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 | $0.22 | $0.28 | +27.3% | — | $87.5M | — |
| Q1 26 | $0.09 | $0.18 | +100.0% | — | $74.4M | — |
| Q4 25 | $0.14 | $0.14 | 0.0% | — | $72.6M | — |
| Q3 25 | $0.1 | $0.12 | +20.0% | — | $73.1M | — |
| Q2 25 | $0.07 | $0.01 | -85.7% | — | $65.7M | — |
| Q1 25 | $0.03 | $0.05 | +66.7% | — | $64.3M | — |
| Q4 24 | $0.14 | $0.15 | +7.1% | — | $71.5M | — |
| Q3 24 | $0.17 | $0.16 | -5.9% | — | $75.9M | — |
| Q2 24 | $0.19 | $0.17 | -10.5% | — | $78.5M | — |
| Q1 24 | $0.19 | $0.2 | +5.3% | — | $81.7M | — |
| Q4 23 | $0.17 | $0.25 | +47.1% | — | $82.3M | — |
| Q3 23 | $0.1 | $0.12 | +20.0% | — | $64.7M | — |
| Q2 23 | $0.13 | $0.12 | -7.7% | — | $70.6M | — |
| Q1 23 | $0.16 | $0.1 | -37.5% | — | $66.8M | — |
| Q4 22 | $0.25 | $0.29 | +16.0% | — | $86.7M | — |
| Q3 22 | $0.3 | $0.39 | +30.0% | — | $93.7M | — |
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 | — | $0.3 | — | — | $275.7M | — |
| FY24 | — | $0.83 | — | — | $307.6M | — |
| FY23 | — | $0.61 | — | — | $284.4M | — |
| FY22 | — | $1.36 | — | — | $349.7M |
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 | $109.8M | $148M | $193.2M | $197.8M | $198.2M | $329M | $349.7M | $284.4M | $307.6M | $275.7M |
| YoY change | -13.8% | +34.9% | +30.5% | +2.37% | +0.2% | +66% | +6.29% | -18.7% | +8.17% | -10.4% |
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 | 109.8M | 148M | 193.2M | 197.8M | 198.2M | 329M | 349.7M | 284.4M | 307.6M | 275.7M |
| Cost of revenue | 106.7M | 108.2M | 118M | 132.6M | 165.9M | 134.2M | 139.7M | 165M | 167.5M | 176.7M |
| Gross profit | 3.1M | 39.9M | 75.2M | 65.2M | 32.2M | 194.9M | 210M | 119.4M | 140.2M | 99.1M |
| Gross margin | 2.81% | 26.9% | 38.9% | 33% | 16.3% | 59.2% | 60.1% | 42% | 45.6% | 35.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 15.4M | 16.1M | 19.2M | 20.6M | 21.5M | 22.5M | 21.8M | 23.8M | 27M | 29.9M |
| Operating expenses | 14.6M | 16.5M | 38.8M | 21.1M | 21.7M | 44.6M | 25.4M | 25.6M | 28.3M | 33.7M |
| Operating income | -11.5M | 23.4M | 56M | 44.1M | 10.5M | 172.4M | 184.6M | 93.8M | 111.9M | 65.4M |
| Operating margin | -10.5% | 15.8% | 29% | 22.3% | 5.29% | 52.4% | 52.8% | 33% | 36.4% | 23.7% |
| Non-operating income, net | -20.6M | -90.8M | -757K | -260K | -387K | 20.3M | 7.6M | 9M | 17.1M | 1.9M |
| Pretax income | -56M | -84.7M | 27.7M | 16M | -12.9M | 174.3M | 172.6M | 77.4M | 97.4M | 38.6M |
| Income tax | — | — | — | — | — | — | — | — | — | — |
| Net income | -56M | -84.7M | 27.7M | 16M | -12.9M | 174.3M | 172.6M | 77.4M | 97.4M | 38.6M |
| Net margin | -51% | -57.2% | 14.3% | 8.11% | -6.51% | 53% | 49.3% | 27.2% | 31.7% | 14% |
| EBITDA | 33.7M | 80.8M | 102.2M | 93.4M | 63M | 221.1M | 231.6M | 147.2M | 169.8M | 126.9M |
| EPS | -0.83 | -0.98 | 0.16 | 0.04 | -0.25 | 1.44 | 1.36 | 0.61 | 0.83 | 0.3 |
| Diluted EPS | -0.83 | -0.98 | 0.16 | 0.04 | -0.25 | 1.44 | 1.36 | 0.61 | 0.83 | 0.3 |
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 | 64.7M | 82.3M | 81.7M | 78.5M | 75.9M | 71.5M | 64.3M | 65.7M | 73.1M | 72.6M | 74.4M | 87.5M |
| Cost of revenue | 41.4M | 39.4M | 42.5M | 44.1M | 42.2M | 38.6M | 42.8M | 47.6M | 44.3M | 42.1M | 40.7M | 44.4M |
| Gross profit | 23.2M | 42.9M | 39.1M | 34.4M | 33.7M | 32.9M | 21.6M | 18.2M | 28.8M | 30.5M | 33.7M | 43M |
| Gross margin | 35.9% | 52.1% | 47.9% | 43.8% | 44.4% | 46% | 33.5% | 27.7% | 39.4% | 42% | 45.3% | 49.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 5.9M | 6.2M | 6.5M | 6.6M | 7M | 7M | 6.7M | 7.7M | 7.5M | 8M | 7.2M | 7.1M |
| Operating expenses | 5.9M | 6.2M | 6.5M | 6.6M | 7M | 7M | 6.7M | 7.7M | 7.5M | 8M | 7.2M | 7.1M |
| Operating income | 17.3M | 34.8M | 32.7M | 27.9M | 26.7M | 24.6M | 14.9M | 10.5M | 21.2M | 18.7M | 26.5M | 35.9M |
| Operating margin | 26.8% | 42.3% | 40% | 35.5% | 35.2% | 34.5% | 23.2% | 16% | 29.1% | 25.8% | 35.6% | 41.1% |
| Non-operating income, net | 3.9M | -40K | 1.1M | 7.3M | 6.1M | 2.5M | -529K | -1.3M | 3.9M | -236K | 1.5M | 4.5M |
| Pretax income | 15M | 27.6M | 25.3M | 27.6M | 25.1M | 19.4M | 7.2M | 1.7M | 17.8M | 11.8M | 22.2M | 35.2M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 15M | 27.6M | 25.3M | 27.6M | 25.1M | 19.4M | 7.2M | 1.7M | 17.8M | 11.8M | 22.2M | 35.2M |
| Net margin | 23.3% | 33.6% | 31% | 35.1% | 33.1% | 27.1% | 11.3% | 2.58% | 24.3% | 16.3% | 29.9% | 40.2% |
| EBITDA | 17.3M | 34.8M | 32.5M | 27.8M | 26.7M | 24.7M | 15.2M | 10.8M | 21.5M | 19.6M | 27.3M | 36.7M |
| EPS | 0.12 | 0.23 | 0.21 | 0.24 | 0.22 | 0.16 | 0.05 | 0 | 0.15 | 0.1 | 0.2 | 0.33 |
| Diluted EPS | 0.12 | 0.23 | 0.21 | 0.24 | 0.22 | 0.16 | 0.05 | 0 | 0.15 | 0.1 | 0.2 | 0.33 |
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 | 97.2M | — | 180.9M | 172.9M | 133.4M | — | 351.1M | 446.5M | 384M | 496.6M | 939.1M |
| Enterprise value | 585.5M | — | 673.8M | 667.5M | 639.3M | — | 652.1M | 865.8M | 795.3M | 878.8M | 1.2B |
| Shares outstanding | 84.5M | 100.9M | 101.6M | 101.7M | 102.6M | 113.7M | 120.7M | 113.6M | 107.6M | 103M | 103M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 6.53 | 10.8 | — | — | 2.03 | 5.77 | 3.94 | 12.9 | 10.7 |
| P/S | 0.89 | — | 0.94 | 0.87 | 0.67 | — | 1 | 1.57 | 1.25 | 1.8 | 3.06 |
| P/B | 0.17 | — | 0.37 | 0.35 | 0.29 | — | 0.45 | 0.56 | 0.46 | 0.6 | 0.97 |
| EV/EBITDA | 17.4 | — | 6.59 | 7.15 | 10.1 | — | 2.82 | 5.88 | 4.68 | 6.92 | 7.47 |
| EV/Sales | 5.33 | — | 3.49 | 3.38 | 3.23 | — | 1.86 | 3.04 | 2.59 | 3.19 | 3.92 |
| Earnings yield | — | — | 15.3% | 9.28% | — | — | 49.1% | 17.3% | 25.4% | 7.76% | 9.32% |
| FCF yield | -46.2% | — | 21.9% | 11% | 9.69% | — | 9.9% | -19.5% | -3.73% | 12.1% | 1.13% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 2.81% | 26.9% | 38.9% | 33% | 16.3% | 59.2% | 60.1% | 42% | 45.6% | 35.9% | 49.2% |
| Operating margin | -10.5% | 15.8% | 29% | 22.3% | 5.29% | 52.4% | 52.8% | 33% | 36.4% | 23.7% | 41.1% |
| Net margin | -51% | -57.2% | 14.3% | 8.11% | -6.51% | 53% | 49.3% | 27.2% | 31.7% | 14% | 28.3% |
| ROE | -9.67% | -18.6% | 5.73% | 3.27% | -2.79% | 25.7% | 22.4% | 9.76% | 11.7% | 4.64% | 10.3% |
| ROA | -4.77% | -8.18% | 2.57% | 1.44% | -1.17% | 15.9% | 13.8% | 5.77% | 6.94% | 2.75% | 4.51% |
| Return on tangible assets | -4.77% | -8.18% | 2.57% | 1.44% | -1.17% | 15.9% | 13.8% | 5.77% | 6.94% | 2.75% | 6.09% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 4.67 | 2.14 | 1.85 | 1.57 | 1.29 | 1.4 | 1.73 | 2.63 | 1.91 | 2.9 | 1 |
| Quick ratio | 4.45 | 2.03 | 1.78 | 1.46 | 1.17 | 1.3 | 1.54 | 2.33 | 1.74 | 2.63 | 1 |
| Debt / equity | 1.01 | 1.24 | 1.19 | 1.23 | 1.31 | 0.56 | 0.54 | 0.64 | 0.65 | 0.65 | 0.59 |
| Debt / assets | 0.5 | 0.55 | 0.53 | 0.54 | 0.55 | 0.35 | 0.33 | 0.38 | 0.38 | 0.38 | 0.36 |
| Net debt / EBITDA | 14.5 | 6.3 | 4.82 | 5.29 | 8.03 | 1.25 | 1.3 | 2.85 | 2.42 | 3.01 | 3.59 |
| Interest coverage | -1.86 | -2.65 | 2.08 | 1.6 | 0.39 | 12.8 | 11.1 | 4.13 | 4.1 | 2.27 | 4.14 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 1.3 | 1.47 | 1.9 | 1.94 | 1.93 | 2.89 | 2.9 | 2.5 | 2.86 | 2.68 | 3.01 |
| EPS (basic) | -0.83 | -0.98 | 0.16 | 0.04 | -0.25 | 1.44 | 1.36 | 0.61 | 0.83 | 0.3 | 0.3 |
| EPS (diluted) | -0.83 | -0.98 | 0.16 | 0.04 | -0.25 | 1.44 | 1.36 | 0.61 | 0.83 | 0.3 | 0.77 |
| Book value per share | 6.84 | 4.52 | 4.75 | 4.82 | 4.51 | 5.97 | 6.4 | 6.98 | 7.73 | 8.06 | 8.55 |
| FCF per share | -0.53 | -0.1 | 0.39 | 0.19 | 0.13 | 0.95 | 0.29 | -0.76 | -0.13 | 0.59 | 0.6 |
| Cash per share | 1.11 | 0.58 | 0.8 | 1.05 | 0.99 | 0.9 | 0.94 | 0.77 | 1.17 | 1.53 | 1.32 |
| Capex per share | 0.35 | 0.39 | 0.45 | 0.39 | 0.49 | 0.02 | 1.38 | 1.57 | 0.62 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 26.8% | 26.6% | 23.8% | 19.8% | 25.5% | 0.65% | 47.6% | 62.7% | 21.7% | — | — |
| Capex / operating cash flow | -481.9% | -121.5% | 54.9% | 62.7% | 82% | 0.91% | 76.9% | 134.4% | 45.9% | — | — |
| Payout ratio | -25.1% | -14.5% | 41.1% | 71.7% | -89.1% | 6.42% | 19.5% | 39.7% | 30.3% | 74.2% | 27.3% |
| Dividend yield | 14.5% | — | 6.3% | 6.65% | 8.62% | — | 9.58% | 6.87% | 7.68% | 5.76% | 3.64% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 13, 2026 | $0.075 |
| Jun 30, 2026 | $0.06 |
| Mar 2, 2026 | $0.05 |
| Aug 21, 2025 | $0.05 |
| — |
| FY21 | — | $1.44 | — | — | $329M | — |
| FY20 | — | -$0.25 | — | — | $198.2M | — |
| FY19 | — | $0.04 | — | — | $197.8M | — |
| FY18 | — | $0.16 | — | — | $193.2M | — |
| FY17 | — | -$0.98 | — | — | $148M | — |
| FY16 | — | -$0.83 | — | — | $109.8M | — |
| 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 | $64.7M | $82.3M | $81.7M | $78.5M | $75.9M | $71.5M | $64.3M | $65.7M | $73.1M | $72.6M | $74.4M | $87.5M |
| YoY change | -31% | -5.04% | +22.2% | +11.2% | +17.4% | -13.1% | -21.2% | -16.3% | -3.75% | +1.51% | +15.6% | +33% |
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 | 93.6M | 58.4M | 81.8M | 106.4M | 101.8M | 102.1M | 113.4M | 87.9M | 125.4M | 158M |
| Receivables | 8.2M | 10.6M | 11.1M | 15.4M | 4.9M | 8.1M | 6.5M | 8.8M | 13.3M | 8.9M |
| Inventory | 5.2M | 4.2M | 4.1M | 9.3M | 12M | 8.7M | 17.3M | 16.7M | 14.9M | 19M |
| Total current assets | 111M | 79.1M | 101.3M | 136M | 134.7M | 124.1M | 157.7M | 146.7M | 165.4M | 200.6M |
| Property, plant & equipment | 1.1B | -265.3M | -308.5M | -348.1M | -406.2M | -346.7M | -361.4M | -370.4M | -408.7M | -431.5M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1.2B | 1B | 1.1B | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.4B | 1.4B |
| Accounts payable | 5.4M | 4.1M | 6.1M | 13M | 13.5M | 10M | 10.5M | 10.4M | 9.9M | 13.4M |
| Short-term debt | 12.2M | 25.6M | 36.2M | 64.1M | 75.8M | 61.9M | 43.6M | 24.8M | 58.2M | 42.4M |
| Total current liabilities | 23.8M | 36.9M | 54.6M | 86.8M | 104.7M | 88.7M | 91.3M | 55.7M | 86.5M | 69.1M |
| Long-term debt | 569.8M | 541.8M | 538.5M | 537M | 531.9M | 315.8M | 370.8M | 482.4M | 478.4M | 497.8M |
| Total liabilities | 595.2M | 578.7M | 593.4M | 624.7M | 642.8M | 415.1M | 474M | 547.3M | 571.5M | 572.5M |
| Shareholders' equity | 578.5M | 456.3M | 482.8M | 489.9M | 462.9M | 679.2M | 771.9M | 792.5M | 831.6M | 830.7M |
| Total debt | 582M | 567.4M | 574.7M | 601M | 607.7M | 377.7M | 414.4M | 507.2M | 536.6M | 540.1M |
| Net debt | 500.3M | 521.2M | 522.8M | 522.1M | 517.6M | 276.6M | 365.2M | 459M | 455.6M | 398.6M |
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 | — | 87.9M | — | — | — | 125.4M | 120.2M | — | — | 158M | — | 134.5M |
| Receivables | — | 8.8M | — | — | — | 13.3M | — | — | — | 8.9M | — | — |
| Inventory | — | 16.7M | — | — | — | 14.9M | — | — | — | 19M | — | — |
| Total current assets | 105.9M | 146.7M | 148.2M | 114.8M | 119.5M | 165.4M | 152.4M | 161.3M | 159M | 200.6M | 249.4M | 211.3M |
| Property, plant & equipment | 74.7M | -370.4M | 83.2M | 113.1M | 96.7M | -408.7M | 89.6M | 78.1M | 77.6M | -431.5M | 100M | 101.2M |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 1.3B | 1.3B | 1.4B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Accounts payable | — | 10.4M | — | — | — | 9.9M | — | — | — | 13.4M | — | — |
| Short-term debt | 21.1M | 24.8M | 30.2M | 24.4M | 60.2M | 58.2M | 59.5M | 61.9M | 34.5M | 42.4M | 155.1M | 171.6M |
| Total current liabilities | 52.5M | 55.7M | 58.2M | 54.3M | 89M | 86.5M | 87.5M | 94.8M | 58.5M | 69.1M | 181.4M | 210.9M |
| Long-term debt | 419.6M | 482.4M | 495.1M | 466.8M | 429.6M | 478.4M | 460.2M | 490.6M | 481.8M | 497.8M | 388.9M | 339.9M |
| Total liabilities | 482.3M | 547.3M | 562.5M | 530.3M | 522.6M | 571.5M | 554.5M | 593.7M | 546.3M | 572.5M | 577.2M | 558.9M |
| Shareholders' equity | 772.4M | 792.5M | 788.6M | 807.5M | 825.4M | 831.6M | 826.8M | 815.6M | 826.3M | 830.7M | 843.2M | 870.3M |
| Total debt | 440.7M | 507.2M | 525.3M | 491.1M | 489.8M | 536.6M | 519.7M | 552.6M | 516.3M | 540.1M | 544M | 511.4M |
| Net debt | — | 459M | — | — | — | 455.6M | 399.5M | — | — | 398.6M | — | 467.7M |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | -56M | -84.7M | 27.7M | 16M | -12.9M | 174.3M | 172.6M | 77.4M | 97.4M | 38.6M |
| Depreciation & amortization | 49.5M | 51.4M | 48.1M | 50.3M | 54.3M | 52.4M | 49.5M | 54.1M | 58.1M | 59.9M |
| Stock-based compensation | 120K | 120K | 120K | 120K | 120K | 120K | 120K | 144K | 150K | 150K |
| Change in working capital | -2.8M | -2.2M | 6.1M | -6M | 18M | 7.1M | -11.5M | -3.3M | -14.3M | -2M |
| Operating cash flow | -6.1M | -32.5M | 83.7M | 62.6M | 61.5M | 236.9M | 216.3M | 132.7M | 145.6M | 102.3M |
| Capital expenditure | -29.4M | -39.4M | -45.9M | -39.2M | -50.4M | -2.1M | -166.3M | -178.3M | -66.8M | — |
| Investing cash flow | 22.8M | -19.1M | -63.7M | -36.8M | -34.8M | 8.6M | -229.4M | -151.7M | -71.7M | 28.3M |
| Dividends paid | -14M | -12.3M | -11.4M | -11.5M | -11.5M | -11.2M | -33.6M | -30.7M | -29.5M | -28.6M |
| Share repurchases | -1.8M | -25M | -10.1M | -4.2M | -6.1M | -17.7M | -46.4M | -26.2M | -28.9M | -11M |
| Financing cash flow | -83.9M | -47.1M | -15.6M | 8.5M | -9.3M | -225.9M | -40.1M | 29.1M | -25.9M | -52.4M |
| Net change in cash | -67.2M | -98.6M | 4.5M | 34.4M | 17.4M | 19.5M | -53.2M | 10.1M | 48M | 78.2M |
| Free cash flow | -44.9M | -9.8M | 39.5M | 19M | 12.9M | 108M | 34.8M | -86.9M | -14.3M | 60.3M |
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 | — | — | — | — | — | — | — | — | — | — | — | — |
| Depreciation & amortization | — | — | — | — | — | — | — | — | — | — | — | — |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating cash flow | — | — | — | — | — | — | — | 19.1M | 20.1M | 33.2M | 35.2M | 42.7M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | — | — | — | — | — | — | — | — | — | — | — | — |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | — | — |
| Financing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Net change in cash | — | — | — | — | — | — | — | 19.1M | 20.1M | 33.2M | 35.2M | 42.7M |
| Free cash flow | 21.9K | -170.1M | 35.9K | 40.3K | 100.9M | -115.3M | 29.9M | 19.1M | 51.4M | -8.8M | 35.2M | -16.5M |
| Jun 6, 2025 | $0.05 |
| Mar 3, 2025 | $0.05 |
| Dec 2, 2024 | $0.05 |
| Aug 21, 2024 | $0.05 |