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 | $0.26 | $0.29 | +11.5% | — | $156.4M | — |
| Q1 26 | $0.24 | $0.24 | 0.0% | — | $150.4M | — |
| Q4 25 | $0.27 | $0.29 | +7.4% | — | $160.3M | — |
| Q3 25 | $0.26 | $0.28 | +7.7% | — | $145.2M | — |
| Q2 25 | $0.22 | $0.26 | +18.2% | — | $140.7M | — |
| Q1 25 | $0.22 | $0.2 | -9.1% | — | $135.4M | — |
| Q4 24 | $0.2 | $0.23 | +15.0% | — | $140.7M | — |
| Q3 24 | $0.22 | $0.22 | 0.0% | — | $133M | — |
| Q2 24 | $0.2 | $0.22 | +10.0% | — | $129M | — |
| Q1 24 | $0.2 | $0.22 | +10.0% | — | $123.4M | — |
| Q4 23 | $0.25 | $0.22 | -12.0% | — | $127.5M | — |
| Q3 23 | $0.19 | $0.26 | +36.8% | — | $117.3M | — |
| Q2 23 | $0.16 | $0.23 | +43.8% | — | $110.6M | — |
| Q1 23 | $0.11 | $0.22 | +100.0% | — | $108.9M | — |
| Q4 22 | $0.18 | $0.17 | -5.6% | — | $116.5M | — |
| Q3 22 | $0.17 | $0.22 | +29.4% | — | $111.4M | — |
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 | — | $1.01 | — | — | $581.6M | — |
| FY24 | — | $0.89 | — | — | $526.1M | — |
| FY23 | — | $0.94 | — | — | $464.4M | — |
| FY22 | — | $0.78 | — | — | $442.6M |
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 | $465.8M | $488.2M | $494.7M | $478.3M | $390M | $426.5M | $442.6M | $464.4M | $526.1M | $581.6M |
| YoY change | +6.02% | +4.81% | +1.32% | -3.3% | -18.5% | +9.37% | +3.77% | +4.92% | +13.3% | +10.5% |
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 | 465.8M | 488.2M | 494.7M | 478.3M | 390M | 426.5M | 442.6M | 464.4M | 526.1M | 581.6M |
| Cost of revenue | 152M | 155.2M | 160.5M | 157.7M | 137.1M | 140.7M | 143.9M | 145.5M | 158.7M | 176.5M |
| Gross profit | 313.8M | 333M | 334.2M | 320.6M | 252.9M | 285.8M | 298.7M | 318.9M | 367.3M | 405.1M |
| Gross margin | 67.4% | 68.2% | 67.6% | 67% | 64.8% | 67% | 67.5% | 68.7% | 69.8% | 69.7% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 46.7M | 44M | 44.2M | 53.8M | 47.7M | 65.8M | 71.5M | 76.1M | 78M | 78.7M |
| Operating expenses | 46.7M | 44M | 44.2M | 53.8M | 47.7M | 65.8M | 71.5M | 76.1M | 78M | 78.7M |
| Operating income | 151.8M | 161.3M | 158.3M | 143.5M | 88M | 110M | 115.2M | 133.8M | 150.6M | 175.4M |
| Operating margin | 32.6% | 33% | 32% | 30% | 22.6% | 25.8% | 26% | 28.8% | 28.6% | 30.2% |
| Non-operating income, net | 113.2M | -24.6M | -48M | 10.9M | -62.9M | -47.5M | 17.6M | 18M | 12.8M | 10M |
| Pretax income | 204.3M | 71.9M | 45.6M | 92.7M | -38M | 9.6M | 85.8M | 103.9M | 102.8M | 119.5M |
| Income tax | — | — | — | — | — | — | — | — | — | — |
| Net income | 204.3M | 71.9M | 45.6M | 92.7M | -38M | 9.6M | 85.8M | 103.9M | 102.8M | 119.5M |
| Net margin | 43.9% | 14.7% | 9.21% | 19.4% | -9.75% | 2.24% | 19.4% | 22.4% | 19.5% | 20.5% |
| EBITDA | 374.5M | 293.7M | 291.8M | 271.9M | 207.2M | 227.3M | 241.8M | 260.7M | 302.1M | 340.6M |
| EPS | 2.02 | 0.71 | 0.45 | 0.93 | -0.4 | 0.08 | 0.78 | 0.94 | 0.89 | 1.01 |
| Diluted EPS | 2.01 | 0.71 | 0.45 | 0.93 | -0.4 | 0.08 | 0.77 | 0.92 | 0.88 | 0.99 |
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 | 117.3M | 127.5M | 123.4M | 129M | 133M | 140.7M | 135.4M | 140.7M | 145.2M | 160.3M | 150.4M | 156.4M |
| Cost of revenue | 36.8M | 41.9M | 35.5M | 37.5M | 40.2M | 45.5M | 41.8M | 40.4M | 43.8M | 50.5M | 46.7M | 45.5M |
| Gross profit | 80.6M | 85.5M | 87.9M | 91.4M | 92.8M | 95.3M | 93.5M | 100.3M | 101.4M | 109.8M | 103.7M | 110.9M |
| Gross margin | 68.7% | 67.1% | 71.3% | 70.9% | 69.7% | 67.7% | 69.1% | 71.3% | 69.8% | 68.5% | 68.9% | 70.9% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 18.9M | 21.5M | 19.5M | 18.8M | 18.2M | 21.5M | 19M | 19M | 18.6M | 22.1M | 20.1M | 20.5M |
| Operating expenses | 18.9M | 21.5M | 19.5M | 18.8M | 18.2M | 21.5M | 19M | 19M | 18.6M | 22.1M | 20.1M | 20.5M |
| Operating income | 36.3M | 31.9M | 34.6M | 38.4M | 39.2M | 38.5M | 37.4M | 44.7M | 45.7M | 47.6M | 43.2M | 48.5M |
| Operating margin | 30.9% | 25% | 28% | 29.8% | 29.4% | 27.3% | 27.6% | 31.8% | 31.5% | 29.7% | 28.7% | 31% |
| Non-operating income, net | 4.3M | 4.9M | 3.1M | 3.2M | 2.3M | 4.2M | -1.6M | 3M | 4.1M | 4.5M | 5.3M | 5.6M |
| Pretax income | 28.9M | 24.8M | 23.3M | 25.9M | 25.9M | 27.6M | 20M | 31.3M | 33.3M | 34.8M | 29.4M | 34.6M |
| Income tax | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | 28.9M | 24.8M | 23.3M | 25.9M | 25.9M | 27.6M | 20M | 31.3M | 33.3M | 34.8M | 29.4M | 34.6M |
| Net margin | 24.6% | 19.5% | 18.9% | 20.1% | 19.5% | 19.6% | 14.8% | 22.3% | 23% | 21.7% | 19.6% | 22.1% |
| EBITDA | 65.9M | 69M | 71.5M | 75.8M | 76.8M | 78M | 77.2M | 84.3M | 86.9M | 92.2M | 88.9M | 96M |
| EPS | 0.26 | 0.22 | 0.2 | 0.23 | 0.23 | 0.24 | 0.17 | 0.27 | 0.28 | 0.29 | 0.25 | 0.29 |
| Diluted EPS | 0.26 | 0.22 | 0.2 | 0.22 | 0.22 | 0.23 | 0.17 | 0.26 | 0.28 | 0.29 | 0.24 | 0.29 |
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 | 3.4B | 2.5B | 1.9B | 1.4B | 922.5M | 1.9B | 1.9B | 2.9B | 3.7B | 3.8B | 4.2B |
| Enterprise value | 5.1B | 4.3B | 3.6B | 3B | 2.5B | 3.3B | 3.1B | 4.4B | 5.2B | 5.4B | 5.8B |
| Shares outstanding | 95.1M | 94.5M | 93.3M | 92.8M | 92.6M | 100.4M | 103.7M | 104.7M | 109.3M | 113.2M | 113.2M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 16.7 | 34.9 | 41.4 | 14.7 | — | 202.6 | 21.7 | 27.9 | 36.3 | 31.6 | 31.9 |
| P/S | 7.3 | 5.13 | 3.81 | 2.86 | 2.37 | 4.54 | 4.2 | 6.25 | 7.09 | 6.49 | 6.62 |
| P/B | 4.82 | 4.09 | 3.73 | 3 | 2.57 | 3.87 | 3.62 | 4.91 | 5.49 | 5.14 | 5.93 |
| EV/EBITDA | 13.6 | 14.5 | 12.3 | 11.1 | 12 | 14.3 | 12.9 | 16.9 | 17.2 | 16 | 17.2 |
| EV/Sales | 10.9 | 8.73 | 7.26 | 6.3 | 6.4 | 7.64 | 7.03 | 9.49 | 9.87 | 9.37 | 9.22 |
| Earnings yield | 6% | 2.87% | 2.41% | 6.78% | — | 0.49% | 4.61% | 3.58% | 2.76% | 3.16% | 3.13% |
| FCF yield | 7.03% | 10.1% | 13.7% | 16.1% | 17.9% | 11.2% | 11.5% | 7.91% | 6.99% | 7.82% | 5.48% |
| PEG | — | — | — | — | — | — | — | — | — | — | 4.31 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 67.4% | 68.2% | 67.6% | 67% | 64.8% | 67% | 67.5% | 68.7% | 69.8% | 69.7% | 70.9% |
| Operating margin | 32.6% | 33% | 32% | 30% | 22.6% | 25.8% | 26% | 28.8% | 28.6% | 30.2% | 32.6% |
| Net margin | 43.9% | 14.7% | 9.21% | 19.4% | -9.75% | 2.24% | 19.4% | 22.4% | 19.5% | 20.5% | 20.2% |
| ROE | 29% | 11.7% | 9.01% | 20.3% | -10.6% | 1.91% | 16.7% | 17.6% | 15.1% | 16.3% | 19.4% |
| ROA | 8.09% | 2.83% | 1.91% | 4.06% | -1.74% | 0.44% | 3.87% | 4.47% | 4.32% | 4.5% | 4.71% |
| Return on tangible assets | 8.6% | 2.95% | 1.96% | 4.1% | -1.73% | 0.44% | 3.77% | 4.44% | 4.26% | 4.55% | 5.02% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 0.09 | 0.02 | 0.04 | 0.21 | 0.96 | 1.73 | 2.53 | 0.17 | 0.44 | 0.3 | 0.74 |
| Quick ratio | 0.09 | 0.02 | 0.04 | 0.21 | 0.96 | 1.73 | 2.53 | 0.17 | 0.44 | 0.3 | 2.12 |
| Debt / equity | 2.39 | 2.88 | 3.39 | 3.64 | 4.62 | 2.97 | 2.95 | 2.58 | 2.22 | 2.3 | 2.78 |
| Debt / assets | 0.67 | 0.69 | 0.72 | 0.73 | 0.76 | 0.69 | 0.68 | 0.66 | 0.63 | 0.64 | 0.68 |
| Net debt / EBITDA | 4.47 | 5.99 | 5.84 | 6.05 | 7.59 | 5.83 | 5.18 | 5.77 | 4.84 | 4.9 | 4.82 |
| Interest coverage | 4.37 | 2.11 | 1.7 | 2.5 | 0.4 | 1.18 | 2.83 | 3.17 | 2.69 | 2.81 | 2.83 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 4.9 | 5.17 | 5.3 | 5.15 | 4.21 | 4.25 | 4.27 | 4.44 | 4.81 | 5.14 | 5.5 |
| EPS (basic) | 2.02 | 0.71 | 0.45 | 0.93 | -0.4 | 0.08 | 0.78 | 0.94 | 0.89 | 1.01 | 1.01 |
| EPS (diluted) | 2.01 | 0.71 | 0.45 | 0.93 | -0.4 | 0.08 | 0.77 | 0.92 | 0.88 | 0.99 | 1.09 |
| Book value per share | 7.42 | 6.48 | 5.42 | 4.91 | 3.87 | 4.98 | 4.96 | 5.65 | 6.22 | 6.5 | 5.87 |
| FCF per share | 2.52 | 2.68 | 2.77 | 2.38 | 1.78 | 2.17 | 2.06 | 2.19 | 2.39 | 2.61 | 2.61 |
| Cash per share | 0.13 | 0.06 | 0.1 | 0.18 | 0.92 | 1.61 | 2.55 | 0.21 | 0.43 | 0.16 | 1.58 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Payout ratio | 69% | 181.1% | 288% | 143.1% | -175.1% | 757.7% | 98.1% | 99.9% | 117% | 110.6% | 109.2% |
| Dividend yield | 4.15% | 5.2% | 6.96% | 9.7% | 7.22% | 3.74% | 4.53% | 3.58% | 3.22% | 3.5% | 3.6% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jul 31, 2026 | $0.313 |
| Apr 30, 2026 | $0.313 |
| Jan 30, 2026 | $0.293 |
| — |
| FY21 | — | $0.08 | — | — | $426.5M | — |
| FY20 | — | -$0.4 | — | — | $390M | — |
| FY19 | — | $0.93 | — | — | $478.3M | — |
| FY18 | — | $0.45 | — | — | $494.7M | — |
| FY17 | — | $0.71 | — | — | $488.2M | — |
| FY16 | — | $2.02 | — | — | $465.8M | — |
| 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 | $117.3M | $127.5M | $123.4M | $129M | $133M | $140.7M | $135.4M | $140.7M | $145.2M | $160.3M | $150.4M | $156.4M |
| YoY change | +5.29% | +9.46% | +13.2% | +16.6% | +13.3% | +10.4% | +9.72% | +9.1% | +9.18% | +13.9% | +11.1% | +11.2% |
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 | 12.2M | 6.1M | 9.1M | 16.7M | 84.8M | 161.3M | 264.6M | 22M | 47M | 18.1M |
| Receivables | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | — | — | — | — |
| Total current assets | 12.2M | 6.1M | 9.1M | 16.7M | 84.8M | 161.3M | 264.6M | 22M | 47M | 53.5M |
| Property, plant & equipment | — | — | — | 86.6M | 81.5M | 79.8M | 78.6M | 77.4M | 76.1M | 83.5M |
| Goodwill & intangibles | 149.7M | 100.3M | 58.6M | 22.5M | -7.8M | -33M | -61.1M | -15.3M | -33.1M | 30.5M |
| Total assets | 2.5B | 2.5B | 2.4B | 2.3B | 2.2B | 2.2B | 2.2B | 2.3B | 2.4B | 2.7B |
| Accounts payable | 78.1M | 90.4M | 82.7M | — | — | — | — | — | — | — |
| Short-term debt | 58M | 206.2M | 142M | — | — | — | — | 13M | — | 44M |
| Total current liabilities | 136.1M | 296.6M | 224.7M | 79.6M | 88.3M | 93M | 104.7M | 131.5M | 107.8M | 177.1M |
| Long-term debt | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B |
| Total liabilities | 1.8B | 1.9B | 1.9B | 1.8B | 1.8B | 1.7B | 1.7B | 1.7B | 1.7B | 1.9B |
| Shareholders' equity | 705.4M | 612.3M | 505.5M | 456.1M | 358.9M | 499.8M | 513.9M | 591.3M | 679.7M | 735.1M |
| Total debt | 1.7B | 1.8B | 1.7B | 1.7B | 1.7B | 1.5B | 1.5B | 1.5B | 1.5B | 1.7B |
| Net debt | 1.7B | 1.8B | 1.7B | 1.6B | 1.6B | 1.3B | 1.3B | 1.5B | 1.5B | 1.7B |
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 | 201.6M | 22M | 15.9M | 11.3M | 11.1M | 47M | 10.2M | 9.7M | 13M | 18.1M | 227.4M | 196.9M |
| Receivables | — | — | — | — | — | — | — | — | — | — | — | — |
| Inventory | — | — | — | — | — | — | 16.6M | — | — | — | — | — |
| Total current assets | 201.6M | 22M | 15.9M | 11.3M | 11.1M | 47M | 26.8M | 9.7M | 50.2M | 53.5M | 263.2M | 227.9M |
| Property, plant & equipment | 77.7M | 77.4M | 77.1M | 76.8M | 76.4M | 76.1M | 75.8M | 75.4M | 81.7M | 83.5M | 83.1M | 82.8M |
| Goodwill & intangibles | 108.2M | -15.3M | 172.9M | 163.7M | 155M | -33.1M | 209.6M | 200.3M | 232M | 30.5M | 211M | 227.6M |
| Total assets | 2.2B | 2.3B | 2.3B | 2.3B | 2.3B | 2.4B | 2.5B | 2.5B | 2.6B | 2.7B | 2.8B | 2.9B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 13M | 46M | 35M | — | — | 139M | 92M | 60M | 44M | — | — |
| Total current liabilities | 99M | 131.5M | 123.9M | 121M | 86.8M | 107.8M | 214.1M | 178.5M | 158.5M | 177.1M | 78.4M | 107.7M |
| Long-term debt | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 2B | 2B |
| Total liabilities | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.8B | 1.9B | 1.9B | 2.1B | 2.2B |
| Shareholders' equity | 512.4M | 591.3M | 579.7M | 577.6M | 592.6M | 679.7M | 660M | 661.3M | 732.2M | 735.1M | 697.8M | 701.4M |
| Total debt | 1.5B | 1.5B | 1.6B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 2B | 2B |
| Net debt | 1.3B | 1.5B | 1.5B | 1.5B | 1.5B | 1.5B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.8B |
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 | 204.3M | 71.9M | 45.6M | 92.7M | -38M | 9.6M | 85.8M | 103.9M | 102.8M | 119.5M |
| Depreciation & amortization | 115.4M | 127.7M | 131.7M | 123.3M | 117.1M | 110M | 111.9M | 108.9M | 138.7M | 151M |
| Stock-based compensation | 15.3M | 13.6M | 14.7M | 18.1M | 12.5M | 12.8M | 13M | 12.5M | 12M | 12.7M |
| Change in working capital | -1.1M | 730K | 4.2M | -8.3M | -5.4M | 5.1M | 276K | 3.4M | 1.8M | -19.3M |
| Operating cash flow | 334.7M | 214.9M | 196.3M | 226.6M | 96.4M | 147.8M | 215.3M | 236M | 260M | 295.4M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | -62M | 23.6M | -1M | 129.4M | 724K | -5.3M | -45.9M | 31.1M | -5.2M | -10.2M |
| Dividends paid | -141.1M | -130.2M | -131.2M | -132.7M | -66.6M | -72.4M | -84.2M | -103.8M | -120.2M | -132.2M |
| Share repurchases | 0 | -49.4M | -20M | -20M | 0 | 0 | — | — | — | — |
| Financing cash flow | -334.5M | 5.4M | -278.2M | -457.2M | -77.6M | -118.6M | -64.3M | -7.5M | -49.6M | -26.1M |
| Net change in cash | -61.8M | 243.8M | -82.9M | -101.2M | 19.6M | 23.9M | 105.1M | 259.6M | 205.2M | 259.1M |
| Free cash flow | 239.3M | 253.2M | 258.3M | 220.5M | 164.7M | 217.7M | 214M | 229.6M | 260.7M | 295.4M |
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 | 28.9M | 24.8M | 23.3M | 25.9M | 25.9M | 27.6M | 20M | 31.3M | 33.3M | 34.8M | 29.4M | 34.6M |
| Depreciation & amortization | 25.4M | 32.2M | 33.9M | 34.2M | 35.4M | 35.3M | 37.1M | 36.6M | 37.1M | 40.1M | 40.4M | 42M |
| Stock-based compensation | 3.4M | 3.5M | 3.5M | 2.6M | 2.9M | 3M | 2.9M | 3.3M | 3.3M | 3.3M | 3.6M | 3.6M |
| Change in working capital | -6.9M | 3.4M | 7M | -4.1M | -1.8M | 678K | -2.8M | -1.3M | 347K | -15.6M | 8.1M | 1.2M |
| Operating cash flow | 52.4M | 66.3M | 69.3M | 59.3M | 63.3M | 68.2M | 58.5M | 82M | 74.3M | 97.6M | 36.3M | 93.5M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | 3.8M | 2.3M | -2.5M | 2.3M | 3.4M | -8.4M | -2.5M | -7.7M | -84K | 102K | -22.6M | -4.6M |
| Dividends paid | -25.8M | -27.5M | -29.6M | -30.1M | -30.1M | -30.5M | -32.2M | -33.1M | -33.1M | -33.7M | -35M | -35.9M |
| Share repurchases | — | — | — | — | — | — | — | — | — | — | -20M | 0 |
| Financing cash flow | -28.8M | 68.5M | 23.2M | -50.9M | -68M | 55M | 97.6M | -72.7M | -67.2M | -52.6M | 194.3M | -43.2M |
| Net change in cash | 27.5M | 137.1M | 90M | 10.7M | -1.4M | 114.8M | 153.5M | 1.6M | 7M | 45.1M | 208M | 45.7M |
| Free cash flow | 53.2M | 77.5M | 31.1M | 72.8M | 65.2M | 91.6M | 41.4M | 82M | 74.3M | 97.6M | 36.3M | 93.5M |
| Oct 31, 2025 |
| $0.293 |
| Jul 31, 2025 | $0.293 |
| Apr 30, 2025 | $0.293 |
| Jan 31, 2025 | $0.275 |
| Oct 31, 2024 | $0.275 |
| Date | Ratio |
|---|---|
| Jan 25, 2011 | 2:1 |
| Dec 29, 2004 | 2:1 |