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 | $0.67 | $0.71 | +6.0% | — | $27M | — |
| Q1 26 | $0.26 | $0.28 | +7.7% | — | $28.3M | — |
| Q4 25 | $0.18 | $0.1 | -44.4% | — | $24.7M | — |
| Q2 25 | $0.14 | $0.39 | +178.6% | — | $24.5M | — |
| Q1 25 | $0.19 | $0.18 | -5.3% | — | $24.2M | — |
| Q4 24 | $0.14 | $0.49 | +250.0% | — | $23.9M | — |
| Q3 24 | $0.14 | $0.23 | +64.3% | — | $22.2M | — |
| Q2 24 | $0.12 | $0.51 | +325.0% | — | $21.8M | — |
| Q1 24 | $0.13 | $0.23 | +76.9% | — | $22.7M | — |
| Q4 23 | $0.14 | $0.15 | +7.1% | — | $22.7M | — |
| Q3 23 | — | $0.12 | — | — | $22.5M | — |
| Q2 23 | $0.34 | $0.3 | -11.8% | — | $22.4M | — |
| Q1 23 | $0.28 | $0.25 | -10.7% | — | $23M | — |
| Q4 22 | $0.35 | $0.42 | +20.0% | — | $27.7M | — |
| Q3 22 | $0.16 | $0.34 | +112.5% | — | $21.5M | — |
| Q2 22 | $0.74 | $0.79 | +6.8% | — | $21.5M | — |
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 | — | $1.22 | — | — | $97.2M | — |
| FY24 | — | $1.48 | — | — | $90.6M | — |
| FY23 | — | $1.44 | — | — | $90.6M | — |
| FY22 | — | $2.07 | — | — | $92.2M |
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 | $70.6M | $75.9M | $79.1M | $84.7M | $81.9M | $82.7M | $92.2M | $90.6M | $90.6M | $97.2M |
| YoY change | +7.42% | +7.55% | +4.23% | +7.09% | -3.34% | +1.02% | +11.5% | -1.7% | -0.09% | +7.36% |
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 | 70.6M | 75.9M | 79.1M | 84.7M | 81.9M | 82.7M | 92.2M | 90.6M | 90.6M | 97.2M |
| Cost of revenue | 9.2M | 11M | 11.6M | 14.1M | 13.6M | 13.8M | 15.5M | 16.4M | 17.9M | 19.9M |
| Gross profit | 61.3M | 64.9M | 67.5M | 70.7M | 68.3M | 68.9M | 76.7M | 74.2M | 72.7M | 77.3M |
| Gross margin | 86.9% | 85.5% | 85.3% | 83.4% | 83.4% | 83.3% | 83.2% | 81.9% | 80.2% | 79.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 10.7M | 11.3M | 11.9M | 12.4M | 13.7M | 14.3M | 15.3M | 15.8M | 15.4M | 16.3M |
| Operating expenses | 10.7M | 11.3M | 11.9M | 12.4M | 13.7M | 14.3M | 15.3M | 15.8M | 15.4M | 16.3M |
| Operating income | 32.3M | 32.1M | 31.1M | 35.8M | 31.3M | 31.5M | 37.4M | 33.3M | 33M | 33.8M |
| Operating margin | 45.7% | 42.3% | 39.3% | 42.3% | 38.2% | 38.1% | 40.5% | 36.7% | 36.4% | 34.8% |
| Non-operating income, net | 10.4M | 10.7M | 9.3M | 3.5M | 16.4M | 26.4M | 23.6M | 16.2M | 18.3M | 17.1M |
| Pretax income | 24.5M | 24.2M | 21.6M | 18.5M | 27.4M | 39M | 42.3M | 29.9M | 30.8M | 27.1M |
| Income tax | — | — | — | — | — | — | — | — | — | — |
| Net income | 24.5M | 24.2M | 21.6M | 18.5M | 27.4M | 39M | 42.3M | 29.9M | 30.8M | 27.1M |
| Net margin | 34.7% | 31.9% | 27.3% | 21.9% | 33.5% | 47.2% | 45.8% | 33% | 34% | 27.9% |
| EBITDA | 50.4M | 53.2M | 56.3M | 56.1M | 52.7M | 53.5M | 61.5M | 56.6M | 57.6M | 60.7M |
| EPS | 1.41 | 1.3 | 1.11 | 0.94 | 1.4 | 1.93 | 2.07 | 1.44 | 1.48 | 1.22 |
| Diluted EPS | 1.39 | 1.28 | 1.05 | 0.88 | 1.33 | 1.85 | 1.99 | 1.38 | 1.4 | 1.15 |
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 | 22.5M | 22.7M | 22.7M | 21.8M | 22.2M | 23.9M | 24.2M | 24.5M | 23.8M | 24.7M | 28.3M | 27M |
| Cost of revenue | 4.1M | 4.3M | 4.5M | 4M | 4.2M | 5.2M | 5M | 4.9M | 4.8M | 5.1M | 5.7M | 4.9M |
| Gross profit | 18.5M | 18.4M | 18.2M | 17.8M | 18M | 18.6M | 19.1M | 19.7M | 18.9M | 19.6M | 22.6M | 22.1M |
| Gross margin | 82% | 81.1% | 80.3% | 81.8% | 81% | 78.1% | 79.2% | 80.1% | 79.7% | 79.3% | 79.8% | 81.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 3.9M | 3.8M | 3.9M | 3.8M | 3.9M | 3.8M | 4.2M | 3.9M | 4.1M | 4M | 4.3M | 4M |
| Operating expenses | 3.9M | 3.8M | 3.9M | 3.8M | 3.9M | 3.8M | 4.2M | 3.9M | 4.1M | 4M | 4.3M | 4M |
| Operating income | 8.2M | 8.4M | 8.2M | 8M | 7.9M | 8.8M | 8.5M | 8.8M | 8.1M | 8.4M | 9.6M | 9.5M |
| Operating margin | 36.5% | 37% | 36.2% | 36.9% | 35.5% | 37% | 35.2% | 35.9% | 34% | 33.9% | 34% | 35.2% |
| Non-operating income, net | -486K | 11.8M | 2.1M | 6.7M | 2.5M | 7M | 1.3M | 6.7M | 8.9M | 183K | 3.9M | 13.2M |
| Pretax income | 2.8M | 15.2M | 5.4M | 9.7M | 5.2M | 10.6M | 4.2M | 9.4M | 11.1M | 2.4M | 6.2M | 15.5M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 2.8M | 15.2M | 5.4M | 9.7M | 5.2M | 10.6M | 4.2M | 9.4M | 11.1M | 2.4M | 6.2M | 15.7M |
| Net margin | 12.3% | 66.8% | 23.7% | 44.4% | 23.4% | 44.2% | 17.2% | 38.4% | 46.7% | 9.76% | 22.1% | 58% |
| EBITDA | 13.5M | 14.4M | 14.3M | 14M | 14.1M | 15.1M | 15M | 15.6M | 14.7M | 15.5M | 17.9M | 17.7M |
| EPS | 0.12 | 0.74 | 0.24 | 0.46 | 0.25 | 0.51 | 0.2 | 0.4 | 0.48 | 0.12 | 0.28 | 0.72 |
| Diluted EPS | 0.12 | 0.71 | 0.23 | 0.45 | 0.23 | 0.49 | 0.18 | 0.39 | 0.48 | 0.1 | 0.28 | 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 | 436.4M | 481.2M | 449.9M | 519.1M | 392.8M | 708.6M | 452.4M | 449.1M | 561.1M | 423.4M | 483.1M |
| Enterprise value | 823M | 869.3M | 883.2M | 954.7M | 822.3M | 1.1B | 871.9M | 841.1M | 939.4M | 926.3M | 1B |
| Shares outstanding | 17.4M | 18.6M | 18.6M | 19.1M | 19.6M | 20.1M | 20.4M | 20.5M | 20.6M | 20.9M | 20.9M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 17.8 | 19.8 | 20.9 | 28 | 14.3 | 18.2 | 10.7 | 15 | 18.2 | 15.6 | 14.2 |
| P/S | 6.18 | 6.34 | 5.69 | 6.13 | 4.8 | 8.56 | 4.91 | 4.95 | 6.2 | 4.35 | 4.81 |
| P/B | 1.49 | 1.61 | 1.51 | 1.78 | 1.35 | 2.31 | 1.43 | 1.46 | 1.82 | 1.41 | 1.56 |
| EV/EBITDA | 16.3 | 16.4 | 15.7 | 17 | 15.6 | 20.6 | 14.2 | 14.9 | 16.3 | 15.3 | 17 |
| EV/Sales | 11.7 | 11.5 | 11.2 | 11.3 | 10 | 13.3 | 9.46 | 9.28 | 10.4 | 9.53 | 9.84 |
| Earnings yield | 5.61% | 5.04% | 4.79% | 3.57% | 6.98% | 5.51% | 9.34% | 6.66% | 5.49% | 6.4% | 7.03% |
| FCF yield | 6.87% | 9.23% | 9.48% | 6.98% | 8.94% | 6.85% | 9.77% | 10.3% | 6.96% | 8.86% | 9.07% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.18 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 86.9% | 85.5% | 85.3% | 83.4% | 83.4% | 83.3% | 83.2% | 81.9% | 80.2% | 79.6% | 81.7% |
| Operating margin | 45.7% | 42.3% | 39.3% | 42.3% | 38.2% | 38.1% | 40.5% | 36.7% | 36.4% | 34.8% | 35.2% |
| Net margin | 34.7% | 31.9% | 27.3% | 21.9% | 33.5% | 47.2% | 45.8% | 33% | 34% | 27.9% | 33.9% |
| ROE | 8.39% | 8.12% | 7.22% | 6.35% | 9.39% | 12.7% | 13.3% | 9.72% | 9.98% | 9.04% | 11.6% |
| ROA | 3.34% | 3.27% | 2.76% | 2.39% | 3.53% | 5.18% | 5.39% | 3.93% | 4.02% | 3.16% | 2.67% |
| Return on tangible assets | 3.66% | 3.56% | 2.96% | 2.57% | 3.77% | 5.33% | 5.53% | 4.01% | 4.09% | 3.26% | 4.19% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.17 | 0.85 | 0.61 | 0.76 | 0.65 | 0.8 | 0.46 | 1.7 | 2.27 | 1.15 | 0.85 |
| Quick ratio | 1.17 | 0.85 | 0.61 | 0.76 | 0.65 | 0.76 | 0.46 | 1.7 | 2.27 | 1.15 | 1.17 |
| Debt / equity | 1.38 | 1.35 | 1.5 | 1.53 | 1.51 | 1.33 | 1.34 | 1.36 | 1.36 | 1.73 | 1.74 |
| Debt / assets | 0.55 | 0.54 | 0.57 | 0.58 | 0.57 | 0.54 | 0.54 | 0.55 | 0.55 | 0.6 | 0.61 |
| Net debt / EBITDA | 7.67 | 7.3 | 7.7 | 7.77 | 8.15 | 7.32 | 6.83 | 6.93 | 6.56 | 8.28 | 7.84 |
| Interest coverage | 2.42 | 2.38 | 2.21 | 1.94 | 2.42 | 3.18 | 3.4 | 2.59 | 2.58 | 2.19 | 2.39 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.06 | 4.09 | 4.26 | 4.44 | 4.18 | 4.12 | 4.53 | 4.42 | 4.4 | 4.66 | 4.88 |
| EPS (basic) | 1.41 | 1.3 | 1.11 | 0.94 | 1.4 | 1.93 | 2.07 | 1.44 | 1.48 | 1.22 | 1.22 |
| EPS (diluted) | 1.39 | 1.28 | 1.05 | 0.88 | 1.33 | 1.85 | 1.99 | 1.38 | 1.4 | 1.15 | 1.58 |
| Book value per share | 16.8 | 16.1 | 16.1 | 15.3 | 14.9 | 15.2 | 15.6 | 15 | 15 | 14.4 | 14.4 |
| FCF per share | 1.73 | 2.39 | 2.3 | 1.9 | 1.79 | 2.42 | 2.17 | 2.25 | 1.9 | 1.8 | 1.82 |
| Cash per share | 1 | 0.74 | 0.82 | 0.58 | 0.65 | 0.8 | 0.33 | 1.29 | 2.05 | 0.69 | 0.6 |
| Capex per share | 4.67 | 1.28 | — | — | — | — | — | — | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 115% | 31.4% | — | — | — | — | — | — | — | — | — |
| Capex / operating cash flow | 202.8% | 49.9% | — | — | — | — | — | — | — | — | — |
| Payout ratio | 115.3% | 130.7% | 159.6% | 191% | 107.4% | 95.6% | 89.6% | 127.5% | 124.9% | 143.9% | 113.9% |
| Dividend yield | 6.47% | 6.59% | 7.65% | 6.82% | 7.5% | 5.27% | 8.37% | 8.49% | 6.85% | 9.21% | 8.16% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 25, 2026 | $0.45 |
| Mar 27, 2026 | $0.45 |
| Dec 22, 2025 | $0.45 |
| — |
| FY21 | — | $1.93 | — | — | $82.7M | — |
| FY20 | — | $1.4 | — | — | $81.9M | — |
| FY19 | — | $0.94 | — | — | $84.7M | — |
| FY18 | — | $1.11 | — | — | $79.1M | — |
| FY17 | — | $1.3 | — | — | $75.9M | — |
| FY16 | — | $1.41 | — | — | $70.6M | — |
| 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 | $22.5M | $22.7M | $22.7M | $21.8M | $22.2M | $23.9M | $24.2M | $24.5M | $23.8M | $24.7M | $28.3M | $27M |
| YoY change | +5% | -17.9% | -1.12% | -2.71% | -1.49% | +4.9% | +6.49% | +12.6% | +7.02% | +3.71% | +17% | +10% |
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 | 17.4M | 13.8M | 15.2M | 11M | 12.7M | 16.2M | 6.7M | 26.4M | 42.3M | 14.4M |
| Receivables | 13.8M | 14.1M | — | — | — | — | — | — | — | — |
| Inventory | 0 | — | — | — | 0 | 1.3M | 0 | — | — | — |
| Total current assets | 31.9M | 28.3M | 30M | 26.1M | 28.1M | 31.8M | 22.8M | 43.1M | 59.3M | 31.7M |
| Property, plant & equipment | 114.6M | 100.4M | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 65.3M | 61M | 53.1M | 52.1M | 49.4M | 20.7M | 19.8M | 14.7M | 13.6M | 25.5M |
| Total assets | 733.4M | 742.6M | 780.9M | 774.6M | 776.1M | 753M | 783.3M | 761.6M | 767M | 857.6M |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 9.1M | 8.8M | 29.7M | 10.8M | 12.5M | 11.5M | 21.1M | — | — | — |
| Total current liabilities | 27.3M | 33.4M | 49.5M | 34.4M | 43.3M | 39.9M | 50M | 25.4M | 26.1M | 27.5M |
| Long-term debt | 394.9M | 393.2M | 418.8M | 435.8M | 429.7M | 396.3M | 405.2M | 418.3M | 420.6M | 517.3M |
| Total liabilities | 441.5M | 444.1M | 482.3M | 482.6M | 484.2M | 446.7M | 466.3M | 453.9M | 458.4M | 557.8M |
| Shareholders' equity | 291.9M | 298.5M | 298.6M | 292M | 292M | 306.3M | 316.9M | 307.7M | 308.6M | 299.8M |
| Total debt | 404M | 401.9M | 448.5M | 446.7M | 442.2M | 407.8M | 426.2M | 418.3M | 420.6M | 517.3M |
| Net debt | 386.5M | 388.2M | 433.3M | 435.6M | 429.5M | 391.7M | 419.5M | 391.9M | 378.2M | 502.9M |
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 | 5.5M | 26.4M | 27.4M | 35M | 25.7M | 42.3M | 8.2M | 19M | 18.8M | 14.4M | 20.4M | 13.1M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | 17.2M | — | 1.3M | 1.1M |
| Total current assets | 22.7M | 43.1M | 44.2M | 51.9M | 43M | 59.3M | 25.4M | 36.1M | 52.9M | 31.7M | 39.3M | 31.8M |
| Property, plant & equipment | — | — | — | — | — | — | — | — | — | — | — | — |
| Goodwill & intangibles | 16.8M | 14.7M | 13.7M | 13.3M | 14.8M | 13.6M | 20.3M | 19M | 19.5M | 25.5M | 28.1M | 25.7M |
| Total assets | 767.8M | 761.6M | 755.7M | 759.2M | 768.8M | 767M | 811.7M | 795.6M | 802.3M | 857.6M | 898.6M | 872.1M |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | 11.9M | — | — | — | — | — | 5M | 6.8M | — | — | 32M | — |
| Total current liabilities | 37.5M | 25.4M | 23.4M | 24.3M | 25.3M | 26.1M | 28.8M | 31.4M | 26M | 27.5M | 57.9M | 26.2M |
| Long-term debt | 416.7M | 418.3M | 416.5M | 415.5M | 426.1M | 420.6M | 466M | 448.3M | 458.7M | 517.3M | 529.5M | 528.3M |
| Total liabilities | 464.7M | 453.9M | 449.6M | 450.8M | 463.5M | 458.4M | 507.4M | 491.8M | 496.5M | 557.8M | 601.1M | 567.5M |
| Shareholders' equity | 303.1M | 307.7M | 306.1M | 308.4M | 305.3M | 308.6M | 304.3M | 303.8M | 305.8M | 299.8M | 297.6M | 304.6M |
| Total debt | 428.6M | 418.3M | 416.5M | 415.5M | 426.1M | 420.6M | 471M | 455.1M | 458.7M | 517.3M | 561.5M | 528.3M |
| Net debt | 423.2M | 391.9M | 389.2M | 380.4M | 400.5M | 378.2M | 462.8M | 436M | 439.9M | 502.9M | 541M | 515.2M |
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 | 24.5M | 24.2M | 21.6M | 18.5M | 27.4M | 39M | 42.3M | 29.9M | 30.8M | 27.1M |
| Depreciation & amortization | 17.5M | 20.1M | 22.3M | 21.1M | 22.2M | 22M | 22.9M | 23.8M | 23.1M | 26.2M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -4.8M | -542K | -2.3M | -1.4M | -4.9M | 6.5M | -6.9M | 3.8M | -944K | -8.6M |
| Operating cash flow | 40M | 47.7M | 45.6M | 42.6M | 48.9M | 72.3M | 60M | 61.1M | 56.6M | 37.5M |
| Capital expenditure | -81.1M | -23.8M | — | — | — | — | — | — | — | — |
| Investing cash flow | -80.9M | -23.4M | 0 | -296K | 150K | 975K | 918K | — | — | 1.8M |
| Dividends paid | -28.2M | -31.7M | -34.4M | -35.4M | -29.4M | -37.3M | -37.8M | -38.1M | -38.5M | -39M |
| Share repurchases | — | — | — | — | 0 | 0 | -5.2M | -9.6M | 0 | 0 |
| Financing cash flow | 45.9M | -25.4M | 39.7M | -46.6M | -32.4M | -70.1M | -18.2M | -78.5M | -32.9M | 55M |
| Net change in cash | 5M | -1.1M | 85.3M | -4.3M | 16.7M | 3.2M | 42.7M | -17.4M | 23.8M | 94.3M |
| Free cash flow | 30M | 44.4M | 42.6M | 36.2M | 35.1M | 48.6M | 44.2M | 46.1M | 39.1M | 37.5M |
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 | 2.8M | 15.2M | 5.4M | 9.7M | 5.2M | 10.6M | 4.2M | 9.4M | 11.1M | 2.4M | 6.2M | 15.7M |
| Depreciation & amortization | 6.1M | 6M | 5.6M | 5.7M | 5.9M | 5.9M | 6.3M | 6.6M | 6.5M | 6.9M | 8.2M | 7.8M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | -1.3M | -270K | 740K | -1.7M | -100K | 117K | 1.5M | 358K | -1.9M | -8.6M | 609K | 1M |
| Operating cash flow | 9.8M | 20.2M | 13M | 14.7M | 12.7M | 16.3M | 13.1M | 11.2M | 10.9M | 4.4M | 11.2M | 12M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | 0 | 0 | — | — |
| Dividends paid | -9.6M | -9.5M | -9.5M | -9.6M | -9.8M | -9.6M | -9.6M | -9.7M | -9.9M | -9.7M | -141K | -9.8M |
| Share repurchases | -5.1M | -3M | — | — | 0 | 0 | — | — | — | — | — | — |
| Financing cash flow | 3.2M | -34.9M | -10.1M | -9.7M | 1.1M | -14.2M | 40.7M | -27.4M | -7.2M | 48.9M | 43.8M | -43.1M |
| Net change in cash | 13M | -14.7M | 2.9M | 5.1M | 13.7M | 2.1M | 53.8M | -16.2M | 3.7M | 53.3M | 55M | -31.1M |
| Free cash flow | 11.2M | 10M | 8.9M | 8.6M | 10M | 11.6M | 11M | 11.2M | 10.9M | 4.4M | 11.2M | 12M |
| Sep 24, 2025 |
| $0.45 |
| Jun 25, 2025 | $0.45 |
| Mar 27, 2025 | $0.45 |
| Dec 23, 2024 | $0.45 |
| Sep 24, 2024 | $0.45 |