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 | $0.11 | $0.13 | +18.2% | — | $122.8M | — |
| Q1 26 | $0.11 | $0.11 | 0.0% | — | $132.6M | — |
| Q3 25 | $0.1 | $0.08 | -20.0% | — | $120.1M | — |
| Q2 25 | $0.04 | $0.1 | +150.0% | — | $114.1M | — |
| Q1 25 | $0.16 | $0.07 | -56.3% | — | $118.2M | — |
| Q4 24 | $0.11 | $0.05 | -54.5% | — | $116.4M | — |
| Q3 24 | $0.13 | $0.08 | -38.5% | — | $112.4M | — |
| Q2 24 | $0.04 | $0.26 | +550.0% | — | $106.5M | — |
| Q1 24 | $0.08 | $0.02 | -75.0% | — | $109.6M | — |
| Q4 23 | $0.14 | -$0.04 | -128.6% | — | $116.6M | — |
| Q3 23 | $0.09 | $0.05 | -44.4% | — | $101.8M | — |
| Q2 23 | $0.08 | $0.1 | +25.0% | — | $99.1M | — |
| Q1 23 | $0.11 | $0.13 | +18.2% | — | $99.4M | — |
| Q4 22 | $0.1 | $0.12 | +20.0% | — | $101.6M | — |
| Q3 22 | $0.1 | $0.1 | 0.0% | — | $98.3M | — |
| Q2 22 | $0.08 | $0.1 | +25.0% | — | $97.9M | — |
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 | — | $0.74 | — | — | $471.9M | — |
| FY24 | — | $0.6 | — | — | $445M | — |
| FY23 | — | $2.11 | — | — | $416.9M | — |
| FY22 | — | $0.39 | — | — | $397.9M |
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 | $326M | $407M | $414.2M | $387.6M | $330.1M | $425.1M | $397.9M | $416.9M | $445M | $471.9M |
| YoY change | +0.94% | +24.9% | +1.75% | -6.4% | -14.8% | +28.8% | -6.39% | +4.77% | +6.73% | +6.06% |
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 | 326M | 407M | 414.2M | 387.6M | 330.1M | 425.1M | 397.9M | 416.9M | 445M | 471.9M |
| Cost of revenue | 96.7M | 114.1M | 142M | 124.2M | 116.2M | 132.4M | 136.2M | 133.5M | 147.4M | 152.9M |
| Gross profit | 229.3M | 293M | 272.1M | 263.4M | 213.9M | 292.7M | 261.7M | 283.5M | 297.5M | 319.1M |
| Gross margin | 70.3% | 72% | 65.7% | 68% | 64.8% | 68.9% | 65.8% | 68% | 66.9% | 67.6% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 38.9M | 41.5M | 46.4M | 52.7M | 62.3M | 52M | 55.5M | 49.7M | 50.6M | 53.1M |
| Operating expenses | 40.3M | 41.8M | 46.4M | 52.7M | 62.3M | 52M | 55.5M | 49.7M | 50.6M | 53.1M |
| Operating income | 133M | 169.1M | 126.3M | 116.6M | 55.5M | 148.4M | 107.8M | 124.8M | 96.5M | 126.8M |
| Operating margin | 40.8% | 41.6% | 30.5% | 30.1% | 16.8% | 34.9% | 27.1% | 29.9% | 21.7% | 26.9% |
| Non-operating income, net | 15.6M | -42.5M | 50.7M | 57.7M | 71.6M | 18.2M | 353K | 224.8M | 60.2M | 48.8M |
| Pretax income | 97.4M | 72.7M | 120.5M | 117.5M | 58.8M | 109M | 50.2M | 277.7M | 77.8M | 100.1M |
| Income tax | 804K | -278K | 3.5M | 1.3M | -39M | 1.1M | 2.9M | 17.8M | 2.4M | 2.6M |
| Net income | 96.6M | 72.9M | 117M | 116.2M | 97.8M | 107.8M | 47.3M | 259.9M | 75.4M | 97.5M |
| Net margin | 29.6% | 17.9% | 28.2% | 30% | 29.6% | 25.4% | 11.9% | 62.3% | 17% | 20.7% |
| EBITDA | 188M | 251M | 234.7M | 220.2M | 153.1M | 238.1M | 203.9M | 232.7M | 245.2M | 263.4M |
| EPS | 0.91 | 0.62 | 0.92 | 0.91 | 0.79 | 0.88 | 0.39 | 2.11 | 0.6 | 0.74 |
| Diluted EPS | 0.91 | 0.61 | 0.92 | 0.91 | 0.79 | 0.88 | 0.39 | 2.11 | 0.6 | 0.74 |
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 | 101.8M | 116.6M | 109.6M | 106.5M | 112.4M | 116.4M | 118.2M | 114.1M | 120.1M | 119.6M | 132.6M | 122.8M |
| Cost of revenue | 32.8M | 35.7M | 37.5M | 35.7M | 36.1M | 38.1M | 39.1M | 34.1M | 34.9M | 44.8M | 45.5M | 36.2M |
| Gross profit | 69M | 80.9M | 72.1M | 70.8M | 76.3M | 78.3M | 79.1M | 80M | 85.3M | 74.8M | 87.1M | 86.6M |
| Gross margin | 67.8% | 69.4% | 65.8% | 66.5% | 67.9% | 67.3% | 66.9% | 70.1% | 71% | 62.5% | 65.7% | 70.5% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 12.1M | 12.3M | 12.2M | 12.5M | 12.8M | 13.1M | 12.9M | 15M | 12.3M | 12.9M | 12.3M | 13M |
| Operating expenses | 12.1M | 12.3M | 12.2M | 12.5M | 12.8M | 13.1M | 12.9M | 15M | 12.3M | 12.9M | 12.3M | 13M |
| Operating income | 30M | 37.1M | 21.4M | 18.7M | 28.8M | 27.6M | 29M | 32.4M | 36.1M | 29.3M | 42.5M | 38.6M |
| Operating margin | 29.5% | 31.8% | 19.5% | 17.5% | 25.6% | 23.8% | 24.5% | 28.4% | 30.1% | 24.5% | 32% | 31.4% |
| Non-operating income, net | 43M | 216M | 1.6M | 35.1M | — | 23.5M | -829K | 47.9M | -1.4M | 3.1M | -212K | — |
| Pretax income | 54.6M | 231.9M | 3.1M | 32.6M | 10M | 32.2M | 9M | 61.4M | 16.1M | 13.5M | 23.9M | 19.4M |
| Income tax | 17.1M | -10K | 665K | 539K | 518K | 664K | 619K | 643K | 600K | 739K | 378K | 749K |
| Net income | 37.5M | 231.9M | 2.4M | 32M | 9.5M | 31.5M | 8.4M | 60.8M | 15.5M | 12.8M | 23.5M | 18.6M |
| Net margin | 36.9% | 198.9% | 2.23% | 30.1% | 8.42% | 27.1% | 7.09% | 53.3% | 12.9% | 10.7% | 17.8% | 15.2% |
| EBITDA | 56.4M | 68.9M | 60.5M | 58.9M | 63M | 64.6M | 64.3M | 68.6M | 70.8M | 65.2M | 73.8M | 75.5M |
| EPS | 0.31 | 1.88 | 0.02 | 0.26 | 0.07 | 0.24 | 0.07 | 0.46 | 0.12 | 0.1 | 0.18 | 0.14 |
| Diluted EPS | 0.31 | 1.88 | 0.02 | 0.26 | 0.07 | 0.24 | 0.07 | 0.46 | 0.12 | 0.1 | 0.18 | 0.14 |
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 | 2.7B | 2.7B | 1.9B | 2.3B | 1.5B | 2.2B | 1.7B | 2.2B | 2.6B | 2.4B | 2.7B |
| Enterprise value | 3.8B | 3.8B | 3B | 3.5B | 2.8B | 3.8B | 3.3B | 3.8B | 4.3B | 4B | 4.3B |
| Shares outstanding | 99.4M | 107.1M | 113.9M | 119.8M | 117.7M | 117M | 117.4M | 117.5M | 121.3M | 125.7M | 125.7M |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 28.3 | 37.4 | 16.2 | 19.8 | 15.6 | 20.6 | 34.9 | 8.27 | 34.6 | 24.7 | 37.6 |
| P/S | 8.39 | 6.71 | 4.57 | 5.93 | 4.61 | 5.23 | 4.16 | 5.16 | 5.86 | 5.11 | 5.63 |
| P/B | 5.51 | 2.76 | 1.88 | 2.26 | 1.53 | 2.12 | 1.61 | 1.76 | 1.92 | 1.75 | 1.96 |
| EV/EBITDA | 20.2 | 15.2 | 12.8 | 15.9 | 18.3 | 16 | 16.3 | 16.5 | 17.3 | 15.3 | 15.9 |
| EV/Sales | 11.7 | 9.35 | 7.25 | 9.02 | 8.5 | 8.97 | 8.35 | 9.2 | 9.56 | 8.54 | 8.81 |
| Earnings yield | 3.54% | 2.67% | 6.18% | 5.06% | 6.42% | 4.85% | 2.86% | 12.1% | 2.89% | 4.04% | 2.66% |
| FCF yield | 5.02% | 5.78% | 7.24% | 6.81% | 7.41% | 6.08% | 8.44% | 7.58% | 5.87% | 7.58% | 8.25% |
| PEG | — | — | — | — | — | — | — | — | — | — | -0.54 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 70.3% | 72% | 65.7% | 68% | 64.8% | 68.9% | 65.8% | 68% | 66.9% | 67.6% | 70.5% |
| Operating margin | 40.8% | 41.6% | 30.5% | 30.1% | 16.8% | 34.9% | 27.1% | 29.9% | 21.7% | 26.9% | 31.4% |
| Net margin | 29.6% | 17.9% | 28.2% | 30% | 29.6% | 25.4% | 11.9% | 62.3% | 17% | 20.7% | 13.9% |
| ROE | 19.5% | 7.36% | 11.6% | 11.5% | 9.82% | 10.3% | 4.6% | 21.3% | 5.54% | 7.08% | 5.09% |
| ROA | 5.07% | 2.59% | 4.18% | 4.08% | 3.33% | 3.61% | 1.59% | 7.92% | 2.28% | 2.94% | 2.79% |
| ROIC | 8.45% | 8.19% | 5.79% | 5.21% | 2.44% | 5.56% | 3.76% | 4.02% | 3.11% | 4.12% | 4.62% |
| Return on tangible assets | 5.16% | 2.67% | 4.28% | 4.15% | 3.39% | 3.79% | 1.66% | 8.21% | 2.36% | 3.02% | 2.14% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 5.17 | 19 | 13.1 | 12.2 | 4.81 | 4.63 | 2.67 | 1.14 | 1.71 | 2.43 | 0.69 |
| Quick ratio | 5.17 | 18.9 | 13.1 | 12.1 | 4.74 | 4.63 | 2.67 | 1.14 | 1.62 | 2.43 | 1.31 |
| Debt / equity | 2.41 | 1.58 | 1.54 | 1.61 | 1.68 | 1.67 | 1.7 | 1.46 | 1.24 | 1.21 | 1.27 |
| Debt / assets | 0.63 | 0.55 | 0.55 | 0.57 | 0.57 | 0.59 | 0.59 | 0.55 | 0.51 | 0.5 | 0.52 |
| Net debt / EBITDA | 5.67 | 4.28 | 4.73 | 5.45 | 8.39 | 6.68 | 8.19 | 7.25 | 6.7 | 6.14 | 5.91 |
| Interest coverage | 2.99 | 2.36 | 2.94 | 2.84 | 1.86 | 2.98 | 1.9 | 4.92 | 2.01 | 2.37 | 2.01 |
| Effective tax rate | 0.83% | 0% | 2.92% | 1.1% | 0% | 1.05% | 5.78% | 6.41% | 3.07% | 2.6% | 3.38% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 3.28 | 3.8 | 3.64 | 3.24 | 2.8 | 3.63 | 3.39 | 3.55 | 3.67 | 3.75 | 3.87 |
| EPS (basic) | 0.91 | 0.62 | 0.92 | 0.91 | 0.79 | 0.88 | 0.39 | 2.11 | 0.6 | 0.74 | 0.74 |
| EPS (diluted) | 0.91 | 0.61 | 0.92 | 0.91 | 0.79 | 0.88 | 0.39 | 2.11 | 0.6 | 0.74 | 0.53 |
| Book value per share | 4.99 | 9.25 | 8.83 | 8.47 | 8.46 | 8.95 | 8.78 | 10.4 | 11.2 | 11 | 10.2 |
| FCF per share | 1.38 | 1.47 | 1.2 | 1.31 | 0.96 | 1.16 | 1.19 | 1.39 | 1.26 | 1.45 | 1.61 |
| Cash per share | 1.32 | 4.58 | 3.87 | 3.62 | 3.27 | 1.41 | 0.73 | 0.86 | 0.34 | 0.39 | 0.46 |
| Capex per share | — | 0 | 0 | 0.06 | 0 | 0.02 | 0 | 0 | — | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | — | 0% | 0% | 1.79% | 0% | 0.56% | 0% | 0% | — | — | — |
| Capex / operating cash flow | — | 0% | 0% | 3.2% | 0% | 1.6% | 0% | 0% | — | — | — |
| Payout ratio | 84.1% | 130.8% | 85.7% | 91.4% | 27.3% | 115% | 158.6% | 28.9% | 109.9% | 98% | 150.9% |
| Dividend yield | 2.97% | 3.49% | 5.3% | 4.62% | 1.75% | 5.58% | 4.54% | 3.5% | 3.18% | 3.96% | 4.22% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 15, 2026 | $0.21 |
| Jun 15, 2026 | $0.21 |
| Mar 13, 2026 | $0.21 |
| Dec 15, 2025 | $0.19 |
| Sep 15, 2025 | $0.19 |
| Jun 13, 2025 | $0.19 |
| Mar 14, 2025 |
| — |
| FY21 | — | $0.88 | — | — | $425.1M | — |
| FY20 | — | $0.79 | — | — | $330.1M | — |
| FY19 | — | $0.91 | — | — | $387.6M | — |
| FY18 | — | $0.92 | — | — | $414.2M | — |
| FY17 | — | $0.62 | — | — | $407M | — |
| FY16 | — | $0.91 | — | — | $326M | — |
| 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 | $101.8M | $116.6M | $109.6M | $106.5M | $112.4M | $116.4M | $118.2M | $114.1M | $120.1M | $119.6M | $132.6M | $122.8M |
| YoY change | +3.61% | +14.8% | +10.2% | +7.55% | +10.4% | -0.18% | +7.79% | +7.07% | +6.85% | +2.74% | +12.2% | +7.62% |
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 | 131.7M | 490.3M | 440.4M | 433M | 384.6M | 164.5M | 85.5M | 101.1M | 41.4M | 48.9M |
| Receivables | 97M | 105.9M | 113.5M | 95.4M | 77.8M | 78.5M | 82.2M | 75.5M | 81.8M | 90.5M |
| Inventory | — | 3.3M | 0 | 6.6M | 7.1M | — | — | — | 10.3M | 0 |
| Total current assets | 252.5M | 621.5M | 581.3M | 606.8M | 515.6M | 310.4M | 225.7M | 262.8M | 196.2M | 182.9M |
| Property, plant & equipment | — | — | — | 84.5M | 83.7M | 72.1M | 66.9M | 59.7M | 68.2M | 61.6M |
| Goodwill & intangibles | 30.9M | 87.2M | 68.4M | 48.1M | 56.2M | 142.2M | 125.7M | 113.9M | 109.8M | 87.6M |
| Total assets | 1.9B | 2.8B | 2.8B | 2.8B | 2.9B | 3B | 3B | 3.3B | 3.3B | 3.3B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | — | — | 3M | 3M | — | — | 153M | 50M | 3.1M |
| Total current liabilities | 48.8M | 32.7M | 44.5M | 49.7M | 107.2M | 67.1M | 84.5M | 231.4M | 115M | 75.2M |
| Long-term debt | 1.2B | 1.6B | 1.6B | 1.6B | 1.7B | 1.8B | 1.8B | 1.6B | 1.6B | 1.7B |
| Total liabilities | 1.4B | 1.8B | 1.8B | 1.8B | 1.9B | 1.9B | 1.9B | 2.1B | 1.9B | 1.9B |
| Shareholders' equity | 496.1M | 990.5M | 1B | 1B | 995.9M | 1B | 1B | 1.2B | 1.4B | 1.4B |
| Total debt | 1.2B | 1.6B | 1.6B | 1.6B | 1.7B | 1.8B | 1.8B | 1.8B | 1.7B | 1.7B |
| Net debt | 1.1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.6B | 1.7B | 1.7B | 1.6B | 1.6B |
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 | 50.8M | 101.1M | 67.3M | 78.6M | 67.9M | 41.4M | 48M | 53M | 77.8M | 48.9M | 50M | 58.3M |
| Receivables | 83.3M | 75.5M | 76.4M | 85.2M | 80.6M | 81.8M | 88.9M | 87.5M | 87.2M | 90.5M | 98.1M | 89.1M |
| Inventory | — | — | 15.1M | — | 46.5M | 10.3M | 10.3M | 0 | 0 | 0 | — | 19.5M |
| Total current assets | 176.6M | 262.8M | 207.7M | 202.4M | 231.7M | 196.2M | 214.7M | 220.1M | 247.2M | 182.9M | 192.4M | 204.1M |
| Property, plant & equipment | 60.1M | 59.7M | 53.4M | 58.3M | 59.7M | 68.2M | 66.5M | 64.8M | 63.2M | 61.6M | 59.9M | 58.3M |
| Goodwill & intangibles | 54.8M | 113.9M | 110.5M | 114.5M | 105.9M | 109.8M | 101.5M | 95.1M | 87.3M | 87.6M | 91.1M | 85.2M |
| Total assets | 2.9B | 3.3B | 3.2B | 3.2B | 3.2B | 3.3B | 3.3B | 3.3B | 3.3B | 3.3B | 3.4B | 3.4B |
| Accounts payable | — | — | — | — | — | — | — | — | — | — | — | — |
| Short-term debt | — | 153M | 153M | 150M | — | 50M | 75M | 90M | 3M | 3.1M | 33.1M | 58.1M |
| Total current liabilities | 66.2M | 231.4M | 222.3M | 220.3M | 113.2M | 115M | 131.9M | 155.5M | 69.6M | 75.2M | 91.4M | 140.9M |
| Long-term debt | 1.7B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B |
| Total liabilities | 1.9B | 2.1B | 2B | 2B | 1.9B | 1.9B | 2B | 1.9B | 1.9B | 1.9B | 2B | 2B |
| Shareholders' equity | 1B | 1.2B | 1.2B | 1.3B | 1.3B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B | 1.4B |
| Total debt | 1.7B | 1.8B | 1.7B | 1.7B | 1.6B | 1.7B | 1.7B | 1.7B | 1.7B | 1.7B | 1.8B | 1.7B |
| Net debt | 1.6B | 1.7B | 1.7B | 1.6B | 1.5B | 1.6B | 1.7B | 1.6B | 1.6B | 1.6B | 1.7B | 1.7B |
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 | 96.6M | 72.9M | 117M | 116.2M | 97.8M | 107.8M | 47.3M | 259.9M | 75.4M | 97.5M |
| Depreciation & amortization | 57.2M | 82.5M | 102.9M | 96.6M | 97.8M | 39M | 94.1M | 101.2M | 145.3M | 124.4M |
| Stock-based compensation | 5.4M | 7.1M | 9.7M | 13.5M | 17M | 10.8M | 10.5M | 7.8M | 10.4M | 11.8M |
| Change in working capital | -2.8M | 1M | -14.3M | -2.2M | 6.5M | -15.7M | -17.9M | 3.7M | -22.9M | -13.5M |
| Operating cash flow | 151.7M | 118.1M | 184.7M | 217.5M | 226.4M | 147.8M | 139.1M | 375.4M | 213.1M | 182.7M |
| Capital expenditure | — | 0 | 0 | 6.9M | 0 | 2.4M | 0 | 0 | — | — |
| Investing cash flow | — | 0 | 1.3M | 19.6M | 0 | 2.4M | 0 | 0 | — | — |
| Dividends paid | -81.2M | -95.4M | -100.2M | -106.2M | -26.6M | -124M | -75.1M | -75.2M | -82.9M | -95.5M |
| Share repurchases | — | 0 | 0 | -6M | -54.1M | 0 | 0 | — | — | -419K |
| Financing cash flow | -115.9M | 498.5M | -115.6M | -126.3M | -80.2M | -23.5M | -78.8M | 161K | -2.1M | -118.9M |
| Net change in cash | 35.9M | 616.6M | 70.5M | 110.8M | 146.2M | 126.6M | 60.4M | 375.6M | 211M | 63.8M |
| Free cash flow | 137.2M | 157.9M | 137M | 156.4M | 112.8M | 135.3M | 139.6M | 163M | 153.2M | 182.7M |
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 | 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 | 37.5M | 231.9M | 2.4M | 32M | 9.5M | 31.5M | 8.4M | 60.8M | 15.5M | 12.8M | 23.5M | 18.6M |
| Depreciation & amortization | 22.7M | 21.2M | 39.5M | 40.7M | 31M | 34.2M | 36.1M | 38.2M | 28.8M | 25.5M | 29.8M | 37.7M |
| Stock-based compensation | 1.8M | 1.8M | 2.4M | 2.4M | 2.7M | 2.9M | 2.7M | 3.6M | 2.7M | 2.8M | 3.7M | 2.9M |
| Change in working capital | 7.6M | 5.8M | -8M | -7.6M | -7.7M | 374K | -11.8M | -5.9M | 5.6M | 1.4M | -21.7M | 6.8M |
| Operating cash flow | 73.9M | 266.2M | 35.6M | 68.2M | 38.6M | 70.6M | 36.2M | 43.5M | 55.7M | 51M | 39.1M | 66.7M |
| Capital expenditure | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing cash flow | — | — | — | — | — | — | — | — | — | — | — | — |
| Dividends paid | -18.8M | -18.8M | -20.2M | -20.2M | -21.2M | -21.3M | -23.9M | -23.9M | -23.9M | -23.9M | -26.4M | -26.5M |
| Share repurchases | — | — | — | — | — | — | — | — | — | -9K | — | — |
| Financing cash flow | -19.9M | -241.6M | -57.8M | -17.5M | 36.3M | 36.9M | -4.2M | -138.9M | 77.3M | -52.5M | 52.7M | -62M |
| Net change in cash | 54M | 24.6M | -22.2M | 50.8M | 74.9M | 107.6M | 32M | -95.4M | 133M | -1.5M | 91.8M | 4.7M |
| Free cash flow | 34.4M | 60.2M | 22.9M | 41.2M | 36.6M | 52.4M | 32.6M | 43.5M | 55.7M | 51M | 39.1M | 66.7M |
| $0.19 |
| Dec 13, 2024 | $0.17 |