Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise0.77%
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
$0.14
$0.14
-2.2%
March 31, 2026
$0.02
$0.02
-5.2%
Dec. 31, 2025
$0.15
$0.15
-2.9%
Sept. 30, 2025
$0.14
$0.14
-0.28%
June 30, 2025
$0.14
$0.12
14.5%
March 31, 2025
$0.02
$0.00
—
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement14
Metric
Trend
2025
2024
2023
2022
2021
Revenue
$1.68B
$1.54B
$1.50B
$1.44B
$1.20B
Gross Profit
·
·
$428M
$389M
$331M
SG&A Expense
$374M
$337M
$311M
$302M
$260M
Operating Expenses
$1.55B
$1.41B
$1.36B
$1.23B
$1.02B
Operating Income
$124M
$130M
$142M
$206M
$182M
Other Non-op
$-235.0K
$71.0K
$4M
$5M
$-5M
Pretax Income
$37M
$49M
$47M
$124M
$78M
Income Tax
$15M
$20M
$-6M
$40M
$-6M
Net Income
$23M
$29M
$53M
$85M
$83M
EPS (Basic)
$0.14
$0.18
$0.35
$0.60
$0.59
EPS (Diluted)
$0.14
$0.17
$0.34
$0.58
$0.57
Shares (Basic)
156,649,000
160,911,000
151,027,000
141,561,000
141,545,000
Shares (Diluted)
162,779,000
166,706,000
156,156,000
146,049,000
145,391,000
EBITDA
$205M
·
$203M
·
·
Balance Sheet27
Metric
Trend
2025
2024
2023
2022
2021
Cash & Equivalents
$86M
$150M
$180M
$112M
·
Receivables
$17M
$17M
$12M
$14M
·
Inventory
$41M
$34M
$33M
$22M
·
Prepaid Expense
$53M
$29M
$26M
$36M
·
Current Assets
$197M
$230M
$258M
$192M
·
PP&E (Net)
·
·
·
$191M
·
PP&E (Gross)
·
·
·
$319M
·
Accum. Depreciation
·
·
·
$129M
·
Goodwill
$678M
$665M
$687M
$681M
$704M
Intangibles
$154M
$159M
$167M
$171M
·
Other Non-current Assets
$9M
$8M
$3M
$4M
·
Total Assets
$2.01B
$1.89B
$1.87B
$1.71B
·
Accounts Payable
$76M
$83M
$93M
$81M
·
Current Liabilities
$244M
$231M
$241M
$273M
·
Capital Leases
$576M
$472M
$419M
$349M
·
Deferred Tax
·
$0
$28M
$63M
·
Other Non-current Liabilities
$47M
$25M
$18M
$12M
·
Total Liabilities
$1.58B
$1.46B
$1.49B
$1.48B
·
Long-term Debt
$730M
·
$817M
·
·
Total Debt
$708M
·
$785M
·
·
Common Stock
·
·
·
$0
·
Paid-in Capital
$695M
$658M
$593M
$226M
·
Retained Earnings
$-273M
$-250M
$-248M
$-38M
·
AOCI
$13M
$14M
$30M
$39M
·
Stockholders' Equity
$436M
$422M
$376M
$227M
$185M
Liabilities + Equity
$2.01B
$1.89B
$1.87B
$1.71B
·
Shares Outstanding
155,283,000
159,164,000
160,453,000
141,590,000
0
Cash Flow17
Metric
Trend
2025
2024
2023
2022
2021
D&A
$80M
$70M
$61M
$56M
$47M
Stock-based Comp
$39M
$62M
$73M
$2M
$732.0K
Deferred Tax
$8M
$-32M
$-35M
$20M
$-22M
Amort. of Intangibles
$7M
$8M
$5M
$6M
$9M
Other Non-cash
$18M
·
$24M
·
·
Operating Cash Flow
$167M
$134M
$175M
$169M
$176M
CapEx
$119M
$106M
$92M
$110M
$41M
Investing Cash Flow
$-118M
$-81M
$-92M
$-111M
$-263M
Debt Issued
$746M
$0
$529M
$0
$817M
Net Debt Issued
$-35M
·
$529M
·
·
Stock Repurchased
$45M
$32M
$699.0K
$0
·
Net Stock Activity
$-45M
·
·
·
·
Dividends Paid
$0
$0
$262M
$69M
$75M
Financing Cash Flow
$-116M
$-77M
$-17M
$-40M
$53M
Net Change in Cash
$-64M
$-30M
$68M
$14M
$-40M
Taxes Paid
$35M
$48M
$22M
$31M
$30M
Free Cash Flow
$49M
·
$83M
·
·
Profitability8
Metric
Trend
2025
2024
2023
2022
2021
Gross Margin
·
·
28.5%
·
·
Operating Margin
7.4%
·
9.5%
·
·
Net Margin
1.4%
·
3.5%
·
·
Pretax Margin
2.2%
·
3.1%
·
·
EBITDA Margin
12.2%
·
13.5%
·
·
ROA
1.2%
·
3.0%
·
·
ROE
5.3%
·
15.4%
·
·
ROIC
6.6%
·
13.8%
·
·
Liquidity & Solvency4
Metric
Trend
2025
2024
2023
2022
2021
Current Ratio
0.8
·
1.1
·
·
Quick Ratio
0.4
·
0.8
·
·
Debt / Equity
1.6
·
2.1
·
·
LT Debt / Equity
1.6
·
2.1
·
·
Efficiency2
Metric
Trend
2025
2024
2023
2022
2021
Asset Turnover
0.9
·
0.8
·
·
Receivables Turnover
99.2
·
116.0
·
·
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
Book Value / Share
$2.81
·
$2.34
·
·
Revenue / Share
$10.31
·
$9.61
·
·
Cash Flow / Share
$1.03
·
$1.12
·
·
Cash / Share
$0.55
·
$1.12
·
·
Dividend / Share
·
·
$1.32
$0.35
$0.38
EPS (TTM)
$0.14
$0.17
$0.34
·
·
Growth Rates6
Metric
Trend
2025
2024
2023
2022
2021
Revenue YoY
9.2%
2.5%
4.4%
19.4%
·
Revenue CAGR 3Y
5.3%
8.5%
·
·
·
EPS YoY
-17.6%
-50.0%
-41.4%
1.8%
·
EPS CAGR 3Y
-37.7%
-33.2%
·
·
·
Net Income YoY
-22.0%
-45.4%
-37.3%
1.6%
·
Net Income CAGR 3Y
-35.6%
-29.6%
·
·
·
Valuation (TTM)16
Metric
Trend
2025
2024
2023
2022
2021
Revenue TTM
$1.68B
$1.54B
$1.50B
·
·
Net Income TTM
$23M
$29M
$53M
·
·
Market Cap
$1.47B
·
$2.79B
·
·
Enterprise Value
$2.09B
·
$3.39B
·
·
P/E
67.5
60.6
51.1
·
·
P/S
0.9
·
1.9
·
·
P/B
3.4
·
7.4
·
·
P / Cash Flow
8.8
·
15.9
·
·
P / FCF
30.2
·
33.4
·
·
EV / EBITDA
10.2
·
16.7
·
·
EV / FCF
43.0
·
40.7
·
·
EV / Revenue
1.2
·
2.3
·
·
Dividend Yield
0.00%
·
9.4%
·
·
Earnings Yield
1.5%
1.7%
2.0%
·
·
Payout Ratio
0.00%
·
493.7%
·
·
Annual Payout
$0
$0
$262M
·
·
Income Statement14
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$448M
$403M
$543M
$427M
$417M
$370M
$402M
$395M
$387M
$354M
$383M
$393M
$346M
$367M
Gross Profit
·
·
·
·
·
·
·
$101M
$103M
$86M
·
$119M
$86M
·
SG&A Expense
$102M
$98M
$129M
$100M
$88M
$87M
$92M
$84M
$83M
$78M
$79M
$82M
$77M
$75M
Operating Expenses
$406M
$391M
$516M
$391M
$383M
$360M
$369M
$346M
$354M
$338M
$346M
$372M
$330M
$321M
Operating Income
$42M
$12M
$27M
$36M
$34M
$10M
$33M
$49M
$32M
$16M
$37M
$20M
$16M
$46M
Other Non-op
$66.0K
$-204.0K
$-457.0K
$66.0K
$-37.0K
$-166.0K
$-151.0K
$-168.0K
$496.0K
$-106.0K
$4M
$-45.0K
$-216.0K
$4M
Pretax Income
$31M
$-6M
$-9M
$-17M
$27M
$-6M
$3M
$35M
$16M
$-5M
$24M
$-9M
$-14M
$38M
Income Tax
$10M
$-1M
$-1M
$-3M
$8M
$-941.0K
$5M
$14M
$6M
$-4M
$-20M
$6M
$-3M
$11M
Net Income
$22M
$-5M
$-8M
$-14M
$19M
$-5M
$-2M
$22M
$10M
$-467.0K
$44M
$-16M
$-10M
$26M
EPS (Basic)
$0.14
$-0.03
$-0.05
$-0.09
$0.12
$-0.03
$-0.01
$0.13
$0.06
$0.00
$0.29
$-0.10
$-0.07
$0.19
EPS (Diluted)
$0.14
$-0.03
$-0.05
$-0.09
$0.12
$-0.03
$-0.02
$0.13
$0.06
$0.00
$0.28
$-0.10
$-0.07
$0.18
Shares (Basic)
153,862,000
155,043,000
·
155,770,000
156,464,000
158,584,000
·
160,856,000
161,788,000
161,247,000
·
160,247,000
141,695,000
·
Shares (Diluted)
159,103,000
155,043,000
·
155,770,000
162,393,000
158,584,000
·
165,671,000
168,010,000
161,247,000
·
160,247,000
141,695,000
·
EBITDA
$68M
$35M
·
$55M
$55M
·
·
$66M
$50M
$35M
·
$36M
·
·
Balance Sheet27
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$92M
$62M
$86M
$64M
$71M
$73M
$150M
$138M
$161M
$102M
·
$125M
·
·
Receivables
$19M
$18M
$17M
$18M
$19M
$18M
$17M
$16M
$14M
$13M
·
$12M
·
·
Inventory
$45M
$45M
$41M
$47M
$43M
$39M
$34M
$40M
$38M
$35M
·
$36M
·
·
Prepaid Expense
$49M
$56M
$53M
$62M
$38M
$31M
$29M
$33M
$38M
$32M
·
$25M
·
·
Current Assets
$205M
$180M
$197M
$194M
$171M
$164M
$230M
$226M
$250M
$218M
·
$208M
·
·
PP&E (Net)
·
·
·
·
·
·
·
·
·
·
·
$218M
·
·
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
·
$388M
·
·
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
·
$170M
·
·
Goodwill
$669M
$674M
$678M
$674M
$679M
$667M
$665M
$682M
$679M
$682M
$687M
$681M
·
$681M
Intangibles
$151M
$152M
$154M
$154M
$156M
$158M
$159M
$163M
$165M
$164M
·
$167M
·
·
Other Non-current Assets
$12M
$12M
$9M
$7M
$6M
$4M
$8M
$4M
$4M
$3M
·
$3M
·
·
Total Assets
$2.08B
$2.02B
$2.01B
$1.96B
$1.94B
$1.86B
$1.89B
$1.89B
$1.89B
$1.82B
·
$1.79B
·
·
Accounts Payable
$80M
$73M
$76M
$74M
$91M
$79M
$83M
$81M
$106M
$93M
·
$81M
·
·
Current Liabilities
$244M
$229M
$244M
$241M
$249M
$221M
$231M
$216M
$243M
$221M
·
$223M
·
·
Capital Leases
$632M
$604M
$576M
$531M
$530M
$493M
$472M
$470M
$460M
$439M
·
$398M
·
·
Deferred Tax
·
·
·
$1M
·
·
·
$13M
$7M
$7M
·
$59M
·
·
Other Non-current Liabilities
$51M
$49M
$47M
$38M
$37M
$32M
$25M
$22M
$24M
$20M
·
$14M
·
·
Total Liabilities
$1.63B
$1.59B
$1.58B
$1.55B
$1.52B
$1.45B
$1.46B
$1.46B
$1.47B
$1.42B
·
$1.48B
·
·
Long-term Debt
$726M
$728M
$730M
$750M
·
·
·
·
·
·
·
·
·
·
Total Debt
$706M
$707M
·
$729M
$701M
·
·
$735M
$736M
$736M
·
$783M
·
·
Common Stock
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Paid-in Capital
$705M
$704M
$695M
$689M
$681M
$669M
$658M
$647M
$636M
$615M
·
$571M
·
·
Retained Earnings
$-277M
$-289M
$-273M
$-286M
$-272M
$-267M
$-250M
$-238M
$-242M
$-248M
·
$-291M
·
·
AOCI
$16M
$15M
$13M
$12M
$15M
$12M
$14M
$23M
$25M
$28M
·
$33M
·
·
Stockholders' Equity
$444M
$430M
$436M
$415M
$423M
$414M
$422M
$433M
$419M
$395M
$376M
$313M
·
$227M
Liabilities + Equity
$2.08B
$2.02B
$2.01B
$1.96B
$1.94B
$1.86B
$1.89B
$1.89B
$1.89B
$1.82B
·
$1.79B
·
·
Shares Outstanding
153,769,000
154,699,000
155,283,000
156,219,000
155,397,000
157,857,000
159,164,000
160,106,000
161,702,000
161,728,000
160,453,000
160,453,000
·
141,590,000
Cash Flow16
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$25M
$23M
$28M
$18M
$21M
$19M
$17M
$17M
$17M
$18M
$16M
$16M
$14M
$16M
Stock-based Comp
$2M
$8M
$-13M
$7M
$12M
$12M
$11M
$10M
$22M
$19M
$22M
$49M
$917.0K
$862.0K
Deferred Tax
$6M
$-319.0K
$22M
$9M
$-2M
$-4M
$-17M
$6M
$180.0K
$-21M
$-32M
$-9M
$-9M
$6M
Other Non-cash
·
$-7M
·
·
·
·
·
·
·
$-22M
·
·
·
·
Operating Cash Flow
$74M
$18M
$89M
$22M
$54M
$419.0K
$56M
$24M
$60M
$-6M
$71M
$51M
$-15M
$52M
CapEx
$30M
$28M
$38M
$28M
$33M
$21M
$26M
$27M
$31M
$22M
$17M
$27M
$21M
$30M
Investing Cash Flow
$-29M
$-28M
$-63M
$-28M
$-34M
$-19M
$-25M
$-27M
$-5M
$-23M
$-17M
$-28M
$-21M
$-29M
Debt Issued
·
·
$746M
·
·
·
$0
$0
$0
$0
$0
$0
$529M
$0
Net Debt Issued
·
$-2M
·
·
·
·
·
·
·
$-51M
·
·
·
·
Stock Repurchased
$10M
$10M
$24M
$0
$24M
$12M
$11M
$18M
$3M
$0
$699.0K
$0
·
·
Net Stock Activity
·
$-10M
·
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$262M
$69M
Financing Cash Flow
$-14M
$-14M
$-52M
$-285.0K
$-24M
$-58M
$-12M
$-21M
$4M
$-48M
$-933.0K
$-7M
$17M
$-29M
Net Change in Cash
$30M
$-24M
$-22M
$-7M
$-2M
$-77M
$12M
$-23M
$58M
$-78M
$55M
$14M
$-19M
$-4M
Taxes Paid
·
·
$7M
$7M
$21M
$7M
$20M
$7M
$17M
$5M
$12M
$775.0K
$5M
$6M
Free Cash Flow
·
$-10M
·
·
·
·
·
·
·
$-28M
·
·
·
·
Profitability8
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
·
·
·
·
·
·
·
25.6%
26.6%
24.2%
·
30.2%
·
·
Operating Margin
9.4%
3.1%
·
8.5%
8.2%
·
·
12.3%
8.3%
4.6%
·
5.2%
·
·
Net Margin
4.8%
-1.3%
·
-3.3%
4.5%
·
·
5.5%
2.5%
-0.13%
·
-4.0%
·
·
Pretax Margin
7.0%
-1.6%
·
-4.1%
6.4%
·
·
9.0%
4.1%
-1.4%
·
-2.4%
·
·
EBITDA Margin
15.1%
8.7%
·
12.8%
13.2%
·
·
16.7%
12.8%
9.8%
·
9.2%
·
·
ROA
1.1%
-0.27%
·
-0.73%
0.99%
·
·
1.2%
0.53%
-0.05%
·
-1.7%
·
·
ROE
5.0%
-1.2%
·
-3.3%
4.5%
·
·
5.8%
4.8%
-0.24%
·
-10.0%
·
·
ROIC
2.5%
0.90%
·
2.6%
2.1%
·
·
2.5%
1.7%
0.14%
·
3.1%
·
·
Liquidity & Solvency4
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
0.8
0.8
·
0.8
0.7
·
·
1.0
1.0
1.0
·
0.9
·
·
Quick Ratio
0.5
0.3
·
0.3
0.4
·
·
0.7
0.7
0.5
·
0.6
·
·
Debt / Equity
1.6
1.6
·
1.8
1.7
·
·
1.7
1.8
1.9
·
2.5
·
·
LT Debt / Equity
1.6
1.6
·
1.8
1.7
·
·
1.7
1.8
1.9
·
2.5
·
·
Efficiency2
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
·
·
0.2
0.2
0.4
·
0.4
·
·
Receivables Turnover
23.3
22.8
·
25.1
25.4
·
·
28.6
29.1
56.4
·
65.7
·
·
Per Share6
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$2.89
$2.78
·
$2.65
$2.73
·
·
$2.70
$2.59
$2.44
·
$1.95
·
·
Revenue / Share
$2.82
$2.60
·
$2.74
$2.57
·
·
$2.38
$2.30
$2.20
·
$2.45
·
·
Cash Flow / Share
·
$0.12
·
·
·
·
·
·
·
$-0.04
·
·
·
·
Cash / Share
$0.60
$0.40
·
$0.41
$0.45
·
·
$0.86
$0.99
$0.63
·
$0.78
·
·
Dividend / Share
·
·
·
·
·
·
·
·
·
·
$0.00
$0.00
$1.32
·
EPS (TTM)
$-0.03
$-0.05
·
$-0.02
$0.20
$0.16
·
$0.47
$0.24
$0.42
·
$0.25
$0.43
·
Valuation (TTM)13
Metric
Trend
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$1.82B
$1.79B
·
$1.62B
$1.58B
$1.51B
·
$1.52B
$1.52B
$1.51B
·
$1.48B
$1.46B
·
Net Income TTM
$-6M
$-9M
·
$-2M
$34M
$26M
·
$75M
$38M
$63M
·
$36M
$63M
·
Market Cap
$1.53B
$1.16B
·
$2.14B
$1.60B
·
·
$1.71B
$1.98B
$3.12B
·
$3.00B
·
·
Enterprise Value
$2.15B
$1.81B
·
$2.81B
$2.23B
·
·
$2.31B
$2.55B
$3.75B
·
$3.65B
·
·
P/E
-332.3
-150.0
·
-685.5
51.4
43.8
·
22.7
51.0
45.9
·
74.7
·
·
P/S
0.8
0.6
·
1.3
1.0
·
·
1.1
1.3
2.1
·
2.0
·
·
P/B
3.5
2.7
·
5.2
3.8
·
·
4.0
4.7
7.9
·
9.6
·
·
P / Cash Flow
·
63.8
·
·
·
·
·
·
·
-537.6
·
·
·
·
EV / Revenue
1.2
1.0
·
1.7
1.4
·
·
1.5
1.7
2.5
·
2.5
·
·
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
·
·
0.00%
0.00%
·
·
·
·
·
Earnings Yield
-0.30%
-0.67%
·
-0.15%
1.9%
2.3%
·
4.4%
2.0%
2.2%
·
1.3%
·
·
Payout Ratio
·
·
·
·
·
·
·
·
·
0.00%
·
·
·
·
Annual Payout
$0
$0
·
$0
$0
·
·
$0
$0
·
·
·
·
·
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Revenue
$1.68B
$1.54B
$1.50B
$1.44B
$1.20B
Gross Margin %
·
·
28.5%
·
·
Operating Margin %
7.4%
·
9.5%
·
·
Net Income
$23M
$29M
$53M
$85M
$83M
Diluted EPS
$0.14
$0.17
$0.34
$0.58
$0.57
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Debt / Equity
1.6
·
2.1
·
·
Current Ratio
0.8
·
1.1
·
·
Quick Ratio
0.4
·
0.8
·
·
Metric
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Free Cash Flow
$49M
·
$83M
·
·
Institutional owners (13F)
159 filers
· $1.6B 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.
Holders159
Value held$1.6B
New positions20
Exited positions26
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
20 (-22 vs prior Q)
26 (+5 vs prior Q)
68 (+9 vs prior Q)
36 (-5 vs prior Q)
-941K
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.