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 | $0.52 | $0.54 | +3.8% | — | $295.3M | — |
| Q1 26 | $0.72 | $0.78 | +8.3% | — | $249M | — |
| Q4 25 | $0.84 | $0.63 | -25.0% | — | $245.3M | — |
| Q3 25 | $1.11 | $1 | -9.9% | — | $260.5M | — |
| Q2 25 | $0.96 | $1.03 | +7.3% | — | $255.5M | — |
| Q1 25 | $0.82 | $0.92 | +12.2% | — | $222.3M | — |
| Q4 24 | $1.02 | $1.05 | +2.9% | — | $239.6M | — |
| Q3 24 | $1 | $1.08 | +8.0% | — | $238.3M | — |
| Q2 24 | $0.83 | $0.86 | +3.6% | — | $219.7M | — |
| Q1 24 | $0.67 | $0.66 | -1.5% | — | $192.6M | — |
| Q4 23 | $0.76 | $0.8 | +5.3% | — | $194.6M | — |
| Q3 23 | $0.97 | $0.98 | +1.0% | — | $210.7M | — |
| Q2 23 | $1.07 | $1.12 | +4.7% | — | $225.3M | — |
| Q1 23 | $0.9 | $1.08 | +20.0% | — | $202.6M | — |
| Q4 22 | $1.01 | $1.09 | +7.9% | — | $211.1M | — |
| Q3 22 | $0.71 | $1.01 | +42.3% | — | $201.8M | — |
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 | — | $3.42 | — | — | $983.6M | — |
| FY24 | — | $3.43 | — | — | $890.2M | — |
| FY23 | — | $3.85 | — | — | $833.3M | — |
| FY22 | — | $3.28 | — | — | $716.6M |
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 | $305M | $314.5M | $371M | $430.9M | $376.6M | $496.8M | $716.6M | $833.3M | $890.2M | $983.6M |
| YoY change | +25.9% | +3.09% | +18% | +16.2% | -12.6% | +31.9% | +44.2% | +16.3% | +6.83% | +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 | 305M | 314.5M | 371M | 430.9M | 376.6M | 496.8M | 716.6M | 833.3M | 890.2M | 983.6M |
| Cost of revenue | 192.4M | 215.3M | 250.8M | 295.1M | 237.2M | 294.2M | 367.1M | 442.3M | 510.2M | 562.2M |
| Gross profit | 112.6M | 99.2M | 120.2M | 135.8M | 139.4M | 202.6M | 349.5M | 390.9M | 380M | 421.4M |
| Gross margin | 36.9% | 31.5% | 32.4% | 31.5% | 37% | 40.8% | 48.8% | 46.9% | 42.7% | 42.8% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 55.2M | 54.7M | 66M | 69M | 66.4M | 77.4M | 112M | 119M | 139.4M | 156.8M |
| Operating expenses | 59.9M | 57.9M | 66M | 69M | 66.4M | 77.4M | 112M | 119M | 139.4M | 151.2M |
| Operating income | 49.6M | 36M | 48.1M | 60M | 67M | 118.9M | 232.6M | 263.9M | 231.6M | 235.9M |
| Operating margin | 16.3% | 11.5% | 13% | 13.9% | 17.8% | 23.9% | 32.5% | 31.7% | 26% | 24% |
| Non-operating income, net | 8.2M | -3M | -11.5M | 1.2M | -7.2M | -10.2M | 9.5M | 10.8M | 5.6M | 11.5M |
| Pretax income | 39.3M | 11.5M | 14.5M | 37.2M | 36.9M | 96.9M | 231.2M | 261.4M | 225.2M | 235.3M |
| Income tax | 16.1M | 5.8M | 6M | 12.9M | 13M | 28.5M | 74.8M | 77.9M | 63.8M | 75.7M |
| Net income | 23.2M | 5.7M | 8.5M | 24.3M | 23.8M | 68.4M | 156.4M | 183.5M | 161.3M | 159.6M |
| Net margin | 7.6% | 1.82% | 2.29% | 5.63% | 6.33% | 13.8% | 21.8% | 22% | 18.1% | 16.2% |
| EBITDA | 67.5M | 58.5M | 73.3M | 83.7M | 87.8M | 142.7M | 260.4M | 291.8M | 264.7M | 272.2M |
| EPS | 0.8 | 0.16 | 0.23 | 0.55 | 0.52 | 1.43 | 3.28 | 3.85 | 3.43 | 3.42 |
| Diluted EPS | 0.77 | 0.16 | 0.22 | 0.55 | 0.52 | 1.43 | 3.28 | 3.85 | 3.43 | 3.42 |
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 | 210.7M | 194.6M | 192.6M | 219.7M | 238.3M | 239.6M | 222.3M | 255.5M | 260.5M | 245.3M | 249M | 295.3M |
| Cost of revenue | 120.2M | 111.6M | 118M | 130.1M | 129.1M | 133.1M | 124.8M | 141.2M | 149.2M | 147.1M | 153.2M | 185.3M |
| Gross profit | 90.5M | 83M | 74.7M | 89.6M | 109.2M | 106.5M | 97.5M | 114.3M | 111.3M | 98.2M | 95.8M | 110M |
| Gross margin | 43% | 42.6% | 38.8% | 40.8% | 45.8% | 44.5% | 43.9% | 44.7% | 42.7% | 40% | 38.5% | 37.3% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 29.5M | 20.3M | 33.6M | 38.4M | 41.5M | 25.8M | 42.5M | 53.1M | 47.3M | 13.9M | 50.9M | 73.5M |
| Operating expenses | 29.5M | 20.3M | 33.6M | 38.4M | 41.5M | 25.8M | 38.2M | 53.1M | 45.9M | 13.9M | 50.9M | 73.5M |
| Operating income | 61M | 54.7M | 41M | 51.1M | 67.7M | 71.8M | 59.3M | 61.2M | 65.4M | 50M | 44.9M | 36.5M |
| Operating margin | 29% | 28.1% | 21.3% | 23.3% | 28.4% | 30% | 26.7% | 24% | 25.1% | 20.4% | 18% | 12.4% |
| Non-operating income, net | 2.9M | 2.7M | 2M | -1.6M | 3.6M | 1.6M | 1.9M | 2.4M | 2M | 5.2M | 1.9M | 5.6M |
| Pretax income | 61.5M | 51M | 40.9M | 47.5M | 69.5M | 67.2M | 59.8M | 62.2M | 68M | 45.2M | 43.8M | 38.6M |
| Income tax | 15.4M | 14.5M | 11.2M | 12.5M | 20M | 20.2M | 17.7M | 18.1M | 20.8M | 19.1M | 11.9M | 14.1M |
| Net income | 46.1M | 36.5M | 29.7M | 35M | 49.5M | 47M | 42.2M | 44.1M | 47.2M | 26.1M | 31.9M | 24.6M |
| Net margin | 21.9% | 18.7% | 15.4% | 15.9% | 20.8% | 19.6% | 19% | 17.3% | 18.1% | 10.6% | 12.8% | 8.32% |
| EBITDA | 68.7M | 59.6M | 49.5M | 61.6M | 77.4M | 76.3M | 69M | 71.9M | 74.8M | 54.4M | 56.6M | 47.6M |
| EPS | 0.96 | — | 0.63 | 0.75 | 1.05 | 1 | 0.9 | 0.94 | 1.01 | 0.57 | 0.71 | 0.55 |
| Diluted EPS | 0.96 | — | 0.63 | 0.75 | 1.05 | 1 | 0.9 | 0.94 | 1.01 | 0.57 | 0.71 | 0.55 |
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 | — | — | 302.7M | — | 320.6M | 1.2B | 1.5B | 2.2B | 3.7B | 2.3B | 1.5B |
| Enterprise value | — | — | 510.8M | — | 475M | 1.4B | 1.5B | 2.2B | 3.7B | 2.4B | 1.7B |
| Shares outstanding | 29.2M | 34.8M | 37.5M | 44.5M | 46.4M | 47.7M | 47.7M | 47.5M | 47M | 46.7M | 46.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | — | — | 35.7 | — | 13.4 | 18.2 | 9.38 | 11.8 | 23.1 | 14.7 | 12 |
| P/S | — | — | 0.82 | — | 0.85 | 2.51 | 2.05 | 2.61 | 4.19 | 2.39 | 1.45 |
| P/B | — | — | 2.27 | — | 1.54 | 5.1 | 4.19 | 3.96 | 5.91 | 3.29 | 1.93 |
| EV/EBITDA | — | — | 6.97 | — | 5.41 | 9.54 | 5.88 | 7.57 | 14 | 8.88 | 7.65 |
| EV/Sales | — | — | 1.38 | — | 1.26 | 2.74 | 2.14 | 2.65 | 4.16 | 2.46 | 1.63 |
| Earnings yield | — | — | 2.8% | — | 7.44% | 5.48% | 10.7% | 8.45% | 4.33% | 6.79% | 8.3% |
| FCF yield | — | — | -5.99% | — | 16.7% | 5.27% | 4.81% | 2.8% | 2.44% | 1.47% | -1.37% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.29 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 36.9% | 31.5% | 32.4% | 31.5% | 37% | 40.8% | 48.8% | 46.9% | 42.7% | 42.8% | 37.3% |
| Operating margin | 16.3% | 11.5% | 13% | 13.9% | 17.8% | 23.9% | 32.5% | 31.7% | 26% | 24% | 12.4% |
| Net margin | 7.6% | 1.82% | 2.29% | 5.63% | 6.33% | 13.8% | 21.8% | 22% | 18.1% | 16.2% | 12.4% |
| ROE | 20.4% | 4.71% | 6.37% | 13% | 11.4% | 28% | 44.6% | 33.5% | 25.6% | 22.4% | 17% |
| ROA | 5.87% | 1.22% | 1.73% | 4.26% | 4.5% | 11.6% | 21.3% | 19.1% | 15.9% | 12.7% | 8.91% |
| ROIC | 10.3% | 5.9% | 8.28% | 9.86% | 11.9% | 23.5% | 38% | 31.6% | 27.5% | 20.5% | 14% |
| Return on tangible assets | 6.05% | 1.44% | 2% | 4.77% | 5.04% | 12.7% | 22.9% | 20.2% | 16.8% | 13.6% | 9.67% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 2.69 | 2.16 | 2.39 | 2.5 | 3.03 | 2.1 | 2.06 | 2.27 | 2.11 | 1.86 | 1.86 |
| Quick ratio | 1.99 | 1.57 | 1.64 | 1.86 | 2.17 | 1.56 | 1.46 | 1.6 | 1.58 | 1.25 | 1.17 |
| Debt / equity | 1.76 | 1.84 | 1.82 | 1.39 | 1.08 | 0.81 | 0.48 | 0.31 | 0.17 | 0.24 | 0.29 |
| Debt / assets | 0.51 | 0.48 | 0.49 | 0.46 | 0.42 | 0.34 | 0.23 | 0.18 | 0.11 | 0.14 | 0.16 |
| Net debt / EBITDA | 2.53 | 3.1 | 2.84 | 2.5 | 1.76 | 0.79 | 0.24 | 0.13 | -0.11 | 0.25 | 0.6 |
| Interest coverage | 3.33 | 1.58 | 1.68 | 2.63 | 2.7 | 10.8 | 29.3 | 29.5 | 31.3 | 40.4 | 40.4 |
| Effective tax rate | 40.9% | 50.3% | 41.3% | 34.8% | 35.3% | 29.4% | 32.3% | 29.8% | 28.4% | 32.2% | 33.7% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 10.4 | 9.03 | 9.89 | 9.69 | 8.12 | 10.4 | 15 | 17.5 | 18.9 | 21.1 | 23.1 |
| EPS (basic) | 0.8 | 0.16 | 0.23 | 0.55 | 0.52 | 1.43 | 3.28 | 3.85 | 3.43 | 3.42 | 3.42 |
| EPS (diluted) | 0.77 | 0.16 | 0.22 | 0.55 | 0.52 | 1.43 | 3.28 | 3.85 | 3.43 | 3.42 | 2.85 |
| Book value per share | 3.89 | 3.49 | 3.55 | 4.21 | 4.49 | 5.13 | 7.35 | 11.5 | 13.4 | 15.3 | 17.8 |
| FCF per share | -0.89 | 0.21 | -0.48 | 0.02 | 1.15 | 1.38 | 1.48 | 1.28 | 1.94 | 0.74 | -0.2 |
| Cash per share | 0.97 | 1.22 | 0.91 | 1.13 | 1.51 | 1.82 | 2.22 | 2.79 | 2.93 | 2.23 | 1.92 |
| Capex per share | 0.76 | 0.2 | 0.35 | 0.56 | 0.39 | 1.08 | 1.5 | 1.64 | 1.69 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 7.28% | 2.23% | 3.54% | 5.79% | 4.86% | 10.3% | 9.95% | 9.36% | 8.94% | — | — |
| Capex / operating cash flow | -655.8% | 99.8% | -3.4K% | 150.9% | 25.4% | 52.6% | 79.5% | 42.7% | 46.4% | — | — |
| Payout ratio | 13% | 43.2% | 32% | 21.5% | 15.9% | 7.66% | 8.23% | 8.95% | 12.2% | 17.6% | 21% |
| Dividend yield | — | — | 0.9% | — | 1.19% | 0.42% | 0.88% | 0.76% | 0.53% | 1.2% | 1.74% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Jun 30, 2026 | $0.15 |
| Mar 31, 2026 | $0.15 |
| Jun 30, 2025 | $0.15 |
| Mar 31, 2025 | $0.15 |
| Dec 31, 2024 | $0.15 |
| Sep 30, 2024 | $0.11 |
| Jun 28, 2024 | $0.11 |
| Mar 27, 2024 | $0.11 |
| — |
| FY21 | — | $1.43 | — | — | $496.8M | — |
| FY20 | — | $0.52 | — | — | $376.6M | — |
| FY19 | — | $0.55 | — | — | $430.9M | — |
| FY18 | — | $0.23 | — | — | $371M | — |
| FY17 | — | $0.16 | — | — | $314.5M | — |
| FY16 | — | $0.8 | — | — | $305M | — |
| 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 | $210.7M | $194.6M | $192.6M | $219.7M | $238.3M | $239.6M | $222.3M | $255.5M | $260.5M | $245.3M | $249M | $295.3M |
| YoY change | +4.44% | -7.82% | -4.94% | -2.5% | +13.1% | +23.1% | +15.4% | +16.3% | +9.29% | +2.39% | +12% | +15.6% |
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 | 28.5M | 42.6M | 34.2M | 50.2M | 70.1M | 87M | 105.7M | 132.4M | 137.5M | 104.1M |
| Receivables | 92.3M | 110.5M | 92.8M | 110.6M | 89.4M | 110.5M | 158.4M | 166.5M | 202.9M | 239.4M |
| Inventory | 55.1M | 71.7M | 91.8M | 82.7M | 81.2M | 85M | 125M | 159.1M | 139.6M | 213.5M |
| Total current assets | 210.7M | 261.9M | 293.4M | 322.8M | 285.2M | 326.3M | 432.1M | 535.8M | 560M | 653.6M |
| Property, plant & equipment | 119.9M | 109.5M | 95.4M | 94.6M | 87.5M | 105.2M | 135.9M | 199.1M | 218.6M | 286.9M |
| Goodwill & intangibles | 11.8M | 69.3M | 65.1M | 60.5M | 57.3M | 53.8M | 52.5M | 54.1M | 55.9M | 86M |
| Total assets | 394.7M | 468M | 489.8M | 569.7M | 530.1M | 591.6M | 734.3M | 962.7M | 1B | 1.3B |
| Accounts payable | 39M | 55.2M | 65.5M | 61.9M | 42.3M | 68.1M | 90.2M | 82.8M | 98.8M | 127.2M |
| Short-term debt | 2.7M | 3.3M | 21.6M | 16.1M | 1.8M | 10.7M | 504K | 7M | 1.1M | 427K |
| Total current liabilities | 78.4M | 121.4M | 122.6M | 129M | 94.1M | 155M | 209.8M | 235.9M | 265.8M | 351.7M |
| Long-term debt | 196.9M | 221M | 220.7M | 243.7M | 222.7M | 188.4M | 169M | 163M | 108.2M | 171.2M |
| Total liabilities | 281.2M | 346.3M | 356.5M | 382.5M | 321.6M | 346.9M | 384M | 414.7M | 385.5M | 547.3M |
| Shareholders' equity | 113.6M | 121.7M | 133.2M | 187.2M | 208.5M | 244.7M | 350.3M | 548M | 631.2M | 713.1M |
| Total debt | 199.6M | 224.3M | 242.3M | 259.8M | 224.5M | 199.1M | 169.5M | 170M | 109.3M | 171.6M |
| Net debt | 172.7M | 183.3M | 209.3M | 211.9M | 156.8M | 114M | 65.8M | 40.5M | -25.6M | 70.7M |
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 | 121.5M | 132.4M | 138.8M | 129.5M | 124.8M | 137.5M | 160.2M | 140.9M | 127.1M | 104.1M | 94.4M | 84.3M |
| Receivables | 174.1M | 166.5M | 170.6M | 178.8M | 209M | 202.9M | 224.6M | 227.6M | 242.7M | 239.4M | 264.4M | 287.5M |
| Inventory | 165.8M | 159.1M | 144.2M | 132.5M | 142.9M | 139.6M | 155.8M | 176.5M | 194.4M | 213.5M | 253.3M | 271.6M |
| Total current assets | 537.1M | 535.8M | 549.6M | 516.7M | 546.8M | 560M | 636.8M | 639.4M | 658.4M | 653.6M | 720.1M | 730.2M |
| Property, plant & equipment | — | 199.1M | — | — | — | 218.6M | 249.1M | — | — | 286.9M | — | — |
| Goodwill & intangibles | 53.6M | 54.1M | 53.7M | 54.3M | 54.9M | 55.9M | 56.9M | 85.9M | 86.4M | 86M | 87M | 87.7M |
| Total assets | 939.1M | 962.7M | 981.6M | 942.5M | 996.3M | 1B | 1.1B | 1.2B | 1.2B | 1.3B | 1.4B | 1.4B |
| Accounts payable | 108.3M | 82.8M | 79.2M | 99.6M | 99.6M | 98.8M | 123.3M | 138.6M | 125.4M | 127.2M | 150.5M | 178.9M |
| Short-term debt | 3.1M | 7M | 3.3M | 2.2M | 1.8M | 1.1M | 627K | 587K | 707K | 427K | 5.9M | 6.2M |
| Total current liabilities | 239M | 235.9M | 235.7M | 212.9M | 247.3M | 265.8M | 329.1M | 320.5M | 332.6M | 351.7M | 406.4M | 392.7M |
| Long-term debt | 166.7M | 163M | 154.6M | 140.1M | 122.8M | 108.2M | 108.4M | 108.6M | 111.2M | 171.2M | 194.4M | 219.2M |
| Total liabilities | 419.6M | 414.7M | 407.9M | 367.6M | 383M | 385.5M | 453.2M | 445.2M | 464.1M | 547.3M | 625.2M | 641.1M |
| Shareholders' equity | 519.5M | 548M | 573.6M | 574.8M | 613.3M | 631.2M | 685.1M | 736M | 764M | 713.1M | 735.2M | 788.8M |
| Total debt | 169.8M | 170M | 157.9M | 142.3M | 124.7M | 109.3M | 109M | 109.2M | 111.9M | 171.6M | 200.3M | 225.4M |
| Net debt | 50.9M | 40.5M | 22M | 15.4M | 2.6M | -25.6M | -48.3M | -28.7M | -12.1M | 70.7M | 109.1M | 144.6M |
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 | 23.2M | 5.7M | 8.5M | 24.3M | 23.8M | 68.4M | 156.4M | 183.5M | 161.3M | 159.6M |
| Depreciation & amortization | 15.5M | 21M | 23.2M | 22.7M | 20.6M | 20.9M | 19.7M | 21.9M | 26.5M | 36.8M |
| Stock-based compensation | 300K | 284K | 0 | — | — | — | — | — | — | — |
| Change in working capital | -42.1M | -14.9M | -30.1M | -29.5M | 20.3M | 2.6M | -93.2M | -32.6M | -15.8M | -34.3M |
| Operating cash flow | -3.4M | 7M | -390K | 16.5M | 72.2M | 97.6M | 89.7M | 182.5M | 171.3M | 135.8M |
| Capital expenditure | -22.2M | -7M | -13.1M | -25M | -18.3M | -51.4M | -71.3M | -78M | -79.6M | — |
| Investing cash flow | -24.7M | -14.9M | -18.7M | -59.1M | -18.1M | -50.8M | -72.6M | -78.3M | -80M | -7.5M |
| Dividends paid | -3M | -2.5M | -2.7M | -5.2M | -3.8M | -5.2M | -12.9M | -16.4M | -19.7M | -28.1M |
| Share repurchases | — | — | — | — | — | 0 | 0 | -23.5M | -291K | -118M |
| Financing cash flow | 30.3M | 14.8M | 17M | 48.3M | -33.5M | -43.8M | -44.8M | -42.8M | -84.5M | -85.5M |
| Net change in cash | 2.2M | 6.9M | -2.1M | 5.7M | 20.6M | 3.1M | -27.7M | 61.5M | 6.8M | 42.7M |
| Free cash flow | -26M | 7.2M | -18.1M | 712K | 53.4M | 65.7M | 70.6M | 60.9M | 91M | 34.5M |
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 | 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 | 46.1M | 36.5M | 29.7M | 35M | 49.5M | 47M | 42.2M | 44.1M | 47.2M | 26.1M | 31.9M | 24.6M |
| Depreciation & amortization | 5.9M | 6M | 6.3M | 6.5M | 6.9M | 6.7M | 7.3M | 9.1M | 10M | 10.3M | 10.7M | 10.7M |
| Stock-based compensation | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in working capital | 6.5M | -3.7M | -8.1M | 36.3M | -27.9M | -16.2M | -9.6M | 4M | -20.2M | -8.6M | -46.7M | 29.3M |
| Operating cash flow | 62.3M | 39.9M | 31.8M | 76.1M | 26.5M | 36.9M | 42.9M | 17.9M | 40M | 31M | 6.7M | 4.4M |
| Capital expenditure | -24.3M | -15.8M | -9.9M | -20.3M | -23.7M | -25.7M | -18.1M | — | — | — | — | — |
| Investing cash flow | -24.4M | -15.8M | -10.2M | -20.3M | -23.7M | -25.8M | -18.2M | 1K | -602K | -2K | -600K | 0 |
| Dividends paid | -4.3M | -4.3M | -4.2M | -5.2M | -5.2M | -5.2M | -7M | -7M | -7M | -7M | -6.7M | -6.7M |
| Share repurchases | -8.8M | -14.7M | — | -5K | -11K | -275K | -124K | -215K | -30M | -87.6M | -16.5M | -5K |
| Financing cash flow | -13.1M | -18.8M | -16.7M | -21.1M | -23.1M | -21.1M | -7.4M | -7.5M | -34.6M | -35M | 851K | 17.4M |
| Net change in cash | 24.8M | 5.3M | 4.9M | 34.6M | -20.2M | -10M | 17.2M | 10.4M | 4.7M | -4M | 7M | 21.8M |
| Free cash flow | 27M | 28.6M | 23.6M | 14.2M | 17.8M | 35.4M | 16.5M | -14.7M | 21.2M | 11.4M | -10.5M | -31M |