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 | $0.04 | $0.08 | +100.0% | — | $460.9M | — |
| Q1 26 | $0.03 | $0.03 | 0.0% | — | $454.8M | — |
| Q4 25 | $0.06 | $0.04 | -33.3% | — | $425.8M | — |
| Q3 25 | $0.06 | $0.09 | +50.0% | — | $447.1M | — |
| Q2 25 | $0.09 | $0.08 | -11.1% | — | $420.8M | — |
| Q1 25 | $0.05 | $0.06 | +20.0% | — | $332.9M | — |
| Q4 24 | $0.07 | $0.06 | -14.3% | — | $335.4M | — |
| Q3 24 | $0.13 | $0.09 | -30.8% | — | $337.7M | — |
| Q2 24 | $0.13 | $0.15 | +15.4% | — | $364.2M | — |
| Q1 24 | $0.18 | $0.13 | -27.8% | — | $377.8M | — |
| Q4 23 | $0.18 | $0.19 | +5.6% | — | $394.5M | — |
| Q3 23 | $0.24 | $0.08 | -66.7% | — | $330.4M | — |
| Q2 23 | $0.36 | $0.3 | -16.7% | — | $415.9M | — |
| Q1 23 | $0.37 | $0.39 | +5.4% | — | $476.7M | — |
| Q4 22 | $0.29 | $0.41 | +41.4% | — | $482M | — |
| Q3 22 | $0.23 | $0.32 | +39.1% | — | $459.6M | — |
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 | — | $0.15 | — | — | $1.6B | — |
| FY24 | — | $0.43 | — | — | $1.4B | — |
| FY23 | — | $0.9 | — | — | $1.6B | — |
| FY22 | — | $1.01 | — | — | $1.6B |
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 | $729M | $1.6B | $1.7B | $1.2B | $598.3M | $864.9M | $1.6B | $1.6B | $1.4B | $1.6B |
| YoY change | -42.3% | +118.8% | +7.88% | -29% | -51.1% | +44.6% | +85.2% | +0.98% | -12.5% | +15% |
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 | 729M | 1.6B | 1.7B | 1.2B | 598.3M | 864.9M | 1.6B | 1.6B | 1.4B | 1.6B |
| Cost of revenue | 825.1M | 1.2B | 1.3B | 1.1B | 576.3M | 735.9M | 1.2B | 1.2B | 1.2B | 1.4B |
| Gross profit | -96.2M | 380.9M | 374.8M | 132.4M | 22M | 129M | 430.6M | 419.8M | 245.8M | 232.5M |
| Gross margin | -13.2% | 23.9% | 21.8% | 10.8% | 3.68% | 14.9% | 26.9% | 26% | 17.4% | 14.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 150.7M | 159.2M | 168.2M | 168.1M | 123.7M | 123.6M | 148.6M | 165.9M | 156.4M | 175.6M |
| Operating expenses | 150.7M | 159.2M | 168.2M | 185.3M | 123.7M | 123.6M | 148.6M | 165.9M | 156.4M | 175.6M |
| Operating income | -246.9M | 221.7M | 206.7M | -35.7M | -101.7M | 5.4M | 282.1M | 253.9M | 89.3M | 56.9M |
| Operating margin | -33.9% | 13.9% | 12% | -2.92% | -17% | 0.63% | 17.6% | 15.7% | 6.31% | 3.5% |
| Non-operating income, net | 7.7M | 10.1M | 12.7M | -79M | -207.9M | 12.9M | 7M | -5.9M | 11.1M | -5.7M |
| Pretax income | -239.4M | 232.8M | 221.3M | -113.1M | -309.4M | 16.4M | 289.6M | 256.2M | 112.8M | 56.5M |
| Income tax | -98.1M | 70.3M | 45.9M | -26M | -97.2M | 9.2M | 71.3M | 61.1M | 21.4M | 24.5M |
| Net income | -141.2M | 162.5M | 175.4M | -87.1M | -212.2M | 7.2M | 218.4M | 195.1M | 91.4M | 32.1M |
| Net margin | -19.4% | 10.2% | 10.2% | -7.13% | -35.5% | 0.83% | 13.6% | 12.1% | 6.46% | 1.97% |
| EBITDA | -25.6M | 395.3M | 385.2M | 138.4M | -10.4M | 80.2M | 367.4M | 373.6M | 237.9M | 232.9M |
| EPS | -0.66 | 0.75 | 0.82 | -0.41 | -1 | 0.03 | 1.01 | 0.9 | 0.43 | 0.15 |
| Diluted EPS | -0.66 | 0.75 | 0.82 | -0.41 | -1 | 0.03 | 1.01 | 0.9 | 0.43 | 0.15 |
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 | 330.4M | 394.5M | 377.8M | 364.2M | 337.7M | 335.4M | 332.9M | 420.8M | 447.1M | 425.8M | 454.8M | 460.9M |
| Cost of revenue | 267.5M | 308.8M | 306.6M | 294.6M | 282.5M | 285.5M | 279.5M | 360.1M | 378.8M | 375.7M | 398.4M | 388.7M |
| Gross profit | 62.9M | 85.7M | 71.2M | 69.5M | 55.1M | 49.9M | 53.4M | 60.7M | 68.3M | 50.1M | 56.3M | 72.2M |
| Gross margin | 19.1% | 21.7% | 18.8% | 19.1% | 16.3% | 14.9% | 16% | 14.4% | 15.3% | 11.8% | 12.4% | 15.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 42M | 38.1M | 40.1M | 37.4M | 37.7M | 41.2M | 42.5M | 40.8M | 44.6M | 47.7M | 48.2M | 51.5M |
| Operating expenses | 42M | 38.1M | 40.1M | 37.4M | 37.7M | 41.2M | 42.5M | 40.8M | 44.6M | 47.7M | 48.2M | 51.5M |
| Operating income | 20.9M | 47.6M | 31.1M | 32.1M | 17.4M | 8.7M | 10.9M | 19.9M | 23.7M | 2.4M | 8.1M | 20.6M |
| Operating margin | 6.34% | 12.1% | 8.24% | 8.82% | 5.16% | 2.58% | 3.26% | 4.73% | 5.3% | 0.56% | 1.78% | 4.48% |
| Non-operating income, net | 2.6M | 2.5M | 2M | 4.1M | 2.8M | 2.2M | 2.4M | -3.2M | -1.9M | -3M | -4.7M | -4.9M |
| Pretax income | 24.9M | 52.6M | 35.8M | 39.4M | 23.5M | 14M | 16.5M | 17.3M | 22.6M | 148K | 4.3M | 16.6M |
| Income tax | 6.5M | 12.3M | 8.4M | 7M | 4.7M | 1.3M | 4.5M | 7.2M | 9.6M | 3.2M | 3.5M | 4.5M |
| Net income | 18.3M | 40.3M | 27.5M | 32.4M | 18.8M | 12.8M | 12M | 10.1M | 13M | -3.1M | 855K | 12.1M |
| Net margin | 5.54% | 10.2% | 7.27% | 8.9% | 5.57% | 3.81% | 3.61% | 2.41% | 2.9% | -0.72% | 0.19% | 2.62% |
| EBITDA | 51.6M | 80.4M | 64.9M | 68.5M | 57M | 47.5M | 50.8M | 65M | 70.5M | 46.6M | 53.5M | 66.1M |
| EPS | 0.08 | 0.19 | 0.13 | 0.15 | 0.09 | 0.06 | 0.06 | 0.05 | 0.06 | -0.02 | 0 | 0.05 |
| Diluted EPS | 0.08 | 0.19 | 0.13 | 0.15 | 0.09 | 0.06 | 0.06 | 0.05 | 0.06 | -0.02 | 0 | 0.05 |
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 | 4.2B | 5.5B | 2.1B | 1.1B | 669.3M | 979M | 1.9B | 1.6B | 1.3B | 1.2B | 1.3B |
| Enterprise value | 4.1B | 5.5B | 2B | 1.1B | 615.1M | 942.9M | 1.8B | 1.4B | 983.7M | 1.1B | 1.1B |
| Shares outstanding | 214.2M | 217.2M | 215.2M | 212.2M | 212.5M | 215.6M | 215.6M | 216.5M | 214.9M | 219.4M | 219.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | 34.1 | 12.1 | — | — | 135.7 | 8.78 | 8.08 | 14 | 37.2 | 53.3 |
| P/S | 5.82 | 3.48 | 1.23 | 0.91 | 1.12 | 1.13 | 1.2 | 0.97 | 0.9 | 0.73 | 0.73 |
| P/B | 5.26 | 6.08 | 2.23 | 1.34 | 1.06 | 1.53 | 2.24 | 1.54 | 1.18 | 1.09 | 1.15 |
| EV/EBITDA | -160.9 | 13.8 | 5.21 | 7.95 | -58.9 | 11.8 | 4.96 | 3.69 | 4.13 | 4.55 | 5.08 |
| EV/Sales | 5.64 | 3.42 | 1.17 | 0.9 | 1.03 | 1.09 | 1.14 | 0.85 | 0.7 | 0.65 | 0.64 |
| Earnings yield | — | 2.93% | 8.26% | — | — | 0.74% | 11.4% | 12.4% | 7.16% | 2.69% | 1.88% |
| FCF yield | 1.6% | 0.29% | 6.89% | -3.73% | 1.93% | -2.04% | 3.22% | 13.6% | 10.1% | 4.43% | -0.42% |
| PEG | — | — | — | — | — | — | — | — | — | — | 21.9 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | -13.2% | 23.9% | 21.8% | 10.8% | 3.68% | 14.9% | 26.9% | 26% | 17.4% | 14.3% | 15.7% |
| Operating margin | -33.9% | 13.9% | 12% | -2.92% | -17% | 0.63% | 17.6% | 15.7% | 6.31% | 3.5% | 4.48% |
| Net margin | -19.4% | 10.2% | 10.2% | -7.13% | -35.5% | 0.83% | 13.6% | 12.1% | 6.46% | 1.97% | 1.28% |
| ROE | -17.5% | 17.8% | 18.5% | -10.5% | -33.6% | 1.12% | 25.5% | 19.1% | 8.48% | 2.92% | 2.08% |
| ROA | -13.6% | 14.2% | 14.6% | -8.27% | -26.8% | 0.83% | 19.3% | 15.2% | 6.6% | 2.18% | 2.41% |
| ROIC | -36.6% | 18.9% | 19.6% | -4.36% | -17.6% | 0.39% | 27.9% | 23.4% | 9.22% | 3.34% | 2.93% |
| Return on tangible assets | -14.5% | 15% | 15.5% | -8.81% | -29.2% | 0.9% | 20.6% | 16.8% | 7.27% | 2.9% | 2.06% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.72 | 4.4 | 4.32 | 4.31 | 5.38 | 3.76 | 3.94 | 4.79 | 4.03 | 3.24 | 3.34 |
| Quick ratio | 3.65 | 3.61 | 3.41 | 3.31 | 4.34 | 3.16 | 3.39 | 4.06 | 3.44 | 2.7 | 2.76 |
| Debt / equity | — | — | 0 | 0.05 | 0.05 | 0.07 | 0.04 | 0.03 | 0.03 | 0.07 | 0.05 |
| Debt / assets | — | — | 0 | 0.04 | 0.04 | 0.05 | 0.03 | 0.02 | 0.02 | 0.05 | 0.04 |
| Net debt / EBITDA | — | — | -0.3 | -0.08 | 5.19 | -0.45 | -0.26 | -0.52 | -1.23 | -0.57 | -0.54 |
| Interest coverage | -350.5 | 547.5 | 453.5 | -337.6 | -828.6 | 9.53 | 472.7 | 752.4 | 156.8 | 19.7 | 13.9 |
| Effective tax rate | 0% | 30.2% | 20.7% | 0% | 0% | 56.1% | 24.6% | 23.9% | 18.9% | 43.3% | 47.6% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.4 | 7.34 | 8 | 5.76 | 2.82 | 4.01 | 7.43 | 7.47 | 6.58 | 7.41 | 8.38 |
| EPS (basic) | -0.66 | 0.75 | 0.82 | -0.41 | -1 | 0.03 | 1.01 | 0.9 | 0.43 | 0.15 | 0.15 |
| EPS (diluted) | -0.66 | 0.75 | 0.82 | -0.41 | -1 | 0.03 | 1.01 | 0.9 | 0.43 | 0.15 | 0.11 |
| Book value per share | 3.77 | 4.2 | 4.42 | 3.91 | 2.97 | 2.98 | 3.98 | 4.72 | 5.02 | 5.01 | 5.09 |
| FCF per share | 0.32 | 0.07 | 0.68 | -0.2 | 0.06 | -0.09 | 0.29 | 0.99 | 0.6 | 0.24 | 0.18 |
| Cash per share | 0.62 | 0.42 | 0.54 | 0.24 | 0.4 | 0.38 | 0.59 | 1.03 | 1.52 | 0.96 | 0.82 |
| Capex per share | — | — | — | — | — | — | — | — | — | 0.68 | 0.65 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | — | — | — | — | — | — | — | — | 9.12% | 8.05% |
| Capex / operating cash flow | — | — | — | — | — | — | — | — | — | 73.7% | 78.6% |
| Payout ratio | -7.69% | 26.7% | 57.6% | -37% | 0% | 0% | 3.96% | 17.7% | 37.7% | 109.5% | 145.4% |
| Dividend yield | 0.26% | 0.78% | 4.76% | 2.9% | 0% | 0% | 0.45% | 2.19% | 2.7% | 2.94% | 2.79% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 10, 2026 | $0.04 |
| May 11, 2026 | $0.04 |
| Feb 10, 2026 | $0.04 |
| — |
| FY21 | — | $0.03 | — | — | $864.9M | — |
| FY20 | — | -$1 | — | — | $598.3M | — |
| FY19 | — | -$0.41 | — | — | $1.2B | — |
| FY18 | — | $0.82 | — | — | $1.7B | — |
| FY17 | — | $0.75 | — | — | $1.6B | — |
| FY16 | — | -$0.66 | — | — | $729M | — |
| 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 | $330.4M | $394.5M | $377.8M | $364.2M | $337.7M | $335.4M | $332.9M | $420.8M | $447.1M | $425.8M | $454.8M | $460.9M |
| YoY change | -28.1% | -18.2% | -20.7% | -12.4% | +2.19% | -15% | -11.9% | +15.6% | +32.4% | +27% | +36.6% | +9.52% |
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 | 131.8M | 91M | 116.3M | 50M | 84.5M | 82.4M | 126.4M | 223.3M | 326M | 210M |
| Receivables | 122.2M | 296.6M | 266.7M | 191.6M | 135.2M | 181.5M | 418.8M | 331.3M | 282M | 328.7M |
| Inventory | 108.3M | 114.9M | 130.1M | 100.9M | 82.9M | 79M | 97.1M | 110.9M | 107.6M | 119M |
| Total current assets | 479.1M | 640.1M | 618.9M | 436.9M | 428.4M | 492M | 703.3M | 727.1M | 732.8M | 704.5M |
| Property, plant & equipment | 355.2M | 305.9M | 377.7M | 436.3M | 169.4M | 178.7M | 241.5M | 331.2M | 412.5M | 442.6M |
| Goodwill & intangibles | 64.3M | 64.3M | 64.3M | 64.3M | 64.3M | 64.3M | 66.5M | 127.3M | 129.3M | 361.8M |
| Total assets | 1B | 1.1B | 1.2B | 1.1B | 790.5M | 864.4M | 1.1B | 1.3B | 1.4B | 1.5B |
| Accounts payable | 70.5M | 103.5M | 103.4M | 53.1M | 41.1M | 74.4M | 115.2M | 85M | 84.5M | 119.8M |
| Short-term debt | — | — | — | 10.6M | 9.2M | 26.6M | 10.7M | 7.7M | 10.6M | 28.6M |
| Total current liabilities | 101.5M | 145.4M | 143.2M | 101.4M | 79.6M | 130.8M | 178.6M | 151.9M | 181.9M | 217.2M |
| Long-term debt | — | — | 0 | 28.4M | 21.1M | 19.7M | 19.5M | 19.4M | 22.3M | 48.8M |
| Total liabilities | 228.7M | 235.5M | 249.2M | 222.9M | 158.9M | 222.6M | 271.3M | 264.3M | 308.2M | 369.2M |
| Shareholders' equity | 806.8M | 911.7M | 950.4M | 830.3M | 631.6M | 641.8M | 857.7M | 1B | 1.1B | 1.1B |
| Total debt | — | — | 0 | 39M | 30.3M | 46.3M | 30.2M | 27.2M | 32.9M | 77.4M |
| Net debt | — | — | -116.3M | -11M | -54.2M | -36.1M | -96.2M | -196.1M | -293.1M | -132.6M |
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 | 171.9M | 223.3M | 212.2M | 261.5M | 276.9M | 326M | 326.7M | 162.1M | 163.5M | 210M | 200.7M | 179.5M |
| Receivables | 326.8M | 331.3M | 329.7M | 303.1M | 275.5M | 282M | 252.3M | 303.4M | 359.9M | 328.7M | 310.1M | 381.7M |
| Inventory | 110M | 110.9M | 112.3M | 113.4M | 113.5M | 107.6M | 109.8M | 117.7M | 117.7M | 119M | 120.4M | 125.8M |
| Total current assets | 686.4M | 727.1M | 713.3M | 697M | 677.8M | 732.8M | 704M | 641.9M | 701.3M | 704.5M | 734.8M | 726M |
| Property, plant & equipment | 463M | 331.2M | 484.1M | 527.9M | 542.7M | 412.5M | 534.6M | 591.6M | 590.8M | 442.6M | 545.3M | 540.1M |
| Goodwill & intangibles | 128.4M | 127.3M | 126.3M | 125.4M | 130.5M | 129.3M | 128.2M | 400.7M | 357.5M | 361.8M | 356M | 350M |
| Total assets | 1.2B | 1.3B | 1.3B | 1.3B | 1.3B | 1.4B | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B |
| Accounts payable | 88.4M | 85M | 106.8M | 100.3M | 86.6M | 84.5M | 88.8M | 132.4M | 143.2M | 119.8M | 160.8M | 147M |
| Short-term debt | 8M | 7.7M | 8M | 10.3M | 10.8M | 10.6M | 10.8M | 31.5M | 31.7M | 28.6M | 27.4M | 16.7M |
| Total current liabilities | 140.1M | 151.9M | 150M | 151.1M | 134.6M | 181.9M | 142.3M | 243M | 252.1M | 217.2M | 235M | 217.3M |
| Long-term debt | 19.9M | 19.4M | 19.3M | 18M | 23.5M | 22.3M | 20.1M | 49.6M | 49.3M | 48.8M | 47.3M | 35.2M |
| Total liabilities | 249.6M | 264.3M | 263.9M | 265.5M | 258.3M | 308.2M | 264.3M | 373.4M | 396.4M | 369.2M | 384.7M | 351M |
| Shareholders' equity | 997.8M | 1B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
| Total debt | 27.9M | 27.2M | 27.3M | 28.3M | 34.3M | 32.9M | 30.9M | 81.1M | 81M | 77.4M | 74.7M | 51.9M |
| Net debt | -144M | -196.1M | -184.9M | -233.2M | -242.6M | -293.1M | -295.8M | -81M | -82.5M | -132.6M | -126M | -127.6M |
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 | -141.2M | 162.5M | 175.4M | -87.1M | -212.2M | 7.2M | 218.4M | 195.1M | 91.4M | 32.1M |
| Depreciation & amortization | 221M | 166.6M | 166.8M | 172.6M | 95.3M | 72.7M | 83M | 108.1M | 132.6M | 161.2M |
| Stock-based compensation | 10.2M | 11.1M | 9.4M | 8.6M | 8.7M | 6.6M | 6.4M | 7.9M | 9.2M | 12.4M |
| Change in working capital | 56M | -169M | 31.1M | 75.8M | 22.1M | -29.1M | -122.2M | 63.6M | 128.1M | -46.8M |
| Operating cash flow | 111.8M | 128.5M | 394.5M | 147.7M | -111.9M | 62.1M | 205.7M | 383.4M | 368.9M | 201.3M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | -148.4M |
| Investing cash flow | 12.6M | 13.1M | 22.9M | 14.8M | 22.4M | 20M | 15.8M | -60.7M | 18.4M | -273.7M |
| Dividends paid | -10.9M | -43.3M | -101.1M | -32.2M | 0 | 0 | -8.6M | -34.6M | -34.4M | -35.1M |
| Share repurchases | -3.3M | -26.8M | -43M | -7.4M | -826K | -567K | -918K | -21.1M | -9.9M | -2.9M |
| Financing cash flow | -13.7M | -70.1M | -144.1M | -39.6M | -826K | -3.7M | -57.6M | -56.2M | -45.2M | -43.6M |
| Net change in cash | 110.7M | 71.6M | 273.3M | 123M | -90.3M | 78.4M | 163.9M | 266.6M | 342.1M | -116M |
| Free cash flow | 67.8M | 16.2M | 146.4M | -41.5M | 12.9M | -19.9M | 61.7M | 213.8M | 129.5M | 52.9M |
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 | 18.3M | 40.3M | 27.5M | 32.4M | 18.8M | 12.8M | 12M | 10.1M | 13M | -3.1M | 855K | 12.1M |
| Depreciation & amortization | 28.4M | 29.4M | 30M | 32.3M | 35M | 35.2M | 35.6M | 42.3M | 44.1M | 39.1M | 42.9M | 43M |
| Stock-based compensation | 1.9M | 1.8M | 1.9M | 2.7M | 2.4M | 2.2M | 2.8M | 3.3M | 3M | 3.3M | 3.5M | 4.2M |
| Change in working capital | 65.3M | 26.8M | 5.5M | 52.9M | 25M | 45.1M | -11.1M | -15.9M | -31.8M | 10.7M | -14.7M | -26.7M |
| Operating cash flow | 117.2M | 99.1M | 65.7M | 126.3M | 78.4M | 98.8M | 36.7M | 53.1M | 46.5M | 61.9M | 31.2M | 43.4M |
| Capital expenditure | — | — | — | — | — | — | — | -43.1M | -42.5M | -30.6M | -32.1M | -38.7M |
| Investing cash flow | 4.1M | 5.5M | 3.8M | 5.1M | 5.2M | 4.3M | 4.8M | -38.4M | -36M | -6.2M | -27.8M | -35.6M |
| Dividends paid | -8.6M | -8.6M | -8.6M | -8.6M | -8.6M | -8.6M | -8.7M | -8.8M | -8.8M | -8.8M | -8.9M | -8.9M |
| Share repurchases | -1.1M | -8.6M | -9.9M | 0 | -70K | -10K | -2.9M | 0 | 0 | 0 | -3.5M | 0 |
| Financing cash flow | -10M | -17.3M | -18.7M | -8.7M | -8.9M | -8.9M | -11.7M | -13.6M | -9.2M | -9.2M | -12.6M | -29.1M |
| Net change in cash | 111.2M | 87.3M | 50.8M | 122.7M | 74.7M | 94.2M | 29.8M | 1M | 1.3M | 46.5M | -9.2M | -21.3M |
| Free cash flow | 77.3M | 63.4M | 3.8M | 52.9M | 19.1M | 53.7M | 7.6M | 10M | 4.1M | 31.2M | -932K | 4.7M |
| Nov 10, 2025 |
| $0.04 |
| Aug 11, 2025 | $0.04 |
| May 9, 2025 | $0.04 |
| Feb 10, 2025 | $0.04 |
| Nov 8, 2024 | $0.04 |
| Date | Ratio |
|---|---|
| Mar 12, 2012 | 3:2 |
| Dec 13, 2010 | 3:2 |
| Dec 12, 2006 | 3:2 |
| Dec 13, 2005 | 3:2 |
| Mar 11, 2005 | 3:2 |
| Dec 11, 1997 | 2:1 |