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 27 | $0.14 | $0.17 | +21.4% | — | $18.3M | — |
| Q1 24 | — | $0.12 | — | — | $15.6M | — |
| Q4 23 | — | $0.1 | — | — | $13.5M | — |
| Q3 23 | — | $0.12 | — | — | $13.9M | — |
| Q2 23 | — | $0.09 | — | — | $13.9M | — |
| Q1 23 | — | $0.09 | — | — | $12.8M | — |
| Q4 22 | — | $0.1 | — | — | $12.5M | — |
| Q3 22 | — | $0.09 | — | — | $13.9M | — |
| Q2 22 | — | $0.11 | — | — | $13.6M | — |
| Q1 22 | — | $0.13 | — | — | $13.6M | — |
| Q4 21 | — | $0.11 | — | — | $14.4M | — |
| Q3 21 | — | $0.05 | — | — | $10.4M | — |
| Q2 21 | — | $0.06 | — | — | $9.3M | — |
| Q1 21 | — | $0.1 | — | — | $12.2M | — |
| Q4 20 | — | $0.14 | — | — | $15.5M | — |
| Q3 20 | — | $0.14 | — | — | $15.8M | — |
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 % |
|---|---|---|---|---|---|---|
| FY26 | — | $0.56 | — | — | $73.3M | — |
| FY25 | — | $0.29 | — | — | $62M | — |
| FY24 | — | $0.37 | — | — | $56M | — |
| FY23 | — | $0.52 | — | — | $54.1M |
Reported revenue per period; the line is the change from the same period a year earlier, on its own left axis.
| Period | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $31.8M | $40.2M | $51.1M | $60M | $46.3M | $53.6M | $54.1M | $56M | $62M | $73.3M |
| YoY change | -78.2% | +26.4% | +27.1% | +17.4% | -22.9% | +15.8% | +0.89% | +3.61% | +10.8% | +18.2% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31.8M | 40.2M | 51.1M | 60M | 46.3M | 53.6M | 54.1M | 56M | 62M | 73.3M |
| Cost of revenue | 23.5M | 28.9M | 34.9M | 41.3M | 33.1M | 35.7M | 37.6M | 39.5M | 44.4M | 50.6M |
| Gross profit | 8.3M | 11.3M | 16.2M | 18.7M | 13.2M | 17.9M | 16.5M | 16.5M | 17.6M | 22.7M |
| Gross margin | 26.1% | 28.1% | 31.7% | 31.1% | 28.5% | 33.4% | 30.5% | 29.5% | 28.4% | 30.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 10.3M | 9.9M | 9M | 7.9M | 6.1M | 6.2M | 6.5M | 8.2M | 8.2M | 9.2M |
| Operating expenses | 10.3M | 9.9M | 9M | 7.9M | 6.1M | 6.2M | 6.5M | 8.2M | 8.2M | 9.2M |
| Operating income | -2M | 1.4M | 7.2M | 10.7M | 7.1M | 11.7M | 10M | 8.4M | 9.4M | 13.5M |
| Operating margin | -6.31% | 3.54% | 14.1% | 17.9% | 15.3% | 21.8% | 18.4% | 15% | 15.1% | 18.4% |
| Non-operating income, net | -313K | -1.5M | -1.5M | — | -1.6M | -259K | — | — | -1.1M | — |
| Pretax income | -1.8M | 310K | 8.1M | 14.1M | 7.3M | 11.8M | 11M | 9.4M | 9.5M | 15M |
| Income tax | -711K | -18.2M | 1.8M | 3.9M | 2.1M | 3.3M | 301K | 2M | 3.6M | 3.8M |
| Net income | 9.3M | 20.6M | 113.5M | 9.6M | 4.9M | 8.5M | 10.7M | 7.5M | 5.9M | 11.3M |
| Net margin | 29.2% | 51.2% | 222.1% | 15.9% | 10.5% | 15.8% | 19.9% | 13.3% | 9.48% | 15.4% |
| EBITDA | 1.5M | 5.9M | 10.5M | 12.3M | 9.8M | 13.1M | 11.1M | 9.8M | 12.3M | 15.4M |
| EPS | 0.46 | 1.02 | 5.6 | 0.47 | 0.24 | 0.41 | 0.52 | 0.37 | 0.29 | 0.56 |
| Diluted EPS | 0.46 | 1.02 | 5.57 | 0.47 | 0.24 | 0.41 | 0.52 | 0.37 | 0.29 | 0.56 |
Revenue, gross profit, operating income, and net income per period.
Click a row to chart it; unreported figures show a dash.
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.5M | 11.6M | 16.3M | 14M | 16.7M | 14.4M | 16.9M | 15.4M | 16.4M | 17.3M | 24.2M | 18.3M |
| Cost of revenue | 8.4M | 8.5M | 11.9M | 9.9M | 12M | 10.6M | 12M | 10.7M | 11.3M | 11.4M | 17.3M | 11.9M |
| Gross profit | 4.1M | 3.2M | 4.5M | 4.1M | 4.8M | 3.8M | 5M | 4.7M | 5.1M | 5.9M | 6.9M | 6.4M |
| Gross margin | 32.7% | 27.2% | 27.3% | 29.3% | 28.5% | 26.6% | 29.3% | 30.6% | 31.2% | 34.1% | 28.7% | 34.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 1.9M | 1.8M | 1.9M | 2M | 2.1M | 2M | 2.1M | 2.3M | 2.3M | 2.3M | 2.3M | 2.4M |
| Operating expenses | 1.9M | 1.8M | 1.9M | 2M | 2.1M | 2M | 2.1M | 2.3M | 2.3M | 2.3M | 2.3M | 2.4M |
| Operating income | 2.2M | 1.4M | 2.6M | 2.1M | 2.6M | 1.8M | 2.9M | 2.4M | 2.8M | 3.6M | 4.6M | 4M |
| Operating margin | 17.8% | 11.7% | 15.7% | 14.9% | 15.7% | 12.8% | 16.8% | 15.7% | 17.4% | 21% | 19% | 21.9% |
| Non-operating income, net | — | — | — | -1.1M | -46K | — | 0 | — | — | — | — | — |
| Pretax income | 2.4M | 1.6M | 2.9M | 1.4M | 2.8M | 2.1M | 3.2M | 2.8M | 3.2M | 4M | 5M | 4.8M |
| Income tax | 619K | 423K | 230K | 376K | 750K | 559K | 1.9M | 694K | 831K | 1M | 1.2M | 1.3M |
| Net income | 1.7M | 1.2M | 2.7M | 993K | 2.1M | 1.6M | 1.2M | 2.1M | 2.4M | 3M | 3.8M | 3.5M |
| Net margin | 14% | 10.3% | 16.3% | 7.11% | 12.4% | 10.9% | 7.36% | 13.5% | 14.7% | 17% | 15.9% | 19.3% |
| EBITDA | 2.6M | 1.7M | 3M | 3.6M | 3.2M | 2.3M | 3.3M | 2.9M | 3.3M | 4.1M | 5.1M | 4.5M |
| EPS | 0.09 | 0.06 | 0.13 | 0.05 | 0.1 | 0.08 | 0.06 | 0.1 | 0.12 | 0.15 | 0.19 | 0.17 |
| Diluted EPS | 0.09 | 0.06 | 0.13 | 0.05 | 0.1 | 0.08 | 0.06 | 0.1 | 0.12 | 0.15 | 0.19 | 0.17 |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Market cap | 257.8M | 264.5M | 332.5M | 285.3M | 283.2M | 264.3M | 313.6M | 309M | 278M | 527.6M | 647.8M |
| Enterprise value | 91.2M | 156.3M | 180.9M | 163.3M | 166.8M | 154.2M | 208.3M | 232M | 209.5M | 438.5M | 565.8M |
| Shares outstanding | 20.2M | 20.2M | 20.3M | 20.5M | 20.4M | 20.4M | 20.5M | 20.3M | 20.1M | 20M | 20M |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 27.8 | 12.8 | 2.93 | 29.9 | 58.2 | 31.2 | 29.2 | 41.4 | 47.3 | 46.8 | 47.5 |
| P/S | 8.1 | 6.57 | 6.51 | 4.75 | 6.12 | 4.93 | 5.8 | 5.52 | 4.48 | 7.2 | 8.54 |
| P/B | 1.41 | 1.96 | 2.09 | 2.01 | 2.08 | 1.95 | 2.71 | 2.74 | 2.59 | 4.06 | 4.77 |
| EV/EBITDA | 61.7 | 26.5 | 17.2 | 13.3 | 17 | 11.8 | 18.8 | 23.7 | 17 | 28.5 | 33.3 |
| EV/Sales | 2.86 | 3.88 | 3.54 | 2.72 | 3.6 | 2.88 | 3.85 | 4.14 | 3.38 | 5.98 | 7.42 |
| Earnings yield | 3.6% | 7.79% | 34.1% | 3.35% | 1.72% | 3.2% | 3.42% | 2.42% | 2.12% | 2.14% | 2.11% |
| FCF yield | 5.08% | 1.05% | 1.44% | -0.57% | 1.95% | 1.45% | 1.74% | 1.22% | 1.38% | 1.79% | 1.41% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.68 |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 26.1% | 28.1% | 31.7% | 31.1% | 28.5% | 33.4% | 30.5% | 29.5% | 28.4% | 30.9% | 34.8% |
| Operating margin | -6.31% | 3.54% | 14.1% | 17.9% | 15.3% | 21.8% | 18.4% | 15% | 15.1% | 18.4% | 21.9% |
| Net margin | 29.2% | 51.2% | 222.1% | 15.9% | 10.5% | 15.8% | 19.9% | 13.3% | 9.48% | 15.4% | 16.7% |
| ROE | 5.08% | 15.2% | 71.4% | 6.74% | 3.58% | 6.24% | 9.26% | 6.62% | 5.49% | 8.67% | 10.8% |
| ROA | 3.01% | 12.1% | 60.1% | 5.56% | 2.97% | 5.26% | 6.73% | 5.65% | 4.82% | 7.93% | 7.12% |
| ROIC | -12.4% | 5.28% | 76.1% | 39.5% | 25.8% | 32.9% | 90.7% | 18.5% | 15% | 24.7% | 26.9% |
| Return on tangible assets | 3.21% | 13.7% | 67.1% | 6.28% | 3.38% | 5.99% | 7.68% | 6.63% | 5.74% | 9.19% | 9.46% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 19.1 | 11.6 | 15.1 | 16.7 | 16.6 | 20.1 | 4.37 | 10.2 | 9.75 | 18.2 | 15.3 |
| Quick ratio | 18.3 | 11.2 | 14.6 | 15.9 | 16 | 19.4 | 4.14 | 9.57 | 8.97 | 17 | 14.2 |
| Debt / equity | 0.39 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt / assets | 0.23 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net debt / EBITDA | -112.7 | — | -14.4 | -9.93 | -11.9 | -8.43 | -9.49 | -7.88 | -5.55 | -5.8 | -5.25 |
| Interest coverage | -0.26 | 1.14 | — | — | — | — | — | — | — | — | — |
| Effective tax rate | 0% | 0% | 22.1% | 27.5% | 28.7% | 28.2% | 2.73% | 20.8% | 38.1% | 25.1% | 25.5% |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.57 | 1.99 | 2.52 | 2.93 | 2.27 | 2.62 | 2.64 | 2.76 | 3.09 | 3.67 | 3.77 |
| EPS (basic) | 0.46 | 1.02 | 5.6 | 0.47 | 0.24 | 0.41 | 0.52 | 0.37 | 0.29 | 0.56 | 0.56 |
| EPS (diluted) | 0.46 | 1.02 | 5.57 | 0.47 | 0.24 | 0.41 | 0.52 | 0.37 | 0.29 | 0.56 | 0.63 |
| Book value per share | 9.04 | 6.68 | 7.84 | 6.91 | 6.67 | 6.64 | 5.66 | 5.56 | 5.33 | 6.51 | 6.27 |
| FCF per share | 0.65 | 0.14 | 0.24 | -0.08 | 0.27 | 0.19 | 0.27 | 0.19 | 0.19 | 0.47 | 0.52 |
| Cash per share | 11.8 | 5.35 | 7.47 | 5.97 | 5.72 | 5.4 | 5.15 | 3.8 | 3.42 | 4.48 | 4.11 |
| Capex per share | 0 | 0.03 | 0.14 | 0.33 | 0.37 | 0.21 | 0.05 | 0.03 | 0.04 | — | — |
| Metric | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 0.21% | 1.42% | 5.41% | 11.4% | 16.2% | 8.13% | 1.92% | 1.15% | 1.4% | — | — |
| Capex / operating cash flow | 21.8% | -2.04% | 65.8% | 44.1% | 62.4% | 41.5% | 12.8% | 8.81% | 11.1% | — | — |
| Payout ratio | 87.2% | 334.1% | 83.7% | 300.7% | 167.6% | 96.5% | 76.3% | 409.8% | 171% | 88.4% | 79.4% |
| Dividend yield | 3.14% | 26% | 28.6% | 10.1% | 2.88% | 3.09% | 2.61% | 9.91% | 3.62% | 1.89% | 1.68% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 1, 2026 | $0.125 |
| Apr 2, 2026 | $0.125 |
| Jan 2, 2026 | $0.125 |
| — |
| FY22 | — | $0.41 | — | — | $53.6M | — |
| FY21 | — | $0.24 | — | — | $46.3M | — |
| FY20 | — | $0.47 | — | — | $60M | — |
| FY19 | — | $5.6 | — | — | $51.1M | — |
| FY18 | — | $1.02 | — | — | $40.2M | — |
| FY17 | — | $0.46 | — | — | $31.8M | — |
| Period | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $12.5M | $11.6M | $16.3M | $14M | $16.7M | $14.4M | $16.9M | $15.4M | $16.4M | $17.3M | $24.2M | $18.3M |
| YoY change | -10% | -16.1% | +20.7% | -10.2% | +33.9% | +23.8% | +3.71% | +10.2% | -1.96% | +20.3% | +42.8% | +18.9% |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 238.6M | 108.2M | 151.6M | 122.4M | 116.5M | 110.4M | 105.4M | 77.2M | 68.8M | 89.4M |
| Receivables | 17.2M | 7M | 9.4M | 10.9M | 7.6M | 8.3M | 10M | 12.4M | 12.9M | 11M |
| Inventory | 11.1M | 4M | 5.3M | 6.4M | 4.8M | 4.7M | 6.8M | 6.4M | 7.2M | 7.4M |
| Total current assets | 269.1M | 141.3M | 167.9M | 145.2M | 132.3M | 126.4M | 125M | 98.8M | 90.3M | 108.7M |
| Property, plant & equipment | 18.6M | 9.8M | 10.8M | 16.5M | 21.2M | 24.5M | 24.4M | 23.6M | 22M | 22.1M |
| Goodwill & intangibles | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M | 19.6M |
| Total assets | 308.6M | 170.1M | 188.9M | 171.8M | 163.5M | 160.9M | 159.3M | 132.3M | 122.1M | 142.2M |
| Accounts payable | 4.2M | 1.8M | 3.2M | 4.7M | 3.3M | 2.5M | 4.5M | 3.5M | 2.5M | 3.7M |
| Short-term debt | 3.5M | — | — | 152K | 33K | 53K | 53K | 53K | 40K | 44K |
| Total current liabilities | 14.1M | 12.2M | 11.2M | 8.7M | 8M | 6.3M | 28.6M | 9.7M | 9.3M | 6M |
| Long-term debt | 68.5M | — | 0 | 268K | 86K | 174K | 129K | 82K | 318K | 273K |
| Total liabilities | 125.8M | 34.9M | 29.8M | 30.1M | 27.6M | 25.3M | 43.4M | 19.4M | 15M | 12.3M |
| Shareholders' equity | 182.8M | 135.3M | 159M | 141.7M | 135.9M | 135.6M | 115.9M | 112.9M | 107.2M | 129.9M |
| Total debt | 72M | — | 0 | 420K | 119K | 227K | 182K | 135K | 358K | 317K |
| Net debt | -30.4M | — | -71M | -5M | -41.5M | -12.6M | -4.1M | -6.4M | -21.3M | -78.2M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 74.2M | — | — | — | — | — | — | — | 61.6M | 63.6M | 89.4M | 89.4M |
| Receivables | 9.4M | — | — | — | — | — | — | — | 12.6M | 12.1M | 11M | 10.8M |
| Inventory | 8.5M | — | — | — | — | — | — | — | 8.1M | 7.6M | 7.4M | 7.8M |
| Total current assets | 94.6M | — | — | — | — | — | — | — | 83.3M | 84.6M | 108.7M | 109M |
| Property, plant & equipment | 24.1M | — | — | — | — | — | — | — | 21.7M | 22M | 22.1M | 21.7M |
| Goodwill & intangibles | 9.8M | — | — | — | — | — | — | — | 9.8M | 9.8M | 19.6M | 9.8M |
| Total assets | 128.6M | — | — | — | — | — | — | — | 116.4M | 118.1M | 142.2M | 144.4M |
| Accounts payable | 1.5M | — | — | — | — | — | — | — | 3.3M | 3.3M | 3.7M | 3.5M |
| Short-term debt | 53K | — | — | — | — | — | — | — | 42K | 43K | 44K | 45K |
| Total current liabilities | 6.8M | — | — | — | — | — | — | — | 4.7M | 5.3M | 6M | 7.1M |
| Long-term debt | 106K | — | — | — | — | — | — | — | 296K | 285K | 273K | 262K |
| Total liabilities | 15.9M | — | — | — | — | — | — | — | 10.7M | 11.5M | 12.3M | 13.4M |
| Shareholders' equity | 112.7M | — | — | — | — | — | — | — | 105.8M | 106.6M | 129.9M | 131M |
| Total debt | 159K | — | — | — | — | — | — | — | 338K | 328K | 317K | 307K |
| Net debt | -7.2M | — | — | — | — | — | — | — | -29.2M | -50.2M | -78.2M | -80.2M |
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 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -1.1M | 18.5M | 113.5M | 9.6M | 4.9M | 8.5M | 10.7M | 7.5M | 5.9M | 11.3M |
| Depreciation & amortization | 1.9M | 1.8M | 1.8M | 1.5M | 1.1M | 1.1M | 1.1M | 1.4M | 1.9M | 1.9M |
| Stock-based compensation | 1.2M | 1.4M | 1.2M | 726K | 191K | 285K | 369K | 529K | 402K | 401K |
| Change in working capital | -682K | -2M | -3.9M | 2.2M | 3.7M | -1.2M | -4.5M | -3.6M | -3.4M | 1.2M |
| Operating cash flow | 312K | -28M | 4.2M | 15.5M | 12M | 10.5M | 8.1M | 7.3M | 7.8M | 11.5M |
| Capital expenditure | -68K | -571K | -2.8M | -6.8M | -7.5M | -4.4M | -1M | -645K | -867K | — |
| Investing cash flow | 2.7M | 42.4M | 8.9M | -42.5M | 33M | -29.6M | -7M | 31.4M | 24M | 36.9M |
| Dividends paid | -8.1M | -68.8M | -95.1M | -28.7M | -8.2M | -8.2M | -8.2M | -30.6M | -10.1M | -10M |
| Share repurchases | 0 | 0 | 0 | 0 | -1.6M | 0 | 0 | -2.9M | -4.3M | -2.2M |
| Financing cash flow | -11.1M | -130.8M | -101.7M | -28.7M | -9.8M | -8.2M | -8.2M | -33.5M | -14.3M | 9.6M |
| Net change in cash | -8.1M | -116.4M | -88.6M | -55.7M | 35.2M | -27.2M | -7.1M | 5.2M | 17.5M | 58M |
| Free cash flow | 13.1M | 2.8M | 4.8M | -1.6M | 5.5M | 3.8M | 5.4M | 3.8M | 3.8M | 9.5M |
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 | Q2 24 | Q3 24 | Q4 24 | Q1 25 | Q2 25 | Q3 25 | Q4 25 | Q1 26 | Q2 26 | Q3 26 | Q4 26 | Q1 27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.7M | 1.2M | 2.7M | 993K | 2.1M | 1.6M | 1.2M | 2.1M | 2.4M | 3M | 3.8M | 3.5M |
| Depreciation & amortization | 339K | 340K | 418K | 439K | 488K | 464K | 460K | 456K | 455K | 477K | 472K | 469K |
| Stock-based compensation | 104K | 103K | 104K | 89K | 101K | 105K | 107K | 88K | 101K | 105K | 107K | 92K |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | 2.3M | 1.4M | 4.6M | 2.5M | 2.5M | 2.1M | 4.1M | 2.6M | -2.1M | 5.1M | 6.9M | 2.7M |
| Capital expenditure | -207K | -107K | -164K | -12K | -194K | -52K | -609K | -481K | — | — | — | — |
| Investing cash flow | 8M | -2.4M | -395K | 469K | 7M | 6.7M | 9.8M | 2M | 13.1M | 19.1M | 2.2M | 2M |
| Dividends paid | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.5M | -2.6M |
| Share repurchases | -1.2M | 0 | 0 | 0 | -1.9M | -2.4M | 0 | -2.2M | 0 | 0 | 0 | 0 |
| Financing cash flow | -3.7M | -2.5M | -2.5M | -2.5M | -4.4M | -4.9M | -2.5M | -4.7M | -2.5M | -2.5M | -2.5M | -2.6M |
| Net change in cash | 6.6M | -3.5M | 1.7M | 412K | 5.1M | 4M | 11.4M | -84K | 8.5M | 21.7M | 6.7M | 2.1M |
| Free cash flow | -3M | 1.7M | 5.1M | -435K | 1.3M | 2.7M | 338K | 1.1M | -2.3M | 4.3M | 6.4M | 2.6M |
| Oct 1, 2025 |
| $0.125 |
| Jul 1, 2025 | $0.125 |
| Apr 2, 2025 | $0.125 |
| Jan 3, 2025 | $0.125 |
| Oct 1, 2024 | $0.125 |
| Date | Ratio |
|---|---|
| Nov 9, 2000 | 3:2 |
| Aug 16, 1995 | 2:1 |
| Sep 11, 1984 | 3:2 |
| Oct 25, 1983 | 3:2 |
| Jun 1, 1983 | 3:2 |