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 26 | $1.17 | $1.2 | +2.6% | — | $644.2M | — |
| Q4 25 | $1.13 | $1.18 | +4.4% | — | $644M | — |
| Q3 25 | $1.07 | $1.13 | +5.6% | — | $638.7M | — |
| Q2 25 | $1.02 | $1.06 | +3.9% | — | $620.4M | — |
| Q1 25 | $0.96 | $1 | +4.2% | — | $612.1M | — |
| Q4 24 | $0.97 | $0.98 | +1.0% | — | $614.5M | — |
| Q3 24 | $0.92 | $0.95 | +3.3% | — | $608.8M | — |
| Q2 24 | $0.88 | $0.91 | +3.4% | — | $592.9M | — |
| Q1 24 | $0.8 | $0.87 | +8.7% | — | $584.2M | — |
| Q4 23 | $0.82 | $0.86 | +4.9% | — | $571.3M | — |
| Q3 23 | $0.75 | $0.78 | +4.0% | — | $558.2M | — |
| Q2 23 | $0.75 | $0.83 | +10.7% | — | $539.3M | — |
| Q1 23 | $0.69 | $0.76 | +10.1% | — | $533.7M | — |
| Q4 22 | $0.59 | $0.6 | +1.7% | — | $524.7M | — |
| Q3 22 | $0.51 | $0.55 | +7.8% | — | $509M | — |
| Q2 22 | $0.4 | $0.45 | +12.5% | — | $486.9M | — |
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 | — | $0.48 | — | — | $2.5B | — |
| FY24 | — | -$0.63 | — | — | $2.4B | — |
| FY23 | — | -$1.74 | — | — | $2.2B | — |
| FY22 | — | -$9.23 | — | — | $2B |
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 | $380.4M | $503.6M | $673.6M | $902.9M | $1.2B | $1.6B | $2B | $2.2B | $2.4B | $2.5B |
| YoY change | +28.4% | +32.4% | +33.8% | +34% | +31.1% | +34.7% | +24.7% | +10.8% | +8.99% | +4.78% |
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 | 380.4M | 503.6M | 673.6M | 902.9M | 1.2B | 1.6B | 2B | 2.2B | 2.4B | 2.5B |
| Cost of revenue | 92.2M | 121.3M | 157.1M | 231M | 323.6M | 448.4M | 641.7M | 664.3M | 705.5M | 723.2M |
| Gross profit | 288.2M | 382.3M | 516.5M | 671.8M | 860M | 1.1B | 1.3B | 1.5B | 1.7B | 1.8B |
| Gross margin | 75.8% | 75.9% | 76.7% | 74.4% | 72.7% | 71.9% | 67.7% | 69.8% | 70.6% | 71.2% |
| Research & development | 65.5M | 75.1M | 101M | 136.4M | 189.5M | 309.7M | 362.3M | 335.9M | 329.3M | 317M |
| Selling, general & administrative | 235.6M | 312.5M | 431.9M | 581.1M | 783.8M | 1.1B | 1.4B | 1.4B | 1.4B | 1.4B |
| Operating expenses | 301.1M | 387.7M | 532.9M | 717.5M | 973.3M | 1.4B | 1.7B | 1.7B | 1.7B | 1.7B |
| Operating income | -12.9M | -5.3M | -16.4M | -45.7M | -113.2M | -301.8M | -365.8M | -198.8M | 2.7M | 120.6M |
| Operating margin | -3.38% | -1.06% | -2.44% | -5.06% | -9.57% | -18.9% | -18.4% | -9.03% | 0.11% | 4.79% |
| Non-operating income, net | -2.4M | 1.5M | 6.5M | 9.2M | 80.5M | -7.6M | -503.5M | 78M | 15.1M | -4M |
| Pretax income | -16M | -3.9M | -26.1M | -56.9M | -82.1M | -373.7M | -874.1M | -156.8M | -47.2M | 56.2M |
| Income tax | 236K | 258K | 140K | -3.3M | 934K | 2.5M | 5.1M | 8.4M | 11.1M | 12.8M |
| Net income | -16.2M | -4.2M | -26.2M | -53.6M | -83M | -376.3M | -879.2M | -165.2M | -58.3M | 43.4M |
| Net margin | -4.26% | -0.83% | -3.89% | -5.94% | -7.01% | -23.6% | -44.2% | -7.5% | -2.43% | 1.73% |
| EBITDA | -580K | 12.4M | 13.3M | 1.4M | 42.8M | -184M | -339M | 113.1M | 240.4M | 339.1M |
| EPS | -0.4 | -0.34 | -0.33 | -0.64 | -0.94 | -4.1 | -9.23 | -1.74 | -0.63 | 0.48 |
| Diluted EPS | -0.4 | -0.34 | -0.33 | -0.64 | -0.94 | -4.1 | -9.23 | -1.74 | -0.63 | 0.48 |
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 | 558.2M | 571.3M | 584.2M | 592.9M | 608.8M | 614.5M | 612.1M | 620.4M | 638.7M | 644M | 644.2M | 657M |
| Cost of revenue | 169M | 170.2M | 170.5M | 176.7M | 180.2M | 178.2M | 180.4M | 178.9M | 180.3M | 183.5M | 179.4M | 184.7M |
| Gross profit | 389.2M | 401M | 413.7M | 416.2M | 428.6M | 436.3M | 431.6M | 441.4M | 458.3M | 460.5M | 464.8M | 472.3M |
| Gross margin | 69.7% | 70.2% | 70.8% | 70.2% | 70.4% | 71% | 70.5% | 71.2% | 71.8% | 71.5% | 72.1% | 71.9% |
| Research & development | 85.4M | 84.9M | 80.5M | 79.8M | 84.1M | 84.9M | 82M | 77.5M | 79.9M | 77.6M | 81.7M | 82.8M |
| Selling, general & administrative | 357.9M | 361.2M | 344.1M | 341.8M | 341.1M | 335.8M | 339.3M | 326.9M | 347.6M | 340.5M | 333M | 339.2M |
| Operating expenses | 443.4M | 446.1M | 424.6M | 421.6M | 425.3M | 420.7M | 421.3M | 404.5M | 427.5M | 418.1M | 414.7M | 422M |
| Operating income | -54.2M | -45M | -10.9M | -5.4M | 3.3M | 15.6M | 10.3M | 37M | 30.8M | 42.4M | 50M | 50.3M |
| Operating margin | -9.71% | -7.88% | -1.87% | -0.9% | 0.54% | 2.54% | 1.69% | 5.96% | 4.82% | 6.59% | 7.77% | 7.65% |
| Non-operating income, net | 20.4M | 16.4M | 1.9M | 9.8M | 1.1M | 2.3M | 1.4M | -4.8M | 179K | -796K | -1.1M | 10.6M |
| Pretax income | -45.9M | -45.1M | -25.2M | -11.6M | -12M | 1.6M | -4.4M | 15.7M | 17M | 27.9M | 34.1M | 42.3M |
| Income tax | -3.8M | 2.1M | 3.3M | 3.2M | -4.2M | 8.8M | 6M | 2.5M | -513K | 4.9M | 3.5M | 3.1M |
| Net income | -42.1M | -47.2M | -28.5M | -14.8M | -7.9M | -7.2M | -10.3M | 13.2M | 17.6M | 23M | 30.6M | 39.1M |
| Net margin | -7.55% | -8.27% | -4.88% | -2.49% | -1.29% | -1.17% | -1.69% | 2.13% | 2.75% | 3.57% | 4.75% | 5.95% |
| EBITDA | 25.4M | 30.6M | 47.7M | 60.8M | 58.9M | 73M | 66.8M | 87.1M | 87.4M | 97.8M | 105.8M | 118M |
| EPS | -0.45 | -0.5 | -0.31 | -0.16 | -0.09 | -0.08 | -0.11 | 0.14 | 0.19 | 0.27 | 0.36 | 0.47 |
| Diluted EPS | -0.45 | -0.5 | -0.31 | -0.16 | -0.09 | -0.08 | -0.11 | 0.14 | 0.19 | 0.26 | 0.35 | 0.45 |
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 | 1.5B | 3.7B | 6.6B | 14B | 33.6B | 17.2B | 3.4B | 3.2B | 3.2B | 2.6B | 6.4B |
| Enterprise value | 1.4B | 3.5B | 6.4B | 14.1B | 34.4B | 18.4B | 4.8B | 4.6B | 4.6B | 3.7B | 7.6B |
| Shares outstanding | 73M | 76.3M | 79.5M | 83.1M | 88.7M | 91.7M | 95.2M | 94.9M | 92.1M | 89.5M | 89.5M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | — | — | — | — | — | — | — | 59.6 | 61.2 |
| P/S | 3.95 | 7.33 | 9.73 | 15.5 | 28.4 | 10.8 | 1.7 | 1.46 | 1.34 | 1.03 | 2.47 |
| P/B | 11.6 | 16.2 | 20.6 | 18.8 | 107.6 | 50.7 | -6.98 | -6.41 | -5.85 | -4.39 | -10.5 |
| EV/EBITDA | -2.3K | 283.9 | 477.3 | 9.8K | 803.9 | -99.8 | -14.1 | 40.6 | 19 | 11 | 18.4 |
| EV/Sales | 3.57 | 6.97 | 9.43 | 15.6 | 29.1 | 11.5 | 2.4 | 2.08 | 1.9 | 1.49 | 2.95 |
| Earnings yield | — | — | — | — | — | — | — | — | — | 1.68% | 1.63% |
| FCF yield | 0.89% | 0.39% | 0.23% | -0.49% | -0.43% | -1.42% | 2.99% | 10.1% | 12.4% | 20.5% | 10.1% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.26 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.8% | 75.9% | 76.7% | 74.4% | 72.7% | 71.9% | 67.7% | 69.8% | 70.6% | 71.2% | 71.9% |
| Operating margin | -3.38% | -1.06% | -2.44% | -5.06% | -9.57% | -18.9% | -18.4% | -9.03% | 0.11% | 4.79% | 8.8% |
| Net margin | -4.26% | -0.83% | -3.89% | -5.94% | -7.01% | -23.6% | -44.2% | -7.5% | -2.43% | 1.73% | 4.27% |
| ROE | -12.5% | -1.84% | -8.25% | -7.19% | -26.6% | -111% | 182.1% | 32.9% | 10.6% | -7.38% | -7.38% |
| ROA | -6.42% | -1.17% | -2.93% | -3.7% | -3.8% | -14.6% | -42.4% | -8.5% | -3.27% | 2.93% | 7.87% |
| ROIC | 84.1% | -11.3% | -13.9% | -5.49% | -9.99% | -19.8% | -39.6% | -23% | 0.34% | 16.4% | 35.6% |
| Return on tangible assets | -7.07% | -1.24% | -3.3% | -4.94% | -4.53% | -36.4% | -96.7% | -16.2% | -5.31% | 4.27% | 10.8% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.78 | 2.11 | 3.55 | 1.91 | 2.11 | 1.24 | 1.22 | 1.34 | 1.16 | 0.63 | 1.11 |
| Quick ratio | 1.77 | 2.11 | 3.55 | 1.91 | 2.11 | 1.23 | 1.22 | 1.34 | 1.16 | 0.63 | 1.1 |
| Debt / equity | 0.12 | — | 1.15 | 0.58 | 4.68 | 4.27 | -3.47 | -3.16 | -2.87 | -2.19 | -0.02 |
| Debt / assets | 0.06 | — | 0.41 | 0.3 | 0.67 | 0.56 | 0.81 | 0.82 | 0.89 | 0.87 | 0.84 |
| Net debt / EBITDA | 250.6 | — | -15 | 59.7 | 19.2 | -6.42 | -4.15 | 12.1 | 5.56 | 3.41 | 2.57 |
| Interest coverage | -20.4 | -38.9 | -0.62 | -1.78 | -0.67 | -4.8 | -180.8 | -3.36 | 0.27 | 1.93 | 2.98 |
| Effective tax rate | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 22.8% | 9.1% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 5.21 | 6.6 | 8.47 | 10.9 | 13.3 | 17.4 | 20.9 | 23.2 | 26.1 | 28.1 | 30 |
| EPS (basic) | -0.4 | -0.34 | -0.33 | -0.64 | -0.94 | -4.1 | -9.23 | -1.74 | -0.63 | 0.48 | 0.48 |
| EPS (diluted) | -0.4 | -0.34 | -0.33 | -0.64 | -0.94 | -4.1 | -9.23 | -1.74 | -0.63 | 0.48 | 1.25 |
| Book value per share | 1.78 | 2.99 | 4 | 8.97 | 3.52 | 3.69 | -5.07 | -5.3 | -5.98 | -6.57 | -7.29 |
| FCF per share | 0.18 | 0.19 | 0.19 | -0.82 | -1.61 | -2.67 | 1.06 | 3.41 | 4.34 | 5.93 | 6.66 |
| Cash per share | 2.2 | 2.38 | 7.12 | 4.13 | 7.21 | 2.91 | 2.83 | 2.34 | 2.64 | 1.48 | 1.33 |
| Capex per share | 0.2 | 0.26 | 0.34 | 0.33 | 0.49 | 0.32 | 0.34 | 0.25 | 0.27 | 0.64 | 0.71 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 3.74% | 3.87% | 4.03% | 3.08% | 3.69% | 1.82% | 1.65% | 1.07% | 1.04% | 2.27% | 2.39% |
| Capex / operating cash flow | 97.8% | 53.5% | 78.1% | 169.4% | -96.5% | 111.3% | -7.43% | 5.87% | 5.3% | 9.25% | 9.19% |
| Payout ratio | — | — | — | — | — | — | — | — | — | — | 12% |
| Dividend yield | — | — | — | — | — | — | — | — | — | — | 0.66% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 6, 2026 | $0.125 |
| Jun 2, 2026 | $0.075 |
| Mar 9, 2026 | $0.075 |
| — |
| FY21 | — | -$4.1 | — | — | $1.6B | — |
| FY20 | — | -$0.94 | — | — | $1.2B | — |
| FY19 | — | -$0.64 | — | — | $902.9M | — |
| FY18 | — | -$0.33 | — | — | $673.6M | — |
| FY17 | — | -$0.34 | — | — | $503.6M | — |
| FY16 | — | -$0.4 | — | — | $380.4M | — |
| 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 | $558.2M | $571.3M | $584.2M | $592.9M | $608.8M | $614.5M | $612.1M | $620.4M | $638.7M | $644M | $644.2M | $657M |
| YoY change | +9.65% | +8.87% | +9.47% | +9.94% | +9.07% | +7.57% | +4.77% | +4.64% | +4.91% | +4.8% | +5.25% | +5.9% |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & short-term investments | 160.4M | 181.2M | 566.3M | 343.6M | 639.9M | 267.2M | 270M | 222.2M | 242.8M | 132.6M |
| Receivables | 25.7M | 42.2M | 82.7M | 114.7M | 148.7M | 193.2M | 242.7M | 280.5M | 300.8M | 303.3M |
| Inventory | 63K | 198K | 199K | 401K | 551K | 5.7M | 1.2M | 1.5M | 1.2M | 929K |
| Total current assets | 205.9M | 264.8M | 707.5M | 535.5M | 926.1M | 650.7M | 796M | 848.6M | 871.1M | 765.2M |
| Property, plant & equipment | 32M | 43.3M | 70.2M | 128.5M | 193.3M | 214.2M | 220.8M | 227.4M | 227.1M | 217.4M |
| Goodwill & intangibles | 23.3M | 21.7M | 101.4M | 365.2M | 351.3M | 1.5B | 1.2B | 922.3M | 683M | 466.4M |
| Total assets | 252.6M | 359.8M | 894.3M | 1.5B | 2.2B | 2.6B | 2.1B | 1.9B | 1.8B | 1.5B |
| Accounts payable | 7.8M | 7.3M | 10.1M | 34.6M | 54M | 70M | 62.7M | 53.3M | 21.9M | 27.7M |
| Short-term debt | 14.7M | — | — | 14.2M | 47.4M | 18.7M | 17.5M | 36.7M | 201.7M | 645.5M |
| Total current liabilities | 116M | 125.2M | 199.4M | 280.7M | 438.1M | 526.3M | 652.6M | 632.5M | 748.8M | 1.2B |
| Long-term debt | 312K | — | 366.6M | 415.4M | 1.4B | 1.4B | 1.7B | 1.6B | 1.4B | 644M |
| Total liabilities | 122.6M | 131.5M | 576.7M | 705M | 1.9B | 2.2B | 2.6B | 2.4B | 2.3B | 2.1B |
| Shareholders' equity | 130M | 228.3M | 317.6M | 745.7M | 312.2M | 339M | -482.8M | -502.6M | -550.9M | -588.1M |
| Total debt | 15M | — | 366.6M | 429.7M | 1.5B | 1.4B | 1.7B | 1.6B | 1.6B | 1.3B |
| Net debt | -145.3M | — | -199.8M | 86M | 821.6M | 1.2B | 1.4B | 1.4B | 1.3B | 1.2B |
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 | 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 | 432.4M | 222.2M | 203.1M | 199.3M | 212.7M | 242.8M | 154.4M | 168.1M | 145.4M | 132.6M | 116.6M | 111.5M |
| Receivables | 265M | 280.5M | 289M | 280.6M | 305.9M | 300.8M | 295M | 305.9M | 293.1M | 303.3M | 283.4M | 301.7M |
| Inventory | 1.2M | 1.5M | 2.1M | 1.9M | 2.1M | 1.2M | 1.2M | 1.1M | 885K | 929K | 1M | 991K |
| Total current assets | 1.1B | 848.6M | 831M | 827.9M | 859M | 871.1M | 780.2M | 800.3M | 762.5M | 765.2M | 727.8M | 733.2M |
| Property, plant & equipment | 183.6M | 227.4M | 222.4M | 227.5M | 230.3M | 227.1M | 221.7M | 221.7M | 219.6M | 217.4M | 232.9M | 230.7M |
| Goodwill & intangibles | 996.8M | 922.3M | 851.5M | 794.7M | 731.1M | 683M | 617.8M | 554.6M | 535.3M | 466.4M | 429M | 360.4M |
| Total assets | 2.2B | 1.9B | 1.9B | 1.8B | 1.8B | 1.8B | 1.6B | 1.6B | 1.5B | 1.5B | 1.4B | 1.4B |
| Accounts payable | 43.3M | 53.3M | 24M | 38.9M | 34.8M | 21.9M | 61.3M | 65.5M | 36.6M | 27.7M | 29.7M | 21.7M |
| Short-term debt | 35.5M | 36.7M | 198.5M | 198.7M | 199.9M | 201.7M | 650.1M | 650.5M | 645.5M | 645.5M | 68.2M | 66.8M |
| Total current liabilities | 605.3M | 632.5M | 764M | 761.4M | 764.7M | 748.8M | 1.2B | 1.2B | 1.2B | 1.2B | 635.4M | 662.7M |
| Long-term debt | 1.8B | 1.6B | 1.4B | 1.4B | 1.4B | 1.4B | 758.9M | 652.2M | 650M | 644M | 1.2B | 1.1B |
| Total liabilities | 2.5B | 2.4B | 2.4B | 2.4B | 2.4B | 2.3B | 2.2B | 2.1B | 2.1B | 2.1B | 2B | 2B |
| Shareholders' equity | -285M | -502.6M | -522.4M | -528.3M | -545.4M | -550.9M | -541.2M | -486.6M | -533.8M | -588.1M | -609.3M | -610.4M |
| Total debt | 1.8B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.4B | 1.3B | 1.3B | 1.3B | 1.3B | 1.2B |
| Net debt | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.3B | 1.3B | 1.1B | 1.2B | 1.2B | 1.1B | 1.1B |
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 | -16.2M | -4.2M | -26.2M | -53.6M | -83M | -376.3M | -879.2M | -165.2M | -58.3M | 43.4M |
| Depreciation & amortization | 14.7M | 16.2M | 23.3M | 37.9M | 75.6M | 125.3M | 246.6M | 233.9M | 222.6M | 222.6M |
| Stock-based compensation | 30.8M | 42.1M | 68.1M | 101.4M | 189.6M | 358M | 386M | 426.7M | 339.1M | 269.7M |
| Change in working capital | -22.8M | -30.4M | -66.4M | -111.9M | -285.2M | -209.9M | -317.5M | -238.9M | -190.3M | -138.3M |
| Operating cash flow | 14.6M | 36.4M | 34.7M | 16.4M | -45.2M | 26M | -440.1M | 400.6M | 471.5M | 617.4M |
| Capital expenditure | -14.2M | -19.5M | -27.1M | -27.8M | -43.6M | -29M | -32.7M | -23.5M | -25M | -57.1M |
| Investing cash flow | -14.2M | -19M | -53.6M | -191.2M | -43.6M | -40.8M | -29.5M | -38.2M | -51.3M | -77.9M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | 0 | 0 | -15M | 0 | 0 | 0 | -99.8M | -311.1M | -322.4M | -334.4M |
| Financing cash flow | -5.8M | -18.7M | 376.6M | -20.8M | 396.4M | -163.8M | -114.1M | -384.7M | -367.8M | -638.1M |
| Net change in cash | -5.5M | -1.2M | 357.8M | -195.6M | 307.5M | -178.6M | -583.7M | -22.3M | 52.4M | -98.6M |
| Free cash flow | 13.3M | 14.2M | 15.1M | -68.5M | -142.9M | -244.7M | 100.9M | 323.9M | 400.2M | 530.2M |
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 | -42.1M | -47.2M | -28.5M | -14.8M | -7.9M | -7.2M | -10.3M | 13.2M | 17.6M | 23M | 30.6M | 39.1M |
| Depreciation & amortization | 59.2M | 59.2M | 56.7M | 56.3M | 54.6M | 55.1M | 55.1M | 54.9M | 56.4M | 56.2M | 56.9M | 57.1M |
| Stock-based compensation | 111.7M | 112.1M | 88.2M | 86.8M | 83.7M | 80.5M | 77.9M | 63.5M | 64.7M | 63.6M | 54.7M | 57.1M |
| Change in working capital | -66.2M | -63.2M | -63.5M | -20.8M | -63.8M | -42.3M | -4.7M | -27.6M | -58.4M | -47.7M | -25.6M | -36.8M |
| Operating cash flow | 105.6M | 96.2M | 93M | 141.5M | 104.6M | 132.4M | 159.6M | 146.2M | 151.4M | 149M | 164M | 206.4M |
| Capital expenditure | -4.4M | -6M | -6.1M | -5.1M | -7.4M | -6.4M | -5.6M | -9M | -14.3M | -14.9M | -16.9M | -15.7M |
| Investing cash flow | -19.1M | -6M | -6.1M | -5.1M | -7.4M | -6.4M | -5.6M | -9M | -35M | -14.9M | -24.8M | -15.7M |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | -6.4M | -6.4M |
| Share repurchases | -75M | -61.5M | -80.5M | -81.5M | -83M | -77.4M | -50M | -31.8M | -117.2M | -135.4M | -81.3M | -93.7M |
| Financing cash flow | 153M | -312M | -94.7M | -96.2M | -92.2M | -84.7M | -219.9M | -143M | -130.9M | -144.4M | -147.5M | -195.3M |
| Net change in cash | 239.5M | -221.8M | -7.8M | 40.3M | 4.9M | 41.3M | -65.8M | -5.7M | -14.5M | -10.3M | -8.3M | -4.6M |
| Free cash flow | 70M | 93.9M | 76.7M | 108.8M | 102.9M | 111.8M | 130.2M | 144.4M | 129.5M | 126.1M | 140.6M | 180.2M |