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 | $0.07 | $0.03 | -57.1% | — | $789.4M | — |
| Q1 26 | $0.11 | $0.19 | +72.7% | — | $1.2B | — |
| Q4 25 | $0.18 | $0.11 | -38.9% | — | $1.1B | — |
| Q3 25 | $0.13 | $0.14 | +7.7% | — | $782.9M | — |
| Q2 25 | $0.13 | $0.12 | -7.7% | — | $692.2M | — |
| Q1 25 | $0.08 | $0.09 | +12.5% | — | $532.1M | — |
| Q4 24 | $0.06 | $0.01 | -83.3% | — | $499.8M | — |
| Q3 24 | $0.05 | $0.02 | -60.0% | — | $448.2M | — |
| Q2 24 | $0.07 | $0.06 | -14.3% | — | $492.6M | — |
| Q1 24 | $0.05 | $0.06 | +20.0% | — | $461.4M | — |
| Q4 23 | $0.08 | $0.07 | -12.5% | — | $512M | — |
| Q3 23 | $0.07 | $0.05 | -28.6% | — | $477.9M | — |
| Q2 23 | $0.07 | $0.07 | 0.0% | — | $470.9M | — |
| Q1 23 | $0.07 | $0.1 | +42.9% | — | $473.6M | — |
| Q4 22 | $0.13 | $0.11 | -15.4% | — | $592.5M | — |
| Q3 22 | $0.05 | $0.03 | -40.0% | — | $392.6M | — |
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 | — | — | $3.1B | — |
| FY24 | — | -$0.48 | — | — | $1.9B | — |
| FY23 | — | $0.01 | — | — | $1.9B | — |
| FY22 | — | $0.24 | — | — | $1.7B |
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 | $683.3M | $638.7M | $1.1B | $1.2B | $1.8B | $1.8B | $1.7B | $1.9B | $1.9B | $3.1B |
| YoY change | +23.4% | -6.53% | +64.6% | +9.91% | +54.8% | -1.49% | -1.68% | +11.6% | -1.67% | +60.9% |
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 | 683.3M | 638.7M | 1.1B | 1.2B | 1.8B | 1.8B | 1.7B | 1.9B | 1.9B | 3.1B |
| Cost of revenue | 473.2M | 488.4M | 670.7M | 705.2M | 830.6M | 993.7M | 1.1B | 1.2B | 1.2B | 1.5B |
| Gross profit | 210.1M | 150.3M | 380.7M | 450.5M | 958.3M | 768.6M | 604.2M | 780M | 706.2M | 1.5B |
| Gross margin | 30.7% | 23.5% | 36.2% | 39% | 53.6% | 43.6% | 34.9% | 40.3% | 37.1% | 50% |
| Research & development | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 59.6M | 67.3M | 73.8M | 74.9M | 69.2M | 72.8M | 79.3M | 83.3M | 84.2M | 92M |
| Operating expenses | 71.2M | 70.6M | 76.8M | 78.5M | 75.2M | 82.1M | 87.7M | 102.3M | 124.3M | 111.8M |
| Operating income | 138.9M | 79.7M | 304.8M | 371.9M | 883.1M | 686.4M | 516.5M | 677.8M | 568.7M | 1.4B |
| Operating margin | 20.3% | 12.5% | 29% | 32.2% | 49.4% | 39% | 29.8% | 35% | 29.9% | 45.9% |
| Non-operating income, net | -60.2M | 2.1M | -7M | 137M | 167.1M | 48.6M | 13M | -362M | -863.8M | -402.1M |
| Pretax income | 68.5M | 68.9M | 267.1M | 482.4M | 1B | 726.2M | 530.6M | 320.3M | -309.2M | 976.8M |
| Income tax | 29.9M | 7.3M | 132.4M | 173.5M | 362M | 265.4M | 243.9M | 278.7M | 317.4M | 550.1M |
| Net income | 38.6M | 61.6M | 45.1M | 315.8M | 672.4M | 460.8M | 286.7M | 41.6M | -626.7M | 426.7M |
| Net margin | 5.65% | 9.64% | 4.29% | 27.3% | 37.6% | 26.1% | 16.5% | 2.15% | -32.9% | 13.9% |
| EBITDA | 262.9M | 236.1M | 564.2M | 623.7M | 1.2B | 1.1B | 930.7M | 1.1B | 959.4M | 1.9B |
| EPS | 0.04 | 0.06 | 0.03 | 0.29 | 0.6 | 0.4 | 0.24 | 0.01 | -0.48 | 0.3 |
| Diluted EPS | 0.04 | 0.06 | 0.02 | 0.29 | 0.59 | 0.4 | 0.24 | 0.01 | -0.48 | 0.28 |
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 | 477.9M | 512M | 461.4M | 492.6M | 448.2M | 499.8M | 532.1M | 692.2M | 782.9M | 1.1B | 1.2B | 789.4M |
| Cost of revenue | 307.4M | 306.4M | 277.2M | 279.4M | 313.4M | 325.8M | 294.4M | 340.8M | 392.6M | 502.7M | 548.9M | 481.1M |
| Gross profit | 170.5M | 205.5M | 184.2M | 213.2M | 134.8M | 174M | 237.8M | 351.4M | 390.3M | 551.3M | 609.8M | 308.3M |
| Gross margin | 35.7% | 40.1% | 39.9% | 43.3% | 30.1% | 34.8% | 44.7% | 50.8% | 49.9% | 52.3% | 52.6% | 39.1% |
| Research & development | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling, general & administrative | 17.4M | 26.4M | 19.1M | 17.8M | 18.4M | 29M | 17.7M | 23.9M | 22.2M | 28.2M | 25.3M | 24.4M |
| Operating expenses | 18.4M | 33.1M | 25M | 20.5M | 45.8M | 33M | 24.9M | 28.7M | 35.3M | 27M | 34.1M | 19M |
| Operating income | 150.9M | 172.5M | 154.9M | 190M | 85.7M | 138.1M | 206M | 317.3M | 354.7M | 522.5M | 573M | 287.1M |
| Operating margin | 31.6% | 33.7% | 33.6% | 38.6% | 19.1% | 27.6% | 38.7% | 45.8% | 45.3% | 49.6% | 49.5% | 36.4% |
| Non-operating income, net | -111.1M | -226.8M | -20.7M | -166.1M | -654.5M | -22.5M | -70.7M | -29M | -155.2M | -143.1M | -55.7M | 351.8M |
| Pretax income | 40.5M | -56.5M | 130.1M | 24.1M | -571.7M | 108.3M | 132.8M | 286.4M | 197.8M | 359.8M | 502M | 627.1M |
| Income tax | 75.3M | 60.9M | 81.6M | 58.8M | 59.3M | 117.6M | 70.2M | 125.6M | 174.7M | 179.6M | 296.4M | 207.5M |
| Net income | -34.8M | -117.4M | 48.5M | -34.8M | -631M | -9.3M | 62.6M | 160.8M | 23.1M | 180.3M | 205.6M | 419.6M |
| Net margin | -7.28% | -22.9% | 10.5% | -7.06% | -140.8% | -1.87% | 11.8% | 23.2% | 2.95% | 17.1% | 17.7% | 53.2% |
| EBITDA | 261M | 287.6M | 253.1M | 292.6M | 179.5M | 214.9M | 210.3M | 424.7M | 460.3M | 673.8M | 740.4M | 413.5M |
| EPS | -0.03 | -0.09 | 0.03 | -0.02 | -0.48 | -0.01 | 0.04 | 0.12 | 0.01 | 0.13 | 0.15 | 0.31 |
| Diluted EPS | -0.03 | -0.09 | 0.03 | -0.02 | -0.48 | -0.01 | 0.04 | 0.1 | 0.01 | 0.11 | 0.14 | 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 | 2.2B | 3B | 2.9B | 4.1B | 5.8B | 4.1B | 3.8B | — | 3.2B | 6B | 7B |
| Enterprise value | 2.6B | 3.6B | 3.3B | 4.2B | 5.5B | 3.5B | 3.2B | — | 3.3B | 6.2B | 7.4B |
| Shares outstanding | 941.7M | 976.4M | 986.8M | 1B | 1B | 1.1B | 1.1B | 1.2B | 1.3B | 1.3B | 1.3B |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 57.8 | 49.2 | 63.9 | 12.9 | 8.69 | 8.99 | 13.3 | — | — | 14 | 9.79 |
| P/S | 3.27 | 4.74 | 2.74 | 3.52 | 3.27 | 2.35 | 2.19 | — | 1.68 | 1.95 | 1.91 |
| P/B | 1.53 | 1.93 | 1.74 | 1.98 | 2.2 | 1.4 | 1.22 | — | 1.05 | 1.64 | 1.82 |
| EV/EBITDA | 9.79 | 15.2 | 5.77 | 6.71 | 4.52 | 3.27 | 3.44 | — | 3.42 | 3.33 | 3.58 |
| EV/Sales | 3.77 | 5.61 | 3.1 | 3.62 | 3.06 | 2.01 | 1.85 | — | 1.73 | 2.02 | 1.97 |
| Earnings yield | 1.73% | 2.03% | 1.57% | 7.77% | 11.5% | 11.1% | 7.55% | — | — | 7.14% | 10.2% |
| FCF yield | 2.73% | -6.53% | 7.95% | 5.68% | 10.2% | 10.2% | 5.41% | — | 27% | 15% | 4.28% |
| PEG | — | — | — | — | — | — | — | — | — | — | 0.06 |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.7% | 23.5% | 36.2% | 39% | 53.6% | 43.6% | 34.9% | 40.3% | 37.1% | 50% | 39.1% |
| Operating margin | 20.3% | 12.5% | 29% | 32.2% | 49.4% | 39% | 29.8% | 35% | 29.9% | 45.9% | 45.7% |
| Net margin | 5.65% | 9.64% | 4.29% | 27.3% | 37.6% | 26.1% | 16.5% | 2.15% | -32.9% | 13.9% | 21.3% |
| ROE | 2.65% | 3.93% | 2.73% | 15.4% | 25.3% | 15.6% | 9.21% | 1.06% | -20.6% | 11.7% | 22.6% |
| ROA | 1.65% | 2.29% | 1.77% | 11.8% | 20% | 12.9% | 7.79% | 0.85% | -13% | 7.26% | 17.6% |
| ROIC | 4.35% | 3.36% | 7.58% | 11% | 25.1% | 18.4% | 11.1% | 2.32% | 18.2% | 15.9% | 20.5% |
| Return on tangible assets | 1.65% | 2.29% | 1.77% | 11.8% | 20% | 12.9% | 7.79% | 0.85% | -13% | 7.26% | 14.4% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current ratio | 1.57 | 0.8 | 1.75 | 2.6 | 2.67 | 4.52 | 4.43 | 2.27 | 1.55 | 1.06 | 1.58 |
| Quick ratio | 0.98 | 0.38 | 0.62 | 1.28 | 1.83 | 3.35 | 3.01 | 1.16 | 0.73 | 0.47 | 0.58 |
| Debt / equity | 0.33 | 0.45 | 0.29 | 0.13 | 0.04 | 0.03 | 0.02 | 0.05 | 0.14 | 0.16 | 0.11 |
| Debt / assets | 0.21 | 0.26 | 0.19 | 0.1 | 0.03 | 0.02 | 0.02 | 0.04 | 0.09 | 0.1 | 0.08 |
| Net debt / EBITDA | 1.3 | 2.35 | 0.67 | 0.19 | -0.31 | -0.55 | -0.64 | -0.1 | 0.09 | 0.11 | 0.07 |
| Interest coverage | 7.73 | 6.34 | 9.72 | 19.2 | 66.5 | 62.6 | 49.9 | 24 | -7.87 | 26.9 | 28.7 |
| Effective tax rate | 43.7% | 10.6% | 49.5% | 36% | 35% | 36.5% | 46% | 87% | 0% | 56.3% | 50.9% |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per share | 0.73 | 0.65 | 1.07 | 1.14 | 1.71 | 1.67 | 1.63 | 1.57 | 1.45 | 2.31 | 2.84 |
| EPS (basic) | 0.04 | 0.06 | 0.03 | 0.29 | 0.6 | 0.4 | 0.24 | 0.01 | -0.48 | 0.3 | 0.3 |
| EPS (diluted) | 0.04 | 0.06 | 0.02 | 0.29 | 0.59 | 0.4 | 0.24 | 0.01 | -0.48 | 0.28 | 0.56 |
| Book value per share | 1.54 | 1.6 | 1.68 | 2.02 | 2.55 | 2.81 | 2.92 | 3.17 | 2.32 | 2.75 | 3.01 |
| FCF per share | 0.06 | -0.2 | 0.23 | 0.23 | 0.57 | 0.4 | 0.19 | -0.09 | 0.66 | 0.68 | 0.62 |
| Cash per share | 0.15 | 0.15 | 0.1 | 0.14 | 0.46 | 0.64 | 0.61 | 0.25 | 0.27 | 0.29 | 0.22 |
| Capex per share | 0.36 | 0.01 | 0 | 0.22 | 0.02 | 0.03 | 0.05 | 0.02 | 0.01 | — | — |
| Metric | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Capex / revenue | 50.2% | 1.03% | 0% | 19% | 1.37% | 1.8% | 2.79% | 1.05% | 0.39% | — | — |
| Capex / operating cash flow | 64.6% | 3.54% | 0% | 37.1% | 2.37% | 3.89% | 8.32% | 6.03% | 8.75% | — | — |
| Payout ratio | 0% | 0% | 0% | 3.25% | 17.1% | 36.5% | 59.5% | 449% | -29.5% | 24.2% | 14.3% |
| Dividend yield | 0% | 0% | 0% | 0.25% | 1.97% | 4.07% | 4.49% | — | 5.78% | 1.73% | 1.52% |
Split-adjusted payout per share by ex-dividend date.
| Ex-dividend | Amount |
|---|---|
| Sep 10, 2026 | $0.02 |
| Jun 10, 2026 | $0.02 |
| Mar 6, 2026 | $0.02 |
| Jun 11, 2025 | $0.02 |
| Mar 7, 2025 | $0.02 |
| Dec 2, 2024 | $0.04 |
| Sep 10, 2024 | $0.04 |
| Jun 11, 2024 | $0.04 |
| — |
| FY21 | — | $0.4 | — | — | $1.8B | — |
| FY20 | — | $0.6 | — | — | $1.8B | — |
| FY19 | — | $0.29 | — | — | $1.2B | — |
| FY18 | — | $0.03 | — | — | $1.1B | — |
| FY17 | — | $0.06 | — | — | $638.7M | — |
| FY16 | — | $0.04 | — | — | $683.3M | — |
| 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 | $477.9M | $512M | $461.4M | $492.6M | $448.2M | $499.8M | $532.1M | $692.2M | $782.9M | $1.1B | $1.2B | $789.4M |
| YoY change | +21.7% | -13.6% | -2.56% | +4.61% | -6.21% | -2.38% | +15.3% | +40.5% | +74.7% | +110.9% | +117.7% | +14% |
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 | 144.7M | 147.5M | 102.8M | 140.6M | 479.7M | 673M | 651.9M | 306.9M | 348.5M | 385.3M |
| Receivables | 10.7M | 20.6M | 12.7M | 37.9M | — | — | — | — | — | 58.3M |
| Inventory | 104.7M | 206.4M | 234M | 217.9M | 238.1M | 272.4M | 332M | 346.5M | 477.6M | 627.2M |
| Total current assets | 277.1M | 395.9M | 363M | 429.5M | 762.7M | 1B | 1B | 710.7M | 901.8M | 1.1B |
| Property, plant & equipment | -594.2M | -783.4M | -1.1B | -875.2M | -1.1B | -1.5B | -2.1B | -1.5B | -2.8B | -4.1B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — |
| Total assets | 2.3B | 2.7B | 2.5B | 2.7B | 3.4B | 3.6B | 3.7B | 4.9B | 4.8B | 5.9B |
| Accounts payable | 78M | 95.1M | 80.3M | 83.4M | 89.1M | 111.7M | 114.8M | 167.1M | 156.4M | 174.8M |
| Short-term debt | 13.9M | 302.6M | 25M | 26M | 34.1M | 25.4M | 15.5M | 16.3M | 16.4M | 33.9M |
| Total current liabilities | 176M | 494.5M | 207.3M | 165.1M | 286.1M | 231.2M | 233.6M | 313.5M | 580.7M | 1.1B |
| Long-term debt | 472.8M | 399.6M | 454.5M | 235.8M | 75.9M | 49.7M | 41.7M | 175.9M | 421.5M | 564.4M |
| Total liabilities | 881.6M | 1.1B | 895M | 631.4M | 701.8M | 600.3M | 569.4M | 964.6M | 1.8B | 2.2B |
| Shareholders' equity | 1.5B | 1.6B | 1.7B | 2.1B | 2.7B | 3B | 3.1B | 3.9B | 3B | 3.6B |
| Total debt | 486.8M | 702.2M | 479.5M | 261.9M | 110M | 75.1M | 57.2M | 192.1M | 437.9M | 598.3M |
| Net debt | 342.1M | 554.7M | 376.8M | 121.3M | -369.7M | -597.9M | -594.7M | -114.8M | 100.9M | 217.9M |
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 | 309.6M | 306.9M | 567.8M | 466.8M | 431.1M | 348.5M | — | 310.3M | 375.7M | 385.3M | 482.1M | 290M |
| Receivables | — | — | — | — | — | — | 47.6M | — | 54.2M | 58.3M | 82.9M | — |
| Inventory | 343.6M | 346.5M | 339.4M | 376.8M | 378.1M | 477.6M | — | 561.1M | 598.5M | 627.2M | 663.4M | 696.9M |
| Total current assets | 707.3M | 710.7M | 996.6M | 926.6M | 921.5M | 901.8M | — | 949.9M | 1.1B | 1.1B | 1.3B | 1.1B |
| Property, plant & equipment | -2.2B | -1.5B | -1.4B | -3.2B | -4B | -2.8B | — | -2.7B | -2.5B | -4.1B | -4.3B | -4.4B |
| Goodwill & intangibles | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 4.9B | 4.9B | 5.3B | 5.2B | 4.8B | 4.8B | — | 5.3B | 5.7B | 5.9B | 6B | 5.7B |
| Accounts payable | 176.9M | 167.1M | 175.9M | 178.5M | 174.6M | 156.4M | — | 157.8M | 157M | 174.8M | 184.4M | 189.4M |
| Short-term debt | 15.1M | 16.3M | 16.4M | 14.9M | 17.3M | 16.4M | — | 31.4M | 30.1M | 33.9M | 28.8M | 32.6M |
| Total current liabilities | 324.7M | 313.5M | 333.6M | 316.3M | 502.3M | 580.7M | — | 969M | 1B | 1.1B | 1.1B | 696.9M |
| Long-term debt | 34.3M | 175.9M | 28.8M | 25.7M | 221.9M | 421.5M | — | 411.5M | 607.5M | 564.4M | 491.1M | 423.5M |
| Total liabilities | 785.7M | 964.6M | 1.4B | 1.3B | 1.6B | 1.8B | — | 2B | 2.3B | 2.2B | 2.3B | 1.7B |
| Shareholders' equity | 4.1B | 3.9B | 3.9B | 3.8B | 3.2B | 3B | — | 3.3B | 3.4B | 3.6B | 3.7B | 4B |
| Total debt | 49.5M | 192.1M | 45.2M | 40.5M | 239.2M | 437.9M | — | 442.9M | 637.6M | 598.3M | 519.9M | 456.1M |
| Net debt | -260.1M | -114.8M | -522.6M | -426.3M | -191.9M | 100.9M | — | 134.4M | 270.4M | 217.9M | 40.5M | 169.5M |
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 | 38.6M | 61.6M | 134.8M | 308.9M | 672.4M | 460.8M | 286.7M | 41.6M | -626.7M | 426.7M |
| Depreciation & amortization | 172.3M | 160.5M | 248.2M | 251.3M | 301.5M | 378.9M | 383.9M | 402.4M | 367.4M | 440.8M |
| Stock-based compensation | 13.7M | 18.1M | 18.3M | 17.1M | 17.1M | 22.6M | 24.7M | 18.2M | 24.3M | 22.9M |
| Change in working capital | 123.9M | -25.3M | -24.5M | -36.2M | -26.9M | -61.5M | -117.1M | -169.5M | -261.6M | -264.1M |
| Operating cash flow | 531.6M | 186.3M | 360M | 593M | 1B | 814.4M | 580.3M | 338.1M | 85.7M | 895.8M |
| Capital expenditure | -343.2M | 6.6M | 0 | -220M | 24.5M | 31.7M | -48.3M | -20.4M | 7.5M | — |
| Investing cash flow | -384.1M | 5.8M | 538K | -171.2M | 14.6M | 16M | -46.7M | -34.5M | -746.4M | -892.7M |
| Dividends paid | 0 | 0 | 0 | -10.3M | -115.3M | -168.4M | -170.6M | -186.7M | -184.6M | -103.4M |
| Share repurchases | — | — | — | — | — | — | — | — | — | -9.8M |
| Financing cash flow | 19M | 332.5M | 76.6M | -240.4M | -762.6M | -237.8M | -220.4M | -200.8M | -60.5M | 11M |
| Net change in cash | 166.5M | 524.6M | 437.1M | 181.5M | 285.7M | 592.7M | 313.1M | 102.8M | -721.3M | 14.1M |
| Free cash flow | 60.9M | -197.7M | 229M | 230.8M | 598.1M | 421.8M | 205.5M | -116.8M | 860.7M | 895.8M |
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 | -34.8M | -117.4M | 48.5M | -34.8M | -631M | -9.3M | — | 160.8M | 23.1M | 180.3M | 205.6M | 419.6M |
| Depreciation & amortization | 101.6M | 109M | 90.4M | 95M | 88.1M | 93.9M | — | 102.7M | 104.7M | 143.9M | 161.2M | 121.1M |
| Stock-based compensation | 2.7M | 5.2M | 4.9M | 4.6M | 5M | 9.8M | — | 8M | 5.1M | 4M | 8.5M | 5.1M |
| Change in working capital | -76.7M | -24.7M | -547K | -110.5M | -177.5M | 33.4M | -65.2M | -57.6M | -52.7M | 10.1M | 132.3M | -66.4M |
| Operating cash flow | 13.1M | -14.4M | 691M | -65.5M | -719.5M | 179.7M | 116.2M | 255.1M | 171.4M | 290.6M | 539.5M | -78.8M |
| Capital expenditure | 0 | -20.4M | — | — | 7.5M | 0 | — | — | — | — | — | — |
| Investing cash flow | -9.4M | -18.8M | -239.6M | -108.4M | -163.3M | -235.1M | — | -236.4M | -277.5M | -183.8M | -176M | -186M |
| Dividends paid | -45.4M | -46.6M | -46M | -45.9M | -46.1M | -46.7M | — | -26M | -25.9M | -26M | -26.3M | -25.9M |
| Share repurchases | — | — | — | — | — | — | — | — | -9.8M | 0 | -79.6M | -92.3M |
| Financing cash flow | -64.4M | -67.2M | -204.1M | -52.5M | 142.2M | 43.9M | -400M | -44.7M | 154.7M | -122.5M | -271.2M | -277.6M |
| Net change in cash | -60.6M | -100.4M | 247.3M | -226.5M | -740.6M | -11.5M | -283.8M | -26M | 48.6M | -15.7M | 92.3M | -542.3M |
| Free cash flow | -115.4M | -83.5M | 710.7M | 62.4M | -16.1M | 103.7M | — | 255.1M | 171.4M | 290.6M | 539.5M | -78.8M |