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 | $0.56 | $0.61 | +8.9% | — | $234.7M | — |
| Q1 26 | $0.55 | $0.61 | +10.9% | — | $225.2M | — |
| Q4 25 | $0.56 | $0.64 | +14.3% | — | $225.7M | — |
| Q3 25 | $0.54 | $0.55 | +1.9% | — | $221.8M | — |
| Q2 25 | $0.5 | $0.55 | +10.0% | — | $214.2M | — |
| Q1 25 | $0.47 | $0.51 | +8.5% | — | $208.8M | — |
| Q4 24 | $0.5 | $0.49 | -2.0% | — | — | — |
| Q3 24 | $0.47 | $0.36 | -23.4% | — | — | — |
| Q2 24 | $0.37 | -$0.11 | -129.7% | — | $163.8M | — |
| Q1 24 | $0.4 | $0.43 | +7.5% | — | $114.5M | — |
| Q4 23 | $0.4 | $0.36 | -10.0% | — | $114.8M | — |
| Q3 23 | $0.38 | $0.41 | +7.9% | — | $115.6M | — |
| Q2 23 | $0.43 | $0.43 | 0.0% | — | $118.5M | — |
| Q1 23 | $0.58 | $0.54 | -6.9% | — | $130.5M | — |
| Q4 22 | $0.63 | $0.66 | +4.8% | — | $132.3M | — |
| Q3 22 | $0.58 | $0.58 | 0.0% | — | $137.9M | — |
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 | — | $2.23 | — | — | $870.4M | — |
| FY24 | — | $1.05 | — | — | $694.7M | — |
| FY23 | — | $1.72 | — | — | $479.3M | — |
| FY22 | — | $2.35 | — | — | $505.3M |
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 | $314M | $333.9M | $359.4M | $361.8M | $385M | $452.8M | $505.3M | $479.3M | $694.7M | $870.4M |
| YoY change | +2.9% | +6.35% | +7.62% | +0.67% | +6.42% | +17.6% | +11.6% | -5.16% | +45% | +25.3% |
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 | 314M | 333.9M | 359.4M | 361.8M | 385M | 452.8M | 505.3M | 479.3M | 694.7M | 870.4M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 114.7M | 117.1M | 118.8M | 122.3M | 138.4M | 153.6M | 157.6M | 161.9M | 236.5M | 271.6M |
| Operating expenses | 114.7M | 117.1M | 118.8M | 122.3M | 138.4M | 153.6M | 157.6M | 161.9M | 236.5M | 271.6M |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 124.8M | 140.5M | 143.9M | 147.1M | 127.6M | 227.1M | 240.1M | 175.8M | 149.6M | 408.2M |
| Income tax | 37M | 46.5M | 25.5M | 34.5M | 30.6M | 59.2M | 64.5M | 47.4M | 34.1M | 117M |
| Net income | 87.8M | 93.9M | 118.4M | 112.6M | 97M | 167.9M | 175.6M | 128.4M | 115.5M | 291.2M |
| Net margin | 28% | 28.1% | 32.9% | 31.1% | 25.2% | 37.1% | 34.8% | 26.8% | 16.6% | 33.5% |
| EBITDA | — | — | — | — | — | — | — | — | — | — |
| EPS | 1.38 | 1.46 | 1.82 | 1.74 | 1.39 | 2.2 | 2.35 | 1.72 | 1.05 | 2.23 |
| Diluted EPS | 1.38 | 1.45 | 1.82 | 1.74 | 1.39 | 2.19 | 2.35 | 1.71 | 1.05 | 2.23 |
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 | 115.6M | 114.8M | 114.5M | 163.8M | — | — | 208.8M | 214.2M | 221.8M | 225.7M | 225.2M | 234.7M |
| Cost of revenue | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross profit | — | — | — | — | — | — | — | — | — | — | — | — |
| Gross margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.5M | 42.8M | 43.3M | 59.2M | — | — | 66.8M | 68M | 68.3M | 68.5M | 70M | 72M |
| Operating expenses | 38.5M | 42.8M | 43.3M | 59.2M | — | — | 66.8M | 68M | 68.3M | 68.5M | 70M | 72M |
| Operating income | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — | — | — |
| Non-operating income, net | — | — | — | — | — | — | — | — | — | — | — | — |
| Pretax income | 37.4M | 39.8M | 43M | -21.3M | — | — | 91.9M | 102.4M | 101.6M | 112.2M | 110.2M | 106.1M |
| Income tax | 8.8M | 12.5M | 10.9M | -9.8M | — | — | 27.8M | 30.5M | 29.9M | 28.8M | 30.8M | 27.9M |
| Net income | 28.5M | 27.3M | 32.1M | -11.5M | — | — | 64M | 72M | 71.7M | 83.4M | 79.4M | 78.1M |
| Net margin | 24.7% | 23.8% | 28% | -7.01% | — | — | 30.7% | 33.6% | 32.3% | 37% | 35.3% | 33.3% |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 0.38 | 0.36 | 0.43 | -0.11 | 0.36 | 0.37 | 0.49 | 0.55 | 0.55 | 0.64 | 0.61 | 0.6 |
| Diluted EPS | 0.38 | 0.36 | 0.43 | -0.11 | 0.36 | 0.37 | 0.49 | 0.55 | 0.55 | 0.64 | 0.61 | 0.6 |
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 | 1.7B | 1.6B | 1.6B | 1.2B | 1.9B | 1.6B | 1.3B | — | — | 2.9B |
| Enterprise value | 2.1B | 2.1B | 1.7B | 1.5B | 712.4M | -397.9M | 855.4M | 937.6M | — | — | 5.6B |
| Shares outstanding | 63.6M | 64.4M | 64.9M | 64.6M | 69.5M | 76.5M | 74.7M | 74.8M | 109.7M | 130.5M | 130.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 20.5 | 18.5 | 13.2 | 14.1 | 12.9 | 11 | 9.08 | 10.5 | — | — | 9.38 |
| P/S | 5.74 | 5.2 | 4.36 | 4.4 | 3.24 | 4.09 | 3.16 | 2.82 | — | — | 3.28 |
| P/B | 1.44 | 1.34 | 1.15 | 1.13 | 0.77 | 1.09 | 1 | 0.8 | — | — | 1.01 |
| EV/Sales | 6.6 | 6.31 | 4.68 | 4.13 | 1.85 | -0.88 | 1.69 | 1.96 | — | — | 6.29 |
| Earnings yield | 4.87% | 5.41% | 7.55% | 7.07% | 7.76% | 9.07% | 11% | 9.51% | — | — | 10.7% |
| FCF yield | 6.79% | 6.56% | 9.74% | 8.29% | 7.24% | 7.72% | 12% | 12.3% | — | — | 9.91% |
| PEG | — | — | — | — | — | — | — | — | — | — | 1.03 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | — | — | — | — | — | — | — | — | — | — | 52.3% |
| Net margin | 28% | 28.1% | 32.9% | 31.1% | 25.2% | 37.1% | 34.8% | 26.8% | 16.6% | 33.5% | 35% |
| ROE | 7.01% | 7.23% | 8.71% | 7.97% | 5.99% | 9.89% | 11% | 7.59% | 4.44% | 10.3% | 11.1% |
| ROA | — | — | — | — | — | — | — | — | 0.48% | 1.17% | 1.25% |
| Return on tangible assets | — | — | — | — | — | — | — | — | 0.52% | 1.24% | 1.26% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debt / equity | 1.16 | 1.23 | 0.97 | 0.75 | 0.68 | 0.31 | 0.78 | 0.86 | 0.89 | 0.86 | 0.01 |
| Debt / assets | — | — | — | — | — | — | — | — | 0.1 | 0.1 | 0.11 |
| Effective tax rate | 29.6% | 33.1% | 17.7% | 23.4% | 24% | 26.1% | 26.8% | 27% | 22.8% | 28.7% | 27.3% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.93 | 5.19 | 5.53 | 5.6 | 5.54 | 5.92 | 6.76 | 6.4 | 6.33 | 6.67 | 6.85 |
| EPS (basic) | 1.38 | 1.46 | 1.82 | 1.74 | 1.39 | 2.2 | 2.35 | 1.72 | 1.05 | 2.23 | 2.23 |
| EPS (diluted) | 1.38 | 1.45 | 1.82 | 1.74 | 1.39 | 2.19 | 2.35 | 1.71 | 1.05 | 2.23 | 2.4 |
| Book value per share | 19.7 | 20.2 | 20.9 | 21.9 | 23.3 | 22.2 | 21.4 | 22.6 | 23.7 | 21.7 | 22.3 |
| FCF per share | 1.92 | 1.77 | 2.35 | 2.04 | 1.3 | 1.87 | 2.56 | 2.22 | 3.88 | 3.3 | 2.69 |
| Cash per share | 18.6 | 19.1 | 18.6 | 18 | 23.5 | 36.2 | 26.6 | 25 | 27.1 | 2.49 | 2.64 |
| Capex per share | 0.08 | 0.27 | 0.05 | 0.08 | 0.17 | 0.18 | 0.13 | 0.1 | 0.01 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 1.59% | 5.25% | 0.87% | 1.35% | 3.09% | 3.04% | 1.86% | 1.54% | 0.19% | — | — |
| Capex / operating cash flow | 4.32% | 16.4% | 2.38% | 4.01% | 16.3% | 7.95% | 4.86% | 5.01% | 0.39% | — | — |
| Payout ratio | 51.7% | 63.8% | 45.3% | 64.6% | 67.9% | 42.6% | 41% | 56.4% | 87.4% | 43.2% | 40% |
| Dividend yield | 2.52% | 3.45% | 3.42% | 4.57% | 5.27% | 3.86% | 4.51% | 5.37% | — | — | 4.26% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 14, 2026 | $0.24 |
| May 15, 2026 | $0.24 |
| Feb 13, 2026 | $0.24 |
| — |
| FY21 | — | $2.2 | — | — | $452.8M | — |
| FY20 | — | $1.39 | — | — | $385M | — |
| FY19 | — | $1.74 | — | — | $361.8M | — |
| FY18 | — | $1.82 | — | — | $359.4M | — |
| FY17 | — | $1.46 | — | — | $333.9M | — |
| FY16 | — | $1.38 | — | — | $314M | — |
| 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 | $115.6M | $114.8M | $114.5M | $163.8M | — | — | $208.8M | $214.2M | $221.8M | $225.7M | $225.2M | $234.7M |
| YoY change | -16.2% | -13.3% | -12.3% | +38.2% | — | — | +82.4% | +30.8% | — | — | +7.87% | +9.56% |
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 | 1.2B | 1.2B | 1.2B | 1.2B | 1.6B | 2.8B | 2B | 1.9B | 3B | 324.9M |
| Receivables | 27.1M | 29.6M | 31.5M | 29M | 46.5M | 42M | 51.9M | 59M | 91.2M | 95.8M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | 3M | 4.7M | -227K | -4.5M | 3.6M | 5.4M | 4.8M | -1.9M | -9.3M | -14M |
| Goodwill & intangibles | 845.9M | 840.6M | 836.4M | 874M | 932.4M | 928.4M | 921.8M | 915.9M | 1.6B | 1.6B |
| Total assets | — | — | — | — | — | — | — | — | 24.1B | 25B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 1.5B | 1.6B | 1.3B | 1.1B | 1.1B | 520.3M | 1.2B | 1.5B | 2.3B | 2.4B |
| Total liabilities | — | — | — | — | — | — | — | — | 21.5B | 22.1B |
| Shareholders' equity | 1.3B | 1.3B | 1.4B | 1.4B | 1.6B | 1.7B | 1.6B | 1.7B | 2.6B | 2.8B |
| Total debt | 1.5B | 1.6B | 1.3B | 1.1B | 1.1B | 520.3M | 1.2B | 1.5B | 2.3B | 2.4B |
| Net debt | 1.3B | 1.4B | 1.2B | 877.7M | 568.8M | -192.2M | 1.1B | 1.3B | 2.1B | 2.2B |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 2.1B | 2B | 1.8B | 1.9B | 1.8B | 2.9B | 3.1B | 3.3B | 3.4B | 324.9M | 361.8M | 3.2B |
| Receivables | 52M | 53.8M | 55.7M | 59M | 58.7M | 93.8M | 91.8M | 92.7M | 94.6M | 95.8M | 97.7M | 98.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | — | — | — | — | — | — |
| Property, plant & equipment | — | — | — | -1.9M | — | — | — | — | — | -14M | — | — |
| Goodwill & intangibles | 460.1M | 459.4M | 458.7M | 915.9M | 457.2M | 851.5M | 809.7M | 800.2M | 790.7M | 1.6B | 773.6M | 765M |
| Total assets | — | — | — | — | 14.1B | 24.1B | 24.2B | 24.5B | 24.8B | 25B | 25.2B | 25.7B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Long-term debt | 1.5B | 1.8B | 2B | 1.5B | 1.4B | 2.1B | 2.6B | 2.7B | 2.5B | 2.4B | 2.8B | 2.7B |
| Total liabilities | — | — | — | — | 12.4B | 21.5B | 21.6B | 21.8B | 22.1B | 22.1B | 22.3B | 22.8B |
| Shareholders' equity | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B | 2.6B | 2.7B | 2.7B | 2.8B | 2.8B | 2.9B | 2.9B |
| Total debt | 1.5B | 1.8B | 2B | 1.5B | 1.4B | 2.1B | 2.6B | 2.7B | 2.5B | 2.4B | 2.8B | 2.7B |
| Net debt | 1.3B | 1.6B | 1.8B | 1.3B | 1.3B | 1.8B | 2.4B | 2.4B | 2.2B | 2.2B | 2.6B | 2.5B |
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 | 87.8M | 93.9M | 118.4M | 112.6M | 97M | 167.9M | 175.6M | 128.4M | 115.5M | 291.2M |
| Depreciation & amortization | 12.8M | 11.6M | 10.1M | 18.8M | 20M | 22.7M | 23.7M | 22.2M | 54.6M | 65.5M |
| Stock-based compensation | 7.7M | 9.8M | 10.8M | 11.4M | 7.9M | 10M | 13.7M | 10.8M | 12.2M | 10.5M |
| Change in working capital | 1.8M | -48.5M | 8.3M | -18.5M | -38.5M | -33.4M | -5.7M | -11M | 35.6M | -70.2M |
| Operating cash flow | 115.3M | 106.8M | 131.9M | 121.9M | 72.9M | 173.1M | 193.3M | 147.3M | 337.3M | 442.3M |
| Capital expenditure | -5M | 17.5M | -3.1M | -4.9M | -11.9M | -13.8M | -9.4M | -7.4M | -1.3M | — |
| Investing cash flow | -111.2M | 16.1M | -31.3M | 122.7M | 213.6M | -964.6M | 8.6M | 163.3M | 701.7M | -225.1M |
| Dividends paid | -45.4M | -60M | -53.6M | -72.8M | -65.8M | -71.5M | -72M | -72.4M | -101M | -125.9M |
| Share repurchases | -1.6M | -443K | -13.2M | -19.9M | -21.2M | -20.7M | -46.5M | 0 | 0 | 0 |
| Financing cash flow | -141.4M | 70.7M | -558.1M | -420.2M | -238.3M | -656.4M | 592M | 560.2M | -615.3M | -34.4M |
| Net change in cash | -137.3M | 193.6M | -457.4M | -175.6M | 48.2M | -1.4B | 794M | 870.9M | 423.7M | 182.7M |
| Free cash flow | 122.3M | 114M | 152.6M | 132M | 90.5M | 143M | 190.9M | 165.9M | 425.1M | 430.7M |
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 | Q1 23 | Q2 23 | Q3 23 | Q4 23 | Q1 24 | Q2 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 40.5M | 32M | — | — | — | — | — | — | 71.7M | 83.4M | 79.4M | 78.1M |
| Depreciation & amortization | 5.7M | 5.5M | — | — | — | — | — | — | 16.4M | 15.8M | 15.5M | 15.4M |
| Stock-based compensation | 3.9M | 2.8M | — | — | — | — | — | — | 2.6M | 3M | 2.7M | 2.4M |
| Change in working capital | 3.7M | -15.9M | — | — | — | — | — | — | 5.9M | -39.3M | -15.5M | 15.9M |
| Operating cash flow | 55.3M | 15.4M | — | — | — | — | — | — | 98M | 68.9M | 84.7M | 118.8M |
| Capital expenditure | -551K | -2.3M | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 6.3M | 38.2M | 65.3M | 54.8M | 54.9M | 658.8M | 166.6M | 107.3M | -59.4M | 14.6M | -91.6M | -45.1M |
| Dividends paid | -18.6M | -18.1M | — | — | — | — | — | — | -31.3M | -31.3M | -31.4M | -30.4M |
| Share repurchases | -1.7M | 1.7M | — | — | — | — | — | — | — | — | -10.3M | 0 |
| Financing cash flow | 227.2M | 248.4M | — | — | — | — | — | — | -209.9M | -115.5M | 329.4M | -105.8M |
| Net change in cash | 288.8M | 302M | 65.3M | 54.8M | 54.9M | 658.8M | 166.6M | 107.3M | -171.3M | -31.9M | 322.5M | -32M |
| Free cash flow | 57.5M | 25M | — | — | — | — | — | — | 96.7M | 64.1M | 81M | 108.6M |
| Nov 14, 2025 |
| $0.24 |
| Aug 15, 2025 | $0.24 |
| May 16, 2025 | $0.24 |
| Feb 14, 2025 | $0.24 |
| Nov 15, 2024 | $0.24 |