | — | $5.82 | — | — | $388.2M | — |
| FY23 | — | $4.86 | — | — | $340.9M | — |
| FY22 | — | $2.92 | — | — | $321.6M | — |
| 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 | $341.9M | $333.6M | $323.3M | $308.5M | $352.6M | $355.8M | $321.6M | $340.9M | $388.2M | $503.5M |
| YoY change | -3.86% | -2.42% | -3.09% | -4.58% | +14.3% | +0.89% | -9.6% | +6% | +13.9% | +29.7% |
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 | 341.9M | 333.6M | 323.3M | 308.5M | 352.6M | 355.8M | 321.6M | 340.9M | 388.2M | 503.5M |
| Cost of revenue | 256.2M | 246.4M | 247.4M | 236.6M | 267.7M | 291.4M | 266.5M | 273.5M | 309.7M | 423.2M |
| Gross profit | 85.7M | 87.2M | 75.9M | 71.9M | 84.9M | 64.4M | 55.1M | 67.5M | 78.6M | 80.3M |
| Gross margin | 25.1% | 26.1% | 23.5% | 23.3% | 24.1% | 18.1% | 17.1% | 19.8% | 20.2% | 16% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 22.4M | 22.9M | 23.3M | 25.5M | 28.5M | 34.2M | 27.1M | 30.8M | 31.8M | 35.9M |
| Operating expenses | 22.4M | 22.9M | 23.3M | 25.5M | 28.5M | 34.2M | 27.1M | 30.8M | 31.8M | 35.9M |
| Operating income | 62.5M | 61.7M | 50.4M | 46.4M | 56.2M | 30M | 27.4M | 35M | 45.2M | 42.9M |
| Operating margin | 18.3% | 18.5% | 15.6% | 15% | 15.9% | 8.44% | 8.53% | 10.3% | 11.6% | 8.53% |
| Non-operating income, net | 810K | 3.6M | 1.9M | 5.9M | 3.8M | 2.4M | -1.5M | 7.4M | 5.5M | -823K |
| Pretax income | 63.3M | 65.3M | 52.3M | 52.3M | 60M | 32.5M | 25.9M | 42.4M | 50.7M | 42.1M |
| Income tax | 21.4M | 22M | 12.4M | 11.8M | 13M | 6.8M | 5.2M | 7.9M | 9.2M | 9M |
| Net income | 44.6M | 53M | 39.9M | 42.2M | 47M | 25.7M | 20.7M | 34.6M | 41.5M | 33.1M |
| Net margin | 13% | 15.9% | 12.4% | 13.7% | 13.3% | 7.21% | 6.44% | 10.1% | 10.7% | 6.57% |
| EBITDA | 77.2M | 71.6M | 59.2M | 50.1M | 59.2M | 33M | 36.1M | 41M | 50.3M | 50.8M |
| EPS | 6.39 | 7.58 | 5.7 | 6.02 | 6.67 | 3.63 | 2.92 | 4.86 | 5.82 | 4.63 |
| Diluted EPS | 6.39 | 7.58 | 5.7 | 6.02 | 6.67 | 3.63 | 2.92 | 4.86 | 5.82 | 4.63 |
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 | 83.1M | 98.4M | 76.7M | 85.1M | 91.8M | 134.7M | 103.6M | 120.4M | 115.5M | 164M | 118.6M | 146.6M |
| Cost of revenue | 67.7M | 77.8M | 62.8M | 70.4M | 74.6M | 101.9M | 85.5M | 101.9M | 99.5M | 136.3M | 101.2M | 118M |
| Gross profit | 15.4M | 20.7M | 13.9M | 14.7M | 17.2M | 32.8M | 18.1M | 18.5M | 16M | 27.7M | 17.5M | 28.5M |
| Gross margin | 18.5% | 21% | 18.1% | 17.3% | 18.8% | 24.3% | 17.5% | 15.4% | 13.9% | 16.9% | 14.7% | 19.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 7.9M | 7M | 7.2M | 8M | 7.6M | 9.1M | 8.7M | 9.4M | 9.2M | 8.6M | 10.7M | 8.7M |
| Operating expenses | 7.9M | 7M | 7.2M | 8M | 7.6M | 9.1M | 8.7M | 9.4M | 9.2M | 8.6M | 10.7M | 8.7M |
| Operating income | 7.1M | 13.3M | 6.3M | 6.4M | 9.2M | 23.4M | 9.1M | 8.8M | 6.4M | 18.7M | 6.3M | 19.4M |
| Operating margin | 8.5% | 13.5% | 8.19% | 7.48% | 10% | 17.3% | 8.75% | 7.3% | 5.55% | 11.4% | 5.33% | 13.2% |
| Non-operating income, net | 1.8M | 1.9M | 2.1M | 1.5M | 1.1M | 747K | 738K | -2.2M | 448K | 175K | 2.3M | 801K |
| Pretax income | 8.8M | 15.2M | 8.4M | 7.8M | 10.4M | 24.1M | 9.8M | 6.6M | 6.9M | 18.8M | 8.6M | 20.2M |
| Income tax | 1.8M | 2M | 1.8M | 1.8M | 2.3M | 3.4M | 2.2M | 1.5M | 1.5M | 3.8M | 2M | 4.4M |
| Net income | 7M | 13.2M | 6.6M | 6.1M | 8.1M | 20.7M | 7.6M | 5.2M | 5.3M | 15M | 6.6M | 15.9M |
| Net margin | 8.44% | 13.4% | 8.57% | 7.14% | 8.8% | 15.4% | 7.34% | 4.28% | 4.6% | 9.15% | 5.58% | 10.8% |
| EBITDA | 8.3M | 15.2M | 7.8M | 7.6M | 10.4M | 24.5M | 10.3M | 12.7M | 7.7M | 20.1M | 5.9M | 21.1M |
| EPS | 0.99 | — | 0.92 | 0.85 | 1.13 | — | 1.07 | 0.72 | 0.74 | — | 0.93 | 2.21 |
| Diluted EPS | 0.99 | — | 0.92 | 0.85 | 1.13 | — | 1.07 | 0.72 | 0.74 | — | 0.93 | 2.21 |
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 | 741.6M | 695.1M | 819M | 620.3M | 622.4M | 579.1M | 484.8M | 570.5M | 701.5M | 763M | 1B |
| Enterprise value | 630.1M | 539.6M | 627.6M | 465.5M | 470.7M | 445.3M | 399.9M | 467M | 688.8M | 792.3M | 1B |
| Shares outstanding | 7M | 7M | 7M | 7M | 7M | 7.1M | 7.1M | 7.1M | 7.1M | 7.1M | 7.1M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.6 | 13.1 | 20.5 | 14.7 | 13.3 | 22.6 | 23.4 | 16.5 | 16.9 | 23.1 | 24.4 |
| P/S | 2.17 | 2.08 | 2.53 | 2.01 | 1.76 | 1.63 | 1.51 | 1.67 | 1.81 | 1.52 | 1.91 |
| P/B | 2.12 | 1.9 | 2.24 | 1.69 | 1.66 | 1.62 | 1.39 | 1.6 | 1.91 | 1.93 | 2.52 |
| EV/EBITDA | 8.16 | 7.54 | 10.6 | 9.3 | 7.95 | 13.5 | 11.1 | 11.4 | 13.7 | 15.6 | 18.2 |
| EV/Sales | 1.84 | 1.62 | 1.94 | 1.51 | 1.33 | 1.25 | 1.24 | 1.37 | 1.77 | 1.57 | 1.88 |
| Earnings yield | 6.01% | 7.62% | 4.88% | 6.81% | 7.55% | 4.43% | 4.27% | 6.06% | 5.91% | 4.34% | 4.1% |
| FCF yield | 7.98% | 2.28% | 8.25% | 1.04% | 6.16% | 5.49% | 1.6% | 7.63% | -8.69% | -4.74% | 0.86% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.12 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.1% | 26.1% | 23.5% | 23.3% | 24.1% | 18.1% | 17.1% | 19.8% | 20.2% | 16% | 19.5% |
| Operating margin | 18.3% | 18.5% | 15.6% | 15% | 15.9% | 8.44% | 8.53% | 10.3% | 11.6% | 8.53% | 11.7% |
| Net margin | 13% | 15.9% | 12.4% | 13.7% | 13.3% | 7.21% | 6.44% | 10.1% | 10.7% | 6.57% | 7.86% |
| ROE | 12.7% | 14.5% | 10.9% | 11.5% | 12.5% | 7.17% | 5.95% | 9.7% | 11.3% | 8.37% | 10.9% |
| ROA | 10.7% | 12.9% | 9.66% | 10.3% | 10.8% | 6.1% | 5.03% | 7.84% | 9.14% | 6.61% | 6.54% |
| ROIC | 17.3% | 19.4% | 22% | 16.9% | 19.8% | 10.6% | 8.31% | 11.3% | 10.4% | 7.95% | 9.87% |
| Return on tangible assets | 11.6% | 13.9% | 10.3% | 11.3% | 11.8% | 6.67% | 5.74% | 8.84% | 10.2% | 7.23% | 9.37% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 5.29 | 7.44 | 7.42 | 8.6 | 6.48 | 6.55 | 6.09 | 5 | 4.93 | 4.24 | 5.22 |
| Quick ratio | 3.81 | 5.14 | 5.44 | 5.33 | 4.03 | 3.84 | 3.25 | 2.36 | 1.19 | 1.01 | 0.97 |
| Debt / equity | — | — | — | 0.01 | 0.01 | 0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.02 |
| Debt / assets | — | — | — | 0.01 | 0.01 | 0.02 | 0.03 | 0.02 | 0.02 | 0.07 | 0.02 |
| Net debt / EBITDA | — | — | — | -3.09 | -2.56 | -4.05 | -2.35 | -2.52 | -0.25 | 0.58 | -0.13 |
| Effective tax rate | 33.8% | 33.7% | 23.8% | 22.5% | 21.7% | 21% | 20.2% | 18.6% | 18.2% | 21.5% | 21.5% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 49.1 | 47.7 | 46.2 | 44 | 50.1 | 50.4 | 45.4 | 48 | 54.5 | 70.5 | 76.1 |
| EPS (basic) | 6.39 | 7.58 | 5.7 | 6.02 | 6.67 | 3.63 | 2.92 | 4.86 | 5.82 | 4.63 | 4.63 |
| EPS (diluted) | 6.39 | 7.58 | 5.7 | 6.02 | 6.67 | 3.63 | 2.92 | 4.86 | 5.82 | 4.63 | 5.97 |
| Book value per share | 50.2 | 52.4 | 52.3 | 52.4 | 53.2 | 50.7 | 49.2 | 50.1 | 51.6 | 55.3 | 57.6 |
| FCF per share | 8.5 | 2.27 | 9.64 | 0.92 | 5.45 | 4.51 | 1.09 | 6.13 | -8.55 | -5.06 | 3.69 |
| Cash per share | 16 | 22.2 | 27.3 | 22.6 | 22 | 20.4 | 13.5 | 16.1 | 3.18 | 0.53 | 2.28 |
| Capex per share | 1 | 1.06 | 1.24 | 0.34 | 0.37 | 0.41 | 0.15 | 0.26 | 1.06 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 2.03% | 2.22% | 2.69% | 0.77% | 0.74% | 0.81% | 0.32% | 0.54% | 1.94% | — | — |
| Capex / operating cash flow | 10.5% | 28.4% | 13.1% | 27.7% | 6.51% | 11.1% | 46.7% | 4.37% | -13.6% | — | — |
| Payout ratio | 78.9% | 72.5% | 105.1% | 99.7% | 89.8% | 171.8% | 153.8% | 82.1% | 77.3% | 21.6% | 16.7% |
| Dividend yield | 4.74% | 5.53% | 5.13% | 6.78% | 6.78% | 7.61% | 6.57% | 4.98% | 4.57% | 0.94% | 2.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Mar 9, 2026 | $1.00 |
| Mar 4, 2025 | $1.00 |
| Feb 29, 2024 | $1.00 |
| Feb 28, 2023 | $1.00 |
| Feb 28, 2022 | $1.00 |
| Feb 26, 2021 | $1.00 |
| Feb 28, 2020 | $1.00 |
| Feb 28, 2019 | $5.00 |
| — |
| $3.63 |
| — |
| — |
| $355.8M |
| — |
| FY20 | — | $6.67 | — | — | $352.6M | — |
| FY19 | — | $6.02 | — | — | $308.5M | — |
| FY18 | — | $5.7 | — | — | $323.3M | — |
| FY17 | — | $7.58 | — | — | $333.6M | — |
| FY16 | — | $6.39 | — | — | $341.9M | — |
| 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 | $83.1M | $98.4M | $76.7M | $85.1M | $91.8M | $134.7M | $103.6M | $120.4M | $115.5M | $164M | $118.6M | $146.6M |
| YoY change | +19.3% | -13.7% | -4.67% | +7.74% | +10.4% | +36.9% | +35.2% | +41.6% | +25.7% | +21.7% | +14.5% | +21.7% |
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 | 111.5M | 155.5M | 191.4M | 158.3M | 155M | 144M | 95.6M | 114.1M | 22.7M | 3.8M |
| Receivables | 67.3M | 65.2M | 52.4M | 41.5M | 53.7M | 53.4M | 71M | 48.7M | 62.3M | 85M |
| Inventory | 95.4M | 104.4M | 94M | 128.5M | 135.5M | 143.9M | 152.1M | 190.4M | 278M | 307M |
| Total current assets | 340.5M | 338.5M | 352.3M | 337.8M | 357.2M | 348.1M | 326.6M | 360.1M | 366.7M | 403.1M |
| Property, plant & equipment | 2.5M | -2.2M | -6.9M | -6.9M | -8.2M | -2.6M | 1.6M | -2.3M | -4.4M | -7.3M |
| Goodwill & intangibles | 32.9M | 29.6M | 25M | 36.8M | 36.3M | 35.9M | 51M | 49.4M | 46.4M | 43.4M |
| Total assets | 417.6M | 411.9M | 413.6M | 410.3M | 433.2M | 420.4M | 411.8M | 440.5M | 453.4M | 500.7M |
| Accounts payable | 39.6M | 28.4M | 34.1M | 21.7M | 33.5M | 32.8M | 28.9M | 38.2M | 44.6M | 46M |
| Short-term debt | — | — | — | 520K | 573K | 546K | 577K | 678K | 564K | 24.1M |
| Total current liabilities | 64.4M | 45.5M | 47.5M | 39.3M | 55.1M | 53.2M | 53.6M | 72M | 74.4M | 95M |
| Long-term debt | — | — | — | 3M | 2.8M | 9.6M | 10.2M | 10M | 9.4M | 8.9M |
| Total liabilities | 67.4M | 45.5M | 47.5M | 42.3M | 58.8M | 62.8M | 63.8M | 84.3M | 85.8M | 105.6M |
| Shareholders' equity | 350.2M | 366.4M | 366.1M | 368M | 374.3M | 357.6M | 348.1M | 356.3M | 367.6M | 395.1M |
| Total debt | — | — | — | 3.5M | 3.4M | 10.2M | 10.7M | 10.7M | 10M | 33.1M |
| Net debt | — | — | — | -76.1M | -82.7M | -99.6M | -60M | -77M | -7.7M | 29.8M |
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 | 95.4M | 114.1M | 87.9M | 53.4M | 33.2M | 22.7M | 5.5M | 4.8M | 4.6M | 3.8M | 7M | 16.3M |
| Receivables | 49.1M | 48.7M | 38.1M | 52M | 46.9M | 62.3M | 46.9M | 54.4M | 63.7M | 85M | 48.4M | 53.4M |
| Inventory | 182.9M | 190.4M | 204M | 228.1M | 263.6M | 278M | 287.6M | 299M | 326.3M | 307M | 312.9M | 326.5M |
| Total current assets | 333.8M | 360.1M | 338.3M | 339.6M | 349M | 366.7M | 347M | 365.1M | 398.4M | 403.1M | 373.9M | 401.5M |
| Property, plant & equipment | 51.1M | -2.3M | 49M | 48.7M | 50.6M | -4.4M | 75.2M | 74M | 73M | -7.3M | 71.5M | 73.7M |
| Goodwill & intangibles | 50.2M | 49.4M | 48.7M | 47.9M | 47.2M | 46.4M | 45.7M | 44.9M | 44.1M | 43.4M | 42.6M | 41.6M |
| Total assets | 416M | 440.5M | 417.5M | 418.1M | 428.9M | 453.4M | 455.3M | 471.9M | 503.8M | 500.7M | 469.3M | 498.6M |
| Accounts payable | 44.4M | 38.2M | 32.6M | 33.2M | 39.6M | 44.6M | 37.1M | 42.8M | 48M | 46M | 33.7M | 42.8M |
| Short-term debt | 676K | 678K | 675K | 669K | 625K | 564K | 526K | 13.2M | 37.4M | 24.1M | 508K | 488K |
| Total current liabilities | 63.4M | 72M | 73.7M | 68M | 70.5M | 74.4M | 75.5M | 86.7M | 113M | 95M | 63.6M | 76.9M |
| Long-term debt | 9.9M | 10M | 9.8M | 9.7M | 9.6M | 9.4M | 9.3M | 9.2M | 9M | 8.9M | 8.8M | 8.7M |
| Total liabilities | 73.3M | 84.3M | 85.8M | 80M | 82.3M | 85.8M | 86.7M | 97.8M | 124.1M | 105.6M | 74.1M | 87.3M |
| Shareholders' equity | 342.7M | 356.3M | 331.6M | 338.1M | 346.6M | 367.6M | 368.6M | 374.1M | 379.8M | 395.1M | 395.2M | 411.3M |
| Total debt | 10.5M | 10.7M | 10.5M | 10.4M | 10.2M | 10M | 9.8M | 22.4M | 46.5M | 33.1M | 9.3M | 9.2M |
| Net debt | -59.9M | -77M | -53.1M | -22.2M | -6.1M | -7.7M | 8.8M | 20.6M | 44.4M | 29.8M | 2.8M | -6.6M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 44.6M | 53M | 39.9M | 42.2M | 47M | 25.7M | 20.7M | 34.6M | 41.5M | 33.1M |
| Depreciation & amortization | 14.7M | 9.9M | 6.2M | 3.7M | 3M | 3M | 3.3M | 6M | 5M | 5.1M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 303K | -21.7M | 20.1M | -36.6M | -8.1M | -2.2M | -19.7M | 2.1M | -98.3M | -50.2M |
| Operating cash flow | 66.1M | 26M | 66.3M | 8.6M | 40.3M | 25.8M | 2.2M | 42.1M | -55.5M | -9.1M |
| Capital expenditure | -6.9M | -7.4M | -8.7M | -2.4M | -2.6M | -2.9M | -1M | -1.8M | -7.5M | — |
| Investing cash flow | -60.6M | -1.1M | 10.8M | 55.2M | 7.2M | 32.5M | -16.4M | -447K | 15M | 5.2M |
| Dividends paid | -35.2M | -38.4M | -42M | -42.1M | -42.2M | -44.1M | -31.8M | -28.4M | -32M | -7.1M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | -34.7M | -38M | -41.5M | -42M | -41.7M | -43.5M | -31.4M | -28M | -31.5M | 16.6M |
| Net change in cash | -29.2M | -13.1M | 35.7M | 21.7M | 5.7M | 14.9M | -45.7M | 13.7M | -72.1M | 12.6M |
| Free cash flow | 59.2M | 15.9M | 67.6M | 6.4M | 38.4M | 31.8M | 7.7M | 43.5M | -61M | -36.2M |
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 | 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 | 7M | 13.2M | 6.6M | 6.1M | 8.1M | 20.7M | 7.6M | 5.2M | 5.3M | 15M | 6.6M | 15.9M |
| Depreciation & amortization | 1.2M | 1.9M | 1.5M | 1.2M | 1.2M | 1.2M | 1.2M | 1.2M | 1.3M | 1.4M | 1.3M | 1.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -19.2M | -8M | -4.3M | -35.7M | -29M | -29.1M | -861K | -7.4M | -31.2M | -2.3M | 21.1M | -5.5M |
| Operating cash flow | -10.8M | 6.4M | 3.8M | -28.2M | -19.6M | -6.8M | 8.1M | -10.9M | -24.6M | 13.9M | 31.3M | 12.8M |
| Capital expenditure | -765K | -147K | -389K | -659K | -2.8M | -3.7M | -23M | — | — | — | — | — |
| Investing cash flow | 1.3M | 687K | 1.9M | 2.9M | 1.2M | 9M | -22.1M | 1.5M | 492K | 2M | 0 | 6K |
| Dividends paid | 0 | 0 | -32M | 0 | 0 | 0 | -7.1M | 0 | 0 | 0 | -7.2M | 0 |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | 0 | 0 | -31.5M | 0 | -8M | 0 | -7M | -42.7M | -22.8M | -76.3M | -30.7M | 0 |
| Net change in cash | -9.5M | 7.1M | -25.9M | -25.3M | -26.4M | 2.2M | -21M | -52.2M | -46.9M | -60.4M | 676K | 12.8M |
| Free cash flow | -5M | 16.5M | 5.2M | -34.5M | -20.3M | -11.3M | -10.5M | -13.4M | -24.7M | 12.4M | 29.4M | 9.3M |
| Date | Ratio |
|---|
| Jul 1, 1983 | 3:2 |
| Jul 1, 1982 | 3:2 |