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 % |
|---|---|---|---|---|---|---|
| Q4 25 | -$0.16 | $2.55 | +1693.8% | — | $20.5M | — |
| Q3 25 | -$0.19 | -$0.13 | +31.6% | — | $27.1M | — |
| Q2 25 | -$0.21 | $0.88 | +519.0% | — | $33.5M | — |
| Q1 25 | -$0.11 | -$0.08 | +27.3% | — | $42.6M | — |
| Q4 24 | -$0.41 | -$0.11 | +73.2% | — | -$51.1M | — |
| Q3 24 | -$0.16 | $0.18 | +212.5% | — | $90.8M | — |
| Q2 24 | $0.15 | $0.25 | +66.7% | — | $115.7M | — |
| Q1 24 | $0.07 | $0.31 | +342.9% | — | $122.1M | — |
| Q4 23 | $0.14 | $0.13 | -7.1% | — | $124.7M | — |
| Q3 23 | $0.01 | $0.22 | +2100.0% | — | $144.8M | — |
| Q2 23 | $0.15 | $0.1 | -33.3% | — | $138.2M | — |
| Q1 23 | $0.16 | $0.25 | +56.3% | — | $138.7M | — |
| Q4 22 | $0.16 | $0.19 | +18.8% | — | $138.5M | — |
| Q3 22 | $0.15 | $0.71 | +373.3% | — | $138.8M | — |
| Q2 22 | $0.16 | $0.3 | +87.5% | — | $140.7M | — |
| Q1 22 | $0.15 | $0.22 | +46.7% | — | $134.3M | — |
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 | — | $3.36 | — | — | $123.6M | — |
| FY24 | — | $9.81 | — | — | $277.5M | — |
| FY23 | — | $4.84 | — | — | $546.3M | — |
| FY22 | — | $2.96 | — | — | $552.4M |
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 | $1B | $913.1M | $700.4M | $507.1M | $460.3M | $532.9M | $552.4M | $546.3M | $277.5M | $123.6M |
| YoY change | -2.17% | -9.22% | -23.3% | -27.6% | -9.22% | +15.8% | +3.66% | -1.1% | -49.2% | -55.4% |
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 | 1B | 913.1M | 700.4M | 507.1M | 460.3M | 532.9M | 552.4M | 546.3M | 277.5M | 123.6M |
| Cost of revenue | 292.1M | 263.7M | 208M | 139.7M | 138.4M | 152.8M | 170M | 165.7M | 95.7M | 40.6M |
| Gross profit | 713.7M | 649.3M | 492.4M | 367.4M | 321.9M | 380.1M | 382.4M | 380.6M | 181.8M | 83.1M |
| Gross margin | 71% | 71.1% | 70.3% | 72.5% | 69.9% | 71.3% | 69.2% | 69.7% | 65.5% | 67.2% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 61.1M | 77M | 61.6M | 58.4M | 52.9M | 55.1M | 46.6M | 50.9M | 47.1M | 39.8M |
| Operating expenses | 61.1M | 138M | 73.1M | 73.9M | 72.3M | 55.1M | 46.6M | 50.9M | 47.1M | 39.8M |
| Operating income | 263.1M | 226.1M | 188.6M | 144M | 98.4M | 139.3M | 132.3M | 117.2M | 33.4M | -1.6M |
| Operating margin | 26.2% | 24.8% | 26.9% | 28.4% | 21.4% | 26.1% | 23.9% | 21.5% | 12% | -1.26% |
| Non-operating income, net | -19.6M | -296.5M | 49.2M | 25.2M | 5.1M | 64.1M | 115M | 232.5M | 521M | 190.7M |
| Pretax income | 63M | -230.7M | 117M | 102.5M | 37.7M | 127M | 169.6M | 267.8M | 526.5M | 177.6M |
| Income tax | 1.8M | 12.4M | 862K | 659K | 1.1M | 1.6M | 816K | 2M | 761K | -226K |
| Net income | 61.2M | -243.1M | 116.1M | 101.8M | 36.6M | 125.4M | 168.8M | 265.7M | 531.8M | 177.9M |
| Net margin | 6.08% | -26.6% | 16.6% | 20.1% | 7.95% | 23.5% | 30.6% | 48.6% | 191.7% | 143.8% |
| EBITDA | 705.4M | 480.5M | 338.2M | 323.4M | 244.7M | 371.1M | 361.2M | 339.5M | 196M | 46.2M |
| EPS | 0.8 | -5.92 | 1.72 | 1.32 | 0.32 | 2.04 | 2.96 | 4.84 | 9.81 | 3.36 |
| Diluted EPS | 0.8 | -5.92 | 1.72 | 1.32 | 0.32 | 2.04 | 2.92 | 4.84 | 9.77 | 3.36 |
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 | 144.8M | 124.7M | 122.1M | 115.7M | 90.8M | -51.1M | 42.6M | 33.5M | 27.1M | 20.5M | 13M | — |
| Cost of revenue | 41.5M | 38.2M | 37.3M | 35.4M | 28.4M | -5.4M | 11.9M | 11.1M | 9.4M | 8.2M | 4.9M | — |
| Gross profit | 103.2M | 86.4M | 84.8M | 80.3M | 62.4M | -45.7M | 30.8M | 22.3M | 17.7M | 12.3M | 8.1M | — |
| Gross margin | 71.3% | 69.3% | 69.5% | 69.4% | 68.8% | 89.5% | 72.2% | 66.7% | 65.3% | 60.1% | 62.1% | — |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 11.3M | 14.9M | 11.1M | 12.7M | 15.1M | 8.2M | 9.4M | 9.4M | 10.3M | 10.7M | 8.9M | — |
| Operating expenses | 11.3M | 14.9M | 11.1M | 12.7M | 15.1M | 8.2M | 9.4M | 9.4M | 10.3M | 10.7M | 8.9M | — |
| Operating income | 39.1M | 24.6M | 30.6M | 27.1M | 13M | -37.4M | 8.1M | -16K | -3.4M | -6.3M | -5.8M | — |
| Operating margin | 27% | 19.7% | 25.1% | 23.4% | 14.4% | 73.2% | 19.1% | -0.05% | -12.4% | -30.8% | -44.8% | — |
| Non-operating income, net | 30.9M | 193.1M | -42.3M | 221.3M | 312.8M | 29.2M | 315K | 51.3M | -41K | 139.2M | 5.4M | — |
| Pretax income | 48.9M | 197.7M | -23.3M | 238.5M | 323.2M | -11.9M | 3.2M | 46.7M | -6M | 133.7M | 756K | — |
| Income tax | 236K | 1.2M | 252K | 281K | 199K | 29K | 149K | 179K | 190K | -744K | -182K | — |
| Net income | 48.6M | 196.4M | -23.6M | 238.2M | 323M | -5.8M | 3.1M | 46.5M | -6.2M | 134.4M | 938K | — |
| Net margin | 33.6% | 157.6% | -19.3% | 206% | 355.8% | 11.4% | 7.24% | 138.9% | -22.7% | 657.2% | 7.21% | — |
| EBITDA | 91.8M | 76.8M | 77M | 62.2M | 37.8M | 8.6M | 21M | 12.2M | 8.3M | 2.6M | -773K | — |
| EPS | 0.87 | 3.68 | -0.52 | 4.48 | 6.09 | -0.25 | 0.06 | 0.88 | -0.13 | 2.55 | 0.02 | -0.03 |
| Diluted EPS | 0.87 | 3.68 | -0.52 | 4.44 | 6.07 | -0.25 | 0.06 | 0.88 | -0.13 | 2.55 | 0.02 | -0.03 |
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 | 4.6B | 2.7B | 2B | 2.5B | 1.9B | 3.3B | 560.9M | 556.8M | 801.1M | 336.7M | 148.5M |
| Enterprise value | 9B | 6.4B | 4B | 4.4B | 3.9B | 4.9B | 2.2B | 1.6B | 1B | 217.7M | -91.5M |
| Shares outstanding | 45.7M | 45.9M | 46.1M | 45.8M | 48.3M | 52M | 53.2M | 52.4M | 52.4M | 52.4M | 52.4M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 74.4 | — | 17.4 | 24.9 | 52.9 | 25.9 | 3.32 | 2.1 | 1.51 | 1.89 | 1.17 |
| P/S | 4.52 | 2.94 | 2.88 | 5 | 4.2 | 6.11 | 1.02 | 1.02 | 2.89 | 2.72 | 2.12 |
| P/B | 1.4 | 0.93 | 0.97 | 1.28 | 0.99 | 1.59 | 0.27 | 0.26 | 1.55 | 1.01 | 0.53 |
| EV/EBITDA | 12.8 | 13.4 | 11.8 | 13.5 | 16.1 | 13.2 | 6.22 | 4.81 | 5.35 | 4.71 | -27.1 |
| EV/Sales | 8.96 | 7.06 | 5.7 | 8.62 | 8.54 | 9.18 | 4.07 | 2.99 | 3.78 | 1.76 | -1.31 |
| Earnings yield | 1.34% | — | 5.75% | 4.01% | 1.89% | 3.85% | 30.1% | 47.7% | 66.4% | 52.8% | 85.2% |
| FCF yield | 10.1% | 15.3% | 13% | 10.7% | 9.83% | 8.68% | 45.9% | 42.8% | 14% | 5.83% | -19.6% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.01 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 71% | 71.1% | 70.3% | 72.5% | 69.9% | 71.3% | 69.2% | 69.7% | 65.5% | 67.2% | 53.7% |
| Operating margin | 26.2% | 24.8% | 26.9% | 28.4% | 21.4% | 26.1% | 23.9% | 21.5% | 12% | -1.26% | -76.4% |
| Net margin | 6.08% | -26.6% | 16.6% | 20.1% | 7.95% | 23.5% | 30.6% | 48.6% | 191.7% | 143.8% | 182.8% |
| ROE | 1.89% | -8.39% | 5.6% | 5.14% | 1.88% | 6.14% | 8.07% | 12.2% | 102.9% | 53.1% | 33.3% |
| ROA | 0.75% | -3.39% | 2.76% | 2.49% | 0.89% | 3.16% | 4.17% | 6.54% | 57% | 42.5% | -2.28% |
| ROIC | 3.32% | 3.4% | 4.63% | 3.75% | 2.42% | 3.74% | 3.48% | 3.58% | 4.37% | -0.72% | -52.8% |
| Return on tangible assets | 0.79% | -3.57% | 2.87% | 2.56% | 0.93% | 3.32% | 4.36% | 6.77% | 58.6% | 44.1% | 35.2% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.53 | 0.7 | 0.44 | 0.37 | 0.69 | 0.47 | 0.42 | 2.57 | 0.88 | 1.7 | 3.62 |
| Quick ratio | 0.53 | 0.7 | 0.44 | 0.37 | 0.69 | 0.47 | 0.42 | 2.57 | 0.88 | 1.7 | 3.06 |
| Debt / equity | 1.38 | 1.33 | 0.96 | 0.93 | 1.06 | 0.82 | 0.82 | 0.75 | 0.58 | — | 0.02 |
| Debt / assets | 0.55 | 0.54 | 0.47 | 0.45 | 0.5 | 0.42 | 0.42 | 0.4 | 0.32 | — | — |
| Net debt / EBITDA | 6.33 | 7.82 | 5.83 | 5.68 | 8.17 | 4.41 | 4.67 | 3.16 | 1.26 | — | -5.17 |
| Interest coverage | 1.29 | -0.22 | 1.83 | 2.21 | 1.49 | 2.66 | 3.18 | 4.27 | 9.85 | 12.6 | 29.7 |
| Effective tax rate | 2.83% | 0% | 0.74% | 0.64% | 3% | 1.22% | 0.48% | 0.76% | 0.14% | 0% | 0% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 22 | 19.9 | 15.2 | 11.1 | 9.52 | 10.2 | 10.4 | 10.4 | 5.3 | 2.36 | 1.33 |
| EPS (basic) | 0.8 | -5.92 | 1.72 | 1.32 | 0.32 | 2.04 | 2.96 | 4.84 | 9.81 | 3.36 | 3.36 |
| EPS (diluted) | 0.8 | -5.92 | 1.72 | 1.32 | 0.32 | 2.04 | 2.92 | 4.84 | 9.77 | 3.36 | 2.41 |
| Book value per share | 71.1 | 63.1 | 44.9 | 43.3 | 40.2 | 39.3 | 39.3 | 41.5 | 9.86 | 6.38 | 5.38 |
| FCF per share | 10.1 | 8.94 | 5.71 | 5.9 | 3.93 | 5.43 | 4.83 | 4.56 | 2.14 | 0.37 | -0.34 |
| Cash per share | 0.67 | 2.02 | 0.24 | 0.35 | 1.44 | 0.8 | 0.38 | 10.5 | 1.04 | 2.27 | 4.55 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 480.2% | -125.8% | 242.3% | 177.5% | 268.8% | 79.4% | 71.1% | 45.4% | 24.1% | — | 0% |
| Dividend yield | 6.46% | 11.4% | 13.9% | 7.12% | 5.09% | 3.06% | 21.4% | 21.6% | 16% | — | 140.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Aug 3, 2026 | $1.00 |
| Dec 15, 2025 | $1.00 |
| Oct 31, 2025 | $1.00 |
| — |
| FY21 | — | $2.04 | — | — | $532.9M | — |
| FY20 | — | $0.32 | — | — | $460.3M | — |
| FY19 | — | $1.32 | — | — | $507.1M | — |
| FY18 | — | $1.72 | — | — | $700.4M | — |
| FY17 | — | -$5.92 | — | — | $913.1M | — |
| FY16 | — | $0.8 | — | — | $1B | — |
| 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 | $144.8M | $124.7M | $122.1M | $115.7M | $90.8M | -$51.1M | $42.6M | $33.5M | $27.1M | $20.5M | $13M | — |
| YoY change | +4.26% | -9.99% | -12% | -16.3% | -37.3% | -141% | -65.1% | -71.1% | -70.1% | +140.1% | -69.5% | — |
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 | 30.4M | 92.6M | 11.1M | 16.1M | 69.7M | 41.8M | 20.3M | 552M | 54.6M | 119M |
| Receivables | 121.4M | 108.7M | 67.3M | 60.6M | 73.5M | 61.4M | 63.9M | 65.6M | 27.2M | 13.9M |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 242.9M | 297.6M | 110.4M | 97.5M | 159.1M | 116.2M | 103.2M | 667.2M | 101.2M | 142.4M |
| Property, plant & equipment | — | — | — | 21.8M | 20.6M | 19M | 18.2M | 17.4M | 15.8M | 14.7M |
| Goodwill & intangibles | 483.2M | 364.8M | 154.8M | 116M | 180.8M | 188.1M | 175.5M | 138M | 25.9M | 15M |
| Total assets | 8.2B | 7.2B | 4.2B | 4.1B | 4.1B | 4B | 4B | 4.1B | 933.6M | 418.7M |
| Accounts payable | 382.3M | 344.8M | 203.7M | 220.8M | 215.1M | 218.8M | 215M | 195.7M | 115.5M | 84M |
| Short-term debt | — | — | 100M | 5M | 135M | — | — | — | — | — |
| Total current liabilities | 457.5M | 423.3M | 248.9M | 264.8M | 230M | 247M | 245.4M | 259.5M | 115.5M | 84M |
| Long-term debt | 4.5B | 3.8B | 1.9B | 1.8B | 1.9B | 1.7B | 1.7B | 1.6B | 301.4M | — |
| Total liabilities | 5B | 4.3B | 2.1B | 2.1B | 2.2B | 1.9B | 2B | 1.9B | 416.9M | 84M |
| Shareholders' equity | 3.2B | 2.9B | 2.1B | 2B | 1.9B | 2B | 2.1B | 2.2B | 516.7M | 334.8M |
| Total debt | 4.5B | 3.8B | 2B | 1.9B | 2.1B | 1.7B | 1.7B | 1.6B | 301.4M | — |
| Net debt | 4.5B | 3.8B | 2B | 1.8B | 2B | 1.6B | 1.7B | 1.1B | 246.8M | — |
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 | 26.6M | 552M | 551.3M | 1.2B | 1.1B | 54.6M | 58.2M | 153.8M | 128.2M | 119M | 193.5M | 238.9M |
| Receivables | 65.2M | 65.6M | 57.2M | 48.2M | 38.8M | 27.2M | 30.2M | 20.1M | 16.1M | 13.9M | 11.3M | 8.1M |
| Inventory | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 153.5M | 667.2M | 655.3M | 1.3B | 1.1B | 101.2M | 108.8M | 190.3M | 161.6M | 142.4M | 214.2M | 253.7M |
| Property, plant & equipment | 17.7M | 17.4M | 17.1M | 16.4M | 16.1M | 15.8M | 15.5M | 15.3M | 15M | 14.7M | 10.3M | 4.1M |
| Goodwill & intangibles | 148.9M | 138M | 123.8M | 152.1M | 154M | 25.9M | 24.1M | 22.7M | 21.2M | 15M | 3.7M | 1.7M |
| Total assets | 4B | 4.1B | 3.9B | 4B | 3.1B | 933.6M | 929.8M | 959M | 654M | 418.7M | 401.9M | 365.3M |
| Accounts payable | 208.2M | 195.7M | 173.2M | 167.7M | 171.5M | 115.5M | 108.5M | 73.6M | 68.3M | 84M | 66M | 30.3M |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — |
| Total current liabilities | 238.3M | 259.5M | 203.4M | 197.8M | 174.3M | 115.5M | 108.5M | 183.9M | 97M | 84M | 66M | 83M |
| Long-term debt | 1.7B | 1.6B | 1.6B | 1.5B | 300.8M | 301.4M | 301.6M | 288.4M | 248.7M | — | — | — |
| Total liabilities | 2B | 1.9B | 1.8B | 1.7B | 475.2M | 416.9M | 410.1M | 472.4M | 345.7M | 84M | 66M | 83M |
| Shareholders' equity | 2B | 2.2B | 2.1B | 2.3B | 2.7B | 516.7M | 519.6M | 486.7M | 308.3M | 334.8M | 335.9M | 282.3M |
| Total debt | 1.7B | 1.6B | 1.6B | 1.5B | 300.8M | 301.4M | 301.6M | 288.4M | 248.7M | — | — | — |
| Net debt | 1.7B | 1.1B | 1B | 332.3M | -762.2M | 246.8M | 243.5M | 134.7M | 120.5M | — | — | — |
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 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 61.2M | -243.1M | 116.1M | 101.8M | 36.6M | 125.4M | 168.8M | 265.7M | 531.8M | 177.9M |
| Depreciation & amortization | 389.5M | 346.2M | 242.1M | 165.1M | 170.7M | 185.8M | 203.5M | 212.5M | 130.9M | 44.8M |
| Stock-based compensation | 7.8M | 11.5M | 7.5M | 9.9M | 8.8M | 13.5M | 7.2M | 7.6M | 6.8M | 1.4M |
| Change in working capital | -21.3M | -17M | -9.5M | 6M | -16.1M | 16.6M | -7.7M | -17.5M | -14.7M | -638K |
| Operating cash flow | 439.3M | 96.4M | 338.6M | 286.7M | 201.5M | 345.7M | 374.1M | 472.8M | 699.6M | 19.6M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -2.9M | 27.9M | 4.2M | 42.7M | 146.9M | -3.7M | 39.1M | 197K | -273K | -17K |
| Dividends paid | -293.9M | -305.8M | -281.3M | -180.7M | -98.3M | -99.5M | -120M | -120.5M | -128.1M | — |
| Share repurchases | 0 | -232K | -37.1M | -214.1M | -7.5M | -150M | -42.3M | -28.3M | -175M | 0 |
| Financing cash flow | -940.5M | -855.2M | -1.2B | -348.6M | -104.9M | -517.1M | -105.8M | -245.4M | -2.5B | -314M |
| Net change in cash | -504.1M | -730.8M | -824.7M | -19.1M | 243.5M | -175.1M | 307.3M | 227.6M | -1.8B | -294.4M |
| Free cash flow | 460.7M | 410.4M | 263.4M | 270.2M | 190.2M | 282.5M | 257.3M | 238.5M | 112M | 19.6M |
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 | 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 | 48.6M | 196.4M | -23.6M | 238.2M | 323M | -5.8M | 3.1M | 46.5M | -6.2M | 134.4M | 938K | -1.3M |
| Depreciation & amortization | 52.8M | 46.9M | 43.1M | 40.4M | 34.3M | 13.1M | 13.3M | 12.9M | 10.8M | 7.9M | 5M | 3.9M |
| Stock-based compensation | 1.9M | 2.1M | 2M | 2.3M | 2.2M | 327K | 384K | 317K | 343K | 348K | 282K | 304K |
| Change in working capital | -16.5M | 121K | -4.1M | -866K | -5.5M | -4.3M | -7M | 8M | -447K | -1.2M | 2.4M | 583K |
| Operating cash flow | 87.9M | 246.8M | 21.5M | 294.2M | 389.2M | 4M | 10.4M | 17.2M | 5.2M | -8.5M | -4.3M | -10.1M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -32K | -3.4M | 686K | -872K | -35K | -52K | -3K | -5K | -1K | -8K | 20.7M | -8K |
| Dividends paid | -30M | -30.1M | -63.7M | -30.1M | -30.1M | -4.1M | 0 | 0 | -250.3M | -105.4M | — | — |
| Share repurchases | 0 | 0 | 0 | 0 | 0 | -175M | — | — | — | — | — | — |
| Financing cash flow | -220.6M | -158.1M | -127.8M | -85.4M | -1.3B | -979.3M | -425K | -14.4M | -291.2M | -363.7M | 0 | 0 |
| Net change in cash | -132.8M | 85.3M | -105.6M | 207.9M | -870.9M | -975.3M | 10M | 2.8M | -286.1M | -372.2M | 16.4M | -10.2M |
| Free cash flow | 65.3M | 46.5M | 40M | 66.5M | 36.8M | -31.2M | 5.7M | 17.2M | 5.2M | -8.5M | -4.3M | -10.1M |
| Sep 2, 2025 |
| $3.25 |
| Jun 30, 2025 | $1.50 |
| Jun 18, 2024 | $0.52 |
| Mar 13, 2024 | $0.52 |
| Dec 26, 2023 | $0.64 |
| Date | Ratio |
|---|---|
| Aug 19, 2024 | 1:4 |
| May 21, 2018 | 1:2 |
| Jun 9, 2009 | 1:1 |
| Mar 10, 2009 | 1:1 |
| Aug 4, 1998 | 2:1 |