Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise14.8%
Next ReportNov 04, 2026
Period
Report
EPS Actual
EPS Est
Surprise
Dec. 31, 2026
Aug 20, 2026
$0.38
$0.37
3.5%
June 30, 2026
$0.38
$0.37
3.5%
March 31, 2026
$0.29
$0.22
32.2%
Dec. 31, 2025
$0.26
$0.22
19.5%
Sept. 30, 2025
$0.31
$0.29
8.5%
June 30, 2025
$0.34
$0.24
42.9%
March 31, 2025
$0.20
$0.21
-6.6%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement18
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
·
$573M
$470M
$497M
$455M
·
·
·
$342M
$331M
$322M
$308M
Cost of Revenue
$516M
$432M
$336M
$360M
$346M
$237M
$231M
$254M
$253M
$248M
$239M
$233M
Gross Profit
$173M
$142M
$133M
$137M
$109M
$79M
$74M
$74M
$89M
$82M
$84M
$74M
R&D Expense
$3M
$3M
$4M
$3M
$4M
$4M
$4M
$5M
$6M
$6M
$6M
$6M
SG&A Expense
$135M
$106M
$98M
$100M
$88M
$71M
$69M
$72M
$80M
$77M
$70M
$67M
Operating Expenses
·
·
·
·
·
·
·
·
·
·
$70M
$67M
Operating Income
$38M
$36M
$36M
$37M
$21M
$8M
$13M
$-20M
$-22M
$4M
$14M
$8M
Interest Expense
$6M
$3M
$2M
$4M
$2M
$287.0K
$873.0K
$2M
$2M
$620.0K
$36.0K
$45.0K
Interest Income
·
·
·
·
$0
$19.0K
$3.0K
$38.0K
$39.0K
$91.0K
$84.0K
$26.0K
Other Non-op
$-1M
$398.0K
$-262.0K
$-15.0K
$148.0K
$154.0K
$-513.0K
$-138.0K
·
·
·
·
Pretax Income
$31M
$33M
$33M
$33M
$19M
$8M
$12M
$-22M
$-23M
$3M
$14M
$8M
Income Tax
$9M
$9M
$8M
$8M
$4M
$2M
$2M
$-6M
$-4M
$80.0K
$5M
$2M
Net Income
$23M
$24M
$25M
$26M
$15M
$6M
$10M
$-16M
$-20M
$3M
$9M
$5M
EPS (Basic)
$0.69
$0.82
$0.86
$0.92
$0.55
$0.22
$0.37
$-0.63
$-0.76
$0.12
$0.38
$0.21
EPS (Diluted)
$0.67
$0.79
$0.83
$0.88
$0.54
$0.21
$0.36
$-0.63
$-0.76
$0.12
$0.37
$0.21
Shares (Basic)
32,871,000
29,903,000
29,049,000
28,127,000
27,286,000
26,692,000
26,274,000
26,109,000
25,866,000
25,436,000
24,988,000
24,496,000
Shares (Diluted)
33,707,000
30,832,000
30,068,000
29,316,000
27,993,000
27,440,000
26,473,000
26,109,000
25,866,000
25,988,000
25,592,000
24,638,000
EBITDA
$55M
$48M
$46M
$47M
$31M
$16M
$22M
$-10M
$-11M
$12M
$21M
$14M
Balance Sheet27
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$14M
$3M
$4M
$2M
$2M
$2M
$4M
$966.0K
$3M
$3M
$34M
$26M
Receivables
$151M
$104M
$79M
$78M
$78M
$58M
$38M
$55M
$51M
·
·
·
Inventory
$112M
$80M
$71M
$64M
$74M
$59M
$39M
$44M
$51M
$51M
$44M
$43M
Prepaid Expense
$12M
$7M
$6M
$4M
$3M
$5M
$3M
$3M
$4M
$3M
$3M
$4M
Current Assets
$296M
$194M
$162M
$150M
$159M
$125M
$86M
$111M
$110M
$107M
$128M
$118M
PP&E (Net)
·
·
·
·
·
·
·
$32M
$44M
$47M
$47M
$43M
PP&E (Gross)
·
·
·
·
·
·
·
$105M
$121M
$125M
$130M
$122M
Accum. Depreciation
·
·
·
·
·
·
·
$73M
$77M
$77M
$82M
$78M
Goodwill
$172M
$65M
$57M
$45M
$45M
$44M
$10M
$10M
$31M
$59M
$11M
$11M
Intangibles
$249M
$78M
$74M
$63M
$68M
$68M
$30M
$33M
$35M
$38M
$6M
$6M
Other Non-current Assets
$6M
$4M
$1M
$4M
$3M
$3M
$11M
$15M
$10M
$5M
$4M
$3M
Total Assets
$830M
$396M
$349M
$296M
$311M
$287M
$172M
$201M
$230M
$257M
$196M
$181M
Accounts Payable
$72M
$49M
$32M
$29M
$35M
$33M
$14M
$19M
$18M
$19M
$14M
$15M
Accrued Liabilities
$68M
$45M
$43M
$44M
$39M
$38M
$20M
$21M
$24M
$24M
$25M
$22M
Current Liabilities
$150M
$97M
$79M
$77M
$77M
$71M
$35M
$40M
$42M
$45M
$39M
$37M
Capital Leases
$38M
$12M
$11M
$6M
$6M
$11M
$9M
·
·
·
·
·
Deferred Tax
$27M
$3M
$0
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$3M
$5M
$3M
$3M
$3M
$4M
$1M
$2M
$3M
$1M
$807.0K
$891.0K
Long-term Debt
$256M
$49M
$54M
$35M
$80M
$80M
·
·
·
·
·
·
Total Debt
$256M
$49M
$54M
$35M
$80M
$68M
·
$40M
$45M
$50M
·
·
Common Stock
$278M
$164M
$156M
$149M
$140M
$133M
$128M
$126M
$124M
$120M
$114M
$106M
Retained Earnings
$82M
$66M
$48M
$29M
$8M
$-1M
$-2M
$-6M
$15M
$40M
$42M
$37M
Treasury Stock
·
·
·
·
·
·
·
·
$2M
$2M
$2M
$2M
AOCI
$498.0K
$829.0K
$202.0K
$339.0K
$45.0K
$49.0K
$-93.0K
$16.0K
·
·
·
·
Stockholders' Equity
$361M
$231M
$204M
$178M
$148M
$131M
$126M
$120M
$139M
$160M
$156M
$143M
Liabilities + Equity
$830M
$396M
$349M
$296M
$311M
$287M
$172M
$201M
$230M
$257M
$196M
$181M
Shares Outstanding
36,972,819
30,054,532
29,222,414
28,488,570
27,484,514
26,517,836
26,286,009
25,967,275
25,641,913
24,429,223
24,982,219
24,392,938
Cash Flow20
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$17M
$13M
$10M
$10M
$10M
$8M
$9M
$10M
$10M
$8M
$7M
$6M
Stock-based Comp
$4M
$4M
$4M
$4M
$3M
$2M
$599.0K
$981.0K
$3M
$3M
$3M
$1M
Deferred Tax
$6M
$-2M
$-2M
$-418.0K
$-342.0K
$-1M
$4M
$-6M
$-5M
$-779.0K
$-1M
$-226.0K
Amort. of Intangibles
$9M
$6M
$5M
$5M
$5M
$3M
$3M
$3M
$3M
$1M
$506.0K
$527.0K
Restructuring
·
·
·
·
·
$14.0K
$912.0K
$1M
$0
$1M
·
·
Other Non-cash
$-5M
$-623.0K
$6M
$11M
$-32M
$13M
$7M
$23M
$23M
$8M
$-160.0K
$9M
Operating Cash Flow
$44M
$38M
$43M
$50M
$-4M
$28M
$30M
$11M
$12M
$21M
$18M
$21M
CapEx
$5M
$3M
$5M
$3M
$2M
$2M
$3M
$3M
$3M
$7M
$10M
$5M
Investing Cash Flow
$-337M
$-28M
$-55M
$-3M
$-2M
$-93M
$17M
$-3M
$-2M
$-99M
$-10M
$-2M
Debt Issued
$1.48B
$194M
$159M
$154M
$173M
$87M
$165M
$121M
$95M
$91M
·
·
Net Debt Issued
$207M
$-6M
$19M
$-44M
$11M
$68M
$-40M
$-6M
$-4M
$49M
·
·
Stock Issued
$98M
$0
$0
·
·
·
·
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
$107.0K
$494.0K
$363.0K
$205.0K
Net Stock Activity
$98M
·
·
·
·
·
·
·
$-107.0K
$-494.0K
$-363.0K
$-205.0K
Dividends Paid
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$3M
Financing Cash Flow
$304M
$-11M
$14M
$-47M
$6M
$64M
$-44M
$-11M
$-9M
$47M
$-556.0K
$-1M
Net Change in Cash
$11M
$-653.0K
$2M
$-634.0K
$180.0K
$-1M
$3M
$-2M
$139.0K
$-31M
$7M
$17M
Taxes Paid
$9M
$6M
$10M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$39M
$35M
$38M
$46M
$-6M
$26M
$27M
$9M
$8M
$14M
$8M
$16M
Levered FCF
$35M
$32M
$36M
$44M
$-8M
$26M
$26M
$7M
$7M
$14M
$8M
$16M
Profitability8
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
·
24.7%
28.4%
27.6%
·
·
·
·
26.1%
24.7%
26.0%
24.2%
Operating Margin
·
6.2%
7.6%
7.4%
·
·
·
·
-6.3%
1.1%
4.3%
2.5%
Net Margin
·
4.2%
5.3%
5.2%
·
·
·
·
-5.7%
0.91%
2.9%
1.7%
Pretax Margin
·
5.8%
7.0%
6.7%
·
·
·
·
-6.8%
0.93%
4.3%
2.4%
EBITDA Margin
·
8.4%
9.7%
9.4%
·
·
·
·
-3.3%
3.6%
6.4%
4.5%
ROA
3.7%
6.5%
7.8%
8.5%
5.0%
2.6%
5.1%
-7.6%
-8.0%
1.3%
5.0%
2.9%
ROE
7.4%
10.9%
12.4%
14.9%
10.4%
4.5%
7.7%
-13.6%
-13.9%
1.9%
6.3%
3.7%
ROIC
4.5%
9.4%
10.4%
13.5%
7.3%
3.0%
8.5%
-9.2%
-9.8%
1.7%
6.1%
3.6%
Liquidity & Solvency5
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.0
2.0
2.1
2.0
2.1
1.8
2.5
2.8
2.6
2.4
3.3
3.3
Quick Ratio
1.1
1.1
1.0
1.0
1.1
0.8
1.2
1.4
0.1
0.1
0.9
0.7
Debt / Equity
0.7
0.2
0.3
0.2
0.5
0.5
·
0.3
0.3
0.3
·
·
LT Debt / Equity
0.7
0.2
0.2
0.2
0.5
0.5
·
0.3
0.3
0.3
·
·
Interest Coverage
6.5
11.4
16.5
10.0
10.8
28.0
15.0
-8.7
-12.6
5.8
387.7
167.4
Efficiency3
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
·
1.5
1.5
1.6
·
·
·
·
1.4
1.5
1.7
1.8
Inventory Turnover
5.4
5.7
5.0
5.2
5.2
4.8
5.6
5.6
5.0
5.3
5.5
5.3
Receivables Turnover
·
6.3
6.0
6.4
·
·
·
·
·
·
·
·
Per Share6
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$9.76
$7.68
$6.99
$6.24
$5.54
$4.95
$4.78
$4.62
$5.43
$6.29
$6.23
$5.86
Revenue / Share
·
$18.60
$15.62
$16.95
·
·
·
·
$13.22
$12.75
$12.59
$12.50
Cash Flow / Share
$1.31
$1.24
$1.44
$1.69
$-0.14
$1.02
$1.12
$0.44
$0.44
$0.81
$0.69
$0.85
Cash / Share
$0.39
$0.12
$0.14
$0.06
$0.09
$0.09
$0.13
$0.04
$0.12
$0.12
$1.35
$1.08
Dividend Paid / Share
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.17
$0.12
EPS (TTM)
$0.67
$0.79
$0.83
$0.88
$0.54
$0.21
$0.36
$-0.63
$-0.76
$0.12
$0.37
$0.21
Growth Rates9
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
·
22.1%
-5.5%
9.2%
·
·
·
·
·
·
·
·
Revenue CAGR 3Y
·
8.0%
·
·
·
·
·
·
·
·
·
·
EPS YoY
-15.2%
-4.8%
-5.7%
63.0%
157.1%
-41.7%
·
·
·
·
·
·
EPS CAGR 3Y
-8.7%
13.5%
58.1%
34.7%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
26.1%
17.0%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-7.4%
-2.4%
-3.0%
71.4%
156.2%
-38.8%
·
·
·
·
·
·
Net Income CAGR 3Y
-4.3%
17.5%
62.1%
39.0%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
30.9%
20.5%
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
4.2%
·
·
·
·
·
·
·
·
·
·
·
Valuation (TTM)17
Metric
Trend
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$689M
$573M
$470M
$497M
$455M
$316M
$306M
$329M
$342M
$331M
$322M
$308M
Net Income TTM
$23M
$24M
$25M
$26M
$15M
$6M
$10M
$-16M
$-20M
$3M
$9M
$5M
Market Cap
$983M
$511M
$423M
$357M
$165M
$212M
$170M
$95M
$137M
$230M
$277M
$228M
Enterprise Value
$1.22B
$556M
$473M
$391M
$242M
$278M
·
$133M
$179M
$277M
·
·
P/E
39.7
21.5
17.4
14.3
11.4
38.1
18.0
-5.8
-7.0
75.4
29.9
44.5
P/S
1.4
0.9
0.9
0.7
0.4
0.7
0.6
0.3
0.4
0.7
0.9
0.7
P/B
2.7
2.2
2.1
2.0
1.1
1.6
1.4
0.8
1.0
1.4
1.8
1.6
P / Tangible Book
·
5.8
5.8
5.2
4.7
10.9
2.0
·
·
·
·
·
P / Cash Flow
22.3
13.4
9.7
7.2
-42.6
7.6
5.7
8.2
11.9
10.9
15.5
10.9
P / FCF
·
14.8
11.1
7.7
-27.5
8.2
6.3
10.7
16.9
16.0
36.5
14.1
EV / EBITDA
·
11.5
10.4
8.4
7.7
17.2
·
-13.8
-15.7
23.3
·
·
EV / FCF
·
16.1
12.4
8.4
-40.4
10.8
·
15.0
22.1
19.2
·
·
EV / Revenue
1.8
1.0
1.0
0.8
0.5
0.9
·
0.4
0.5
0.8
·
·
Dividend Yield
0.66%
·
1.4%
1.5%
3.3%
2.5%
3.1%
5.5%
3.8%
2.2%
1.5%
1.3%
Earnings Yield
2.5%
4.6%
5.7%
7.0%
8.8%
2.6%
5.6%
-17.3%
-14.2%
1.3%
3.3%
2.2%
Payout Ratio
28.8%
·
22.8%
21.0%
35.3%
90.3%
55.0%
-31.7%
-26.4%
168.3%
44.4%
56.3%
Annual Payout
$6M
·
$6M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$3M
Income Statement15
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Revenue
$235M
$151M
$147M
$157M
$155M
$132M
$148M
$138M
$129M
$108M
$109M
$123M
$124M
$117M
$129M
$127M
Cost of Revenue
$177M
$112M
$110M
$117M
$115M
$100M
$113M
$104M
$95M
$77M
$77M
$87M
$88M
$85M
$95M
$92M
Gross Profit
$57M
$38M
$37M
$40M
$40M
$33M
$35M
$34M
$34M
$31M
$32M
$37M
$36M
$32M
$34M
$35M
SG&A Expense
$43M
$34M
$29M
$29M
$28M
$27M
$26M
$25M
$25M
$24M
$24M
$26M
$26M
$24M
$25M
$25M
Operating Income
$14M
$4M
$9M
$11M
$12M
$6M
$8M
$9M
$9M
$8M
$8M
$11M
$10M
$8M
$9M
$10M
Interest Expense
$4M
$474.0K
$573.0K
$747.0K
$865.0K
$661.0K
$728.0K
$875.0K
$1M
$134.0K
$453.0K
$566.0K
$764.0K
$877.0K
$1M
$788.0K
Other Non-op
$-330.0K
$-244.0K
$103.0K
$-530.0K
$697.0K
$22.0K
$-382.0K
$61.0K
$-120.0K
$-75.0K
$29.0K
$-96.0K
$72.0K
$71.0K
$55.0K
$-213.0K
Pretax Income
$10M
$3M
$8M
$10M
$12M
$6M
$7M
$8M
$8M
$7M
$7M
$10M
$10M
$7M
$8M
$9M
Income Tax
$3M
$1M
$2M
$2M
$4M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
$2M
$1M
$3M
Net Income
$7M
$2M
$6M
$7M
$8M
$4M
$6M
$7M
$6M
$5M
$6M
$8M
$8M
$5M
$6M
$6M
EPS (Basic)
$0.19
$0.06
$0.20
$0.24
$0.27
$0.13
$0.19
$0.23
$0.19
$0.18
$0.20
$0.28
$0.30
$0.16
$0.23
$0.23
EPS (Diluted)
$0.18
$0.06
$0.20
$0.23
$0.26
$0.13
$0.18
$0.22
$0.19
$0.18
$0.20
$0.27
$0.28
$0.16
$0.22
$0.22
Shares (Basic)
·
33,018,000
31,157,000
30,449,000
·
30,003,000
29,930,000
29,593,000
·
29,163,000
29,024,000
28,757,000
·
28,306,000
28,078,000
27,641,000
Shares (Diluted)
·
33,855,000
32,004,000
31,381,000
·
30,966,000
30,876,000
30,530,000
·
30,122,000
30,043,000
29,955,000
·
29,611,000
29,204,000
28,664,000
EBITDA
·
$7M
$12M
$14M
·
$9M
$11M
$12M
·
$12M
$10M
$13M
·
$10M
$11M
$12M
Balance Sheet23
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Cash & Equivalents
$14M
$10M
$6M
$7M
$3M
$4M
$5M
$7M
$4M
$7M
$3M
$4M
$2M
$1M
$3M
$9M
Receivables
$151M
·
·
·
$104M
·
·
·
$79M
·
·
·
$78M
·
·
·
Inventory
$112M
$117M
$82M
$79M
$80M
$74M
$69M
$71M
$71M
$60M
$60M
$63M
$64M
$68M
$73M
$80M
Prepaid Expense
$12M
$14M
$7M
$7M
$7M
$6M
$5M
$6M
$6M
$5M
$4M
$4M
$4M
$5M
$4M
$4M
Current Assets
$296M
$279M
$187M
$208M
$194M
$186M
$163M
$167M
$162M
$143M
$141M
$154M
$150M
$146M
$149M
$170M
Goodwill
$172M
$208M
$64M
$64M
$65M
$63M
$57M
$57M
$57M
$45M
$45M
$45M
$45M
$45M
$45M
$45M
Intangibles
$249M
$200M
$75M
$77M
$78M
$80M
$71M
$73M
$74M
$60M
$61M
$62M
$63M
$64M
$66M
$67M
Other Non-current Assets
$6M
$3M
$4M
$9M
$4M
$7M
$6M
$5M
$1M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
Total Assets
$830M
$801M
$396M
$405M
$396M
$385M
$345M
$350M
$349M
$288M
$288M
$302M
$296M
$291M
$296M
$320M
Accounts Payable
$72M
$69M
$43M
$47M
$49M
$44M
$32M
$34M
$32M
$26M
$23M
$34M
$29M
$25M
$27M
$41M
Accrued Liabilities
$68M
$61M
$44M
$44M
$45M
$42M
$43M
$43M
$43M
$37M
$39M
$41M
$44M
$38M
$33M
$35M
Current Liabilities
$150M
$188M
$87M
$95M
$97M
$89M
$79M
$80M
$79M
$66M
$66M
$78M
$77M
$66M
$64M
$80M
Capital Leases
$38M
$41M
$23M
$12M
$12M
$13M
$11M
$11M
$11M
$6M
$7M
$8M
$6M
$6M
$7M
$7M
Deferred Tax
$27M
$9M
$3M
·
$3M
·
·
·
$0
·
·
·
·
·
·
·
Other Non-current Liabilities
$3M
$3M
$3M
$6M
$5M
$8M
$3M
$3M
$3M
$4M
$3M
$4M
$3M
$4M
$4M
$3M
Long-term Debt
$256M
$261M
$28M
$51M
$49M
$55M
$38M
$48M
$54M
$16M
$22M
$29M
$35M
$50M
$63M
$78M
Total Debt
·
$261M
$28M
$51M
·
$55M
$38M
$48M
·
$16M
$22M
$29M
·
$50M
$63M
$78M
Common Stock
$278M
$275M
$170M
$169M
$164M
$162M
$160M
$158M
$156M
$154M
$153M
$151M
$149M
$146M
$143M
$141M
Retained Earnings
$82M
$77M
$77M
$72M
$66M
$60M
$57M
$53M
$48M
$44M
$40M
$35M
$29M
$22M
$18M
$13M
AOCI
$498.0K
$637.0K
$875.0K
$632.0K
$829.0K
$307.0K
$45.0K
$93.0K
$202.0K
$385.0K
$354.0K
$283.0K
$339.0K
$237.0K
$120.0K
$52.0K
Stockholders' Equity
$361M
$353M
$248M
$241M
$231M
$222M
$217M
$211M
$204M
$198M
$193M
$187M
$178M
$168M
$161M
$154M
Liabilities + Equity
$830M
$801M
$396M
$405M
$396M
$385M
$345M
$350M
$349M
$288M
$288M
$302M
$296M
$291M
$296M
$320M
Shares Outstanding
36,972,819
36,697,563
31,113,681
31,077,915
30,054,532
29,987,826
29,891,100
29,795,636
29,222,414
29,112,651
29,059,820
28,878,038
28,488,570
28,349,720
28,120,755
27,777,410
Cash Flow16
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
D&A
$7M
$3M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Stock-based Comp
$1M
$716.0K
$1M
$1M
$969.0K
$1M
$1M
$1M
$853.0K
$927.0K
$814.0K
$1M
$1M
$893.0K
$864.0K
$551.0K
Deferred Tax
$4M
$283.0K
$577.0K
$1M
$-3M
$-288.0K
$-184.0K
$742.0K
$-463.0K
$-552.0K
$90.0K
$-681.0K
$-477.0K
$10.0K
$-301.0K
$350.0K
Amort. of Intangibles
$4M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Other Non-cash
·
·
·
$-12M
·
·
·
$435.0K
·
·
·
$-346.0K
·
·
·
$999.0K
Operating Cash Flow
$12M
$7M
$25M
$676.0K
$9M
$7M
$10M
$12M
$11M
$12M
$9M
$11M
$17M
$12M
$9M
$11M
CapEx
$2M
$707.0K
$2M
$967.0K
$950.0K
$690.0K
$1M
$759.0K
$762.0K
$1M
$2M
$1M
$1M
$759.0K
$561.0K
$434.0K
Investing Cash Flow
$-2M
$-332M
$-2M
$-707.0K
$-3M
$-23M
$-1M
$-818.0K
$-51M
$-1M
$-2M
$-1M
$-1M
$-759.0K
$-560.0K
$-434.0K
Debt Issued
$48M
$1.35B
$32M
$55M
$47M
$66M
$40M
$41M
$75M
$599.0K
$40M
$43M
$33M
$35M
$40M
$45M
Net Debt Issued
·
·
·
$2M
·
·
·
$-7M
·
·
·
$-7M
·
·
·
$-2M
Stock Issued
$0
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
Financing Cash Flow
$-6M
$330M
$-24M
$4M
$-8M
$16M
$-11M
$-8M
$37M
$-7M
$-8M
$-7M
$-15M
$-13M
$-15M
$-4M
Net Change in Cash
$4M
$4M
$-736.0K
$4M
$-844.0K
$-411.0K
$-2M
$3M
$-3M
$5M
$-873.0K
$2M
$478.0K
$-1M
$-6M
$7M
Free Cash Flow
·
·
·
$-291.0K
·
·
·
$11M
·
·
·
$9M
·
·
·
$10M
Levered FCF
·
·
·
$-850.7K
·
·
·
$10M
·
·
·
$9M
·
·
·
$10M
Profitability8
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Gross Margin
·
25.4%
25.5%
25.6%
·
24.8%
23.6%
24.4%
·
28.8%
28.9%
29.6%
·
27.4%
26.5%
27.3%
Operating Margin
·
2.7%
6.0%
7.0%
·
4.7%
5.7%
6.6%
·
7.1%
7.2%
8.9%
·
6.6%
7.0%
7.9%
Net Margin
·
1.4%
4.3%
4.6%
·
2.9%
3.8%
4.8%
·
5.0%
5.4%
6.5%
·
4.0%
5.0%
4.9%
Pretax Margin
·
2.2%
5.7%
6.2%
·
4.2%
5.0%
6.0%
·
6.9%
6.8%
8.4%
·
5.9%
6.1%
7.1%
EBITDA Margin
·
5.0%
8.2%
9.0%
·
7.0%
7.8%
8.7%
·
11.4%
9.3%
10.8%
·
8.7%
8.9%
9.8%
ROA
·
0.35%
1.7%
1.9%
·
1.1%
1.8%
2.1%
·
1.9%
2.0%
2.6%
·
1.6%
2.1%
2.0%
ROE
·
0.73%
2.7%
3.2%
·
1.8%
2.8%
3.4%
·
2.9%
3.3%
4.7%
·
3.0%
4.3%
4.3%
ROIC
·
0.41%
2.4%
2.8%
·
1.6%
2.5%
2.8%
·
2.6%
2.9%
4.0%
·
2.4%
3.3%
3.0%
Liquidity & Solvency5
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Current Ratio
·
1.5
2.1
2.2
·
2.1
2.1
2.1
·
2.2
2.2
2.0
·
2.2
2.3
2.1
Quick Ratio
·
0.1
0.1
0.1
·
0.0
0.1
0.1
·
0.1
0.0
0.0
·
0.0
0.0
0.1
Debt / Equity
·
0.7
0.1
0.2
·
0.2
0.2
0.2
·
0.1
0.1
0.2
·
0.3
0.4
0.5
LT Debt / Equity
·
0.6
0.1
0.2
·
0.2
0.2
0.2
·
0.1
0.1
0.1
·
0.3
0.4
0.5
Interest Coverage
·
8.6
15.5
14.7
·
9.4
11.6
10.4
·
57.2
17.3
19.5
·
8.8
7.2
12.7
Efficiency2
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Asset Turnover
·
0.3
0.4
0.4
·
0.4
0.5
0.4
·
0.4
0.4
0.4
·
0.4
0.4
0.4
Inventory Turnover
·
1.2
1.4
1.6
·
1.5
1.7
1.6
·
1.2
1.2
1.2
·
1.2
1.3
1.2
Per Share6
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Book Value / Share
·
$9.61
$7.97
$7.77
·
$7.39
$7.26
$7.09
·
$6.82
$6.64
$6.46
·
$5.92
$5.74
$5.53
Revenue / Share
·
$4.45
$4.59
$5.01
·
$4.28
$4.78
$4.52
·
$3.59
$3.63
$4.12
·
$3.97
$4.41
$4.43
Cash Flow / Share
·
·
·
$0.02
·
·
·
$0.39
·
·
·
$0.35
·
·
·
$0.37
Cash / Share
·
$0.28
$0.21
$0.23
·
$0.14
$0.16
$0.23
·
$0.25
$0.09
$0.12
·
$0.05
$0.10
$0.33
Dividend Paid / Share
·
·
·
·
$0.05
$0.05
$0.05
$0.05
$-0.25
$0.05
$0.20
$0.20
$0.00
$0.00
$0.05
$0.05
EPS (TTM)
·
$0.75
$0.82
$0.80
·
$0.72
$0.77
$0.79
·
$0.93
$0.91
$0.93
·
$0.79
$0.76
$0.65
Valuation (TTM)14
Metric
Trend
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Revenue TTM
·
$610M
$592M
$593M
·
$547M
$523M
$484M
·
$464M
$474M
$493M
·
$501M
$493M
$476M
Net Income TTM
·
$24M
$26M
$25M
·
$22M
$23M
$24M
·
$28M
$27M
$28M
·
$23M
$21M
$18M
Market Cap
·
$683M
$570M
$734M
·
$510M
$580M
$481M
·
$440M
$409M
$459M
·
$395M
$344M
$214M
Enterprise Value
·
$933M
$592M
$777M
·
$561M
$614M
$522M
·
$449M
$428M
$484M
·
$443M
$404M
$282M
P/E
·
24.8
22.3
29.5
·
23.6
25.2
20.4
·
16.3
15.5
17.1
·
17.6
16.1
11.8
P/S
·
1.1
1.0
1.2
·
0.9
1.1
1.0
·
0.9
0.9
0.9
·
0.8
0.7
0.4
P/B
·
1.9
2.3
3.0
·
2.3
2.7
2.3
·
2.2
2.1
2.5
·
2.4
2.1
1.4
P / Tangible Book
·
·
5.2
7.3
·
6.5
6.6
5.9
·
4.7
4.7
5.8
·
6.8
6.8
5.1
P / Cash Flow
·
·
·
1085.4
·
·
·
40.6
·
·
·
43.3
·
·
·
20.2
EV / Revenue
·
1.5
1.0
1.3
·
1.0
1.2
1.1
·
1.0
0.9
1.0
·
0.9
0.8
0.6
Dividend Yield
·
0.89%
1.1%
0.82%
·
1.2%
1.0%
1.2%
·
1.3%
1.3%
1.2%
·
1.4%
1.6%
·
Earnings Yield
·
4.0%
4.5%
3.4%
·
4.2%
4.0%
4.9%
·
6.2%
6.5%
5.9%
·
5.7%
6.2%
8.5%
Payout Ratio
·
·
·
20.6%
·
·
·
22.4%
·
·
·
17.4%
·
·
·
22.4%
Annual Payout
·
$6M
$6M
$6M
·
$6M
$6M
$6M
·
$6M
$6M
$5M
·
$6M
$5M
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Revenue
·
$573M
$470M
$497M
$455M
Gross Margin %
·
24.7%
28.4%
27.6%
·
Operating Margin %
·
6.2%
7.6%
7.4%
·
Net Income
$23M
$24M
$25M
$26M
$15M
Diluted EPS
$0.67
$0.79
$0.83
$0.88
$0.54
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Debt / Equity
0.7
0.2
0.3
0.2
0.5
Current Ratio
2.0
2.0
2.1
2.0
2.1
Quick Ratio
1.1
1.1
1.0
1.0
1.1
Metric
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Free Cash Flow
$39M
$35M
$38M
$46M
$-6M
Institutional owners (13F)
189 filers
· $878.9M total
· As of Sept. 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders189
Value held$878.9M
New positions23
Exited positions35
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
23 (-34 vs prior Q)
35 (+19 vs prior Q)
71 (+10 vs prior Q)
50 (0 vs prior Q)
+3.7M
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Filer
Filed
Stake
Status
Purpose
Filing
Accretive Capital Management, LLC, Accretive Capital Partners, LLC, Accretive Capital Catalyst, LLC, Richard E. Fearon, Jr.
×3 filings
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
34 insiders
· 18 officers · 15 directors