$2.88B
Revenue
$208.40M
Net Income
-
Gross Margin
11.86%
Op. Margin
$139.50M
Free Cash Flow
| Breakdown | Q4 2025 (Dec 31, 2025) |
Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Sep 30, 2023) |
Q2 2023 (Jun 30, 2023) |
Q1 2023 (Mar 31, 2023) |
Q4 2022 (Dec 31, 2022) |
Q3 2022 (Sep 30, 2022) |
Q2 2022 (Jun 30, 2022) |
Q1 2022 (Mar 31, 2022) |
Q4 2021 (Dec 31, 2021) |
Q3 2021 (Sep 30, 2021) |
Q2 2021 (Jun 30, 2021) |
Q1 2021 (Mar 31, 2021) |
Q4 2020 (Dec 31, 2020) |
Q3 2020 (Sep 30, 2020) |
Q2 2020 (Jun 30, 2020) |
Q1 2020 (Mar 31, 2020) |
Q4 2019 (Dec 31, 2019) |
Q3 2019 (Sep 30, 2019) |
Q2 2019 (Jun 30, 2019) |
Q1 2019 (Mar 31, 2019) |
Q4 2018 (Dec 31, 2018) |
Q3 2018 (Sep 30, 2018) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $716.70M | $797.80M | $736.90M | $632.00M | $666.20M | $640.40M | $664.70M | $598.60M | $582.20M | $591.70M | $584.80M | $549.20M | $500.30M | $603.90M | $602.80M | $535.80M | $521.80M | $559.10M | $515.10M | $440.40M | $458.90M | $490.00M | $498.50M | $488.20M | $446.90M | $445.00M | $434.10M | $410.90M | $374.40M | $378.60M |
| Revenue Growth % (YoY) | 7.6% | 24.6% | 10.9% | 5.6% | 14.4% | 8.2% | 13.7% | 9.0% | 16.4% | -2.0% | -3.0% | 2.5% | -4.1% | 8.0% | 17.0% | 21.7% | 13.7% | 14.1% | 3.3% | -9.8% | 2.7% | 10.1% | 14.8% | 18.8% | 19.4% | 17.5% | nan% | nan% | nan% | nan% |
| Cost of Revenue | $552.90M | $605.90M | $570.80M | $506.60M | $537.30M | $503.70M | $526.70M | $487.00M | $475.20M | $484.60M | $463.70M | $440.60M | $415.10M | $487.10M | $479.30M | $438.50M | $432.60M | $459.10M | $417.40M | $361.10M | $375.20M | $390.30M | $396.80M | $391.30M | $369.30M | $356.70M | $345.70M | $332.80M | $310.90M | $308.90M |
| Gross Profit | $163.80M | $191.90M | $166.10M | - | $128.90M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Margin % | 22.9% | 24.1% | 22.5% | nan% | 19.3% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% | nan% |
| Operating Expenses | - | - | - | $576.20M | $623.00M | $606.60M | $597.50M | $69.10M | $539.40M | $61.30M | $70.70M | $62.50M | $292.20M | $67.80M | $66.30M | $62.60M | $506.20M | $62.50M | $66.40M | $56.40M | $442.10M | $57.60M | $53.90M | $51.80M | $416.40M | $402.20M | $391.80M | $373.60M | $347.70M | $372.20M |
| Selling General & Admin | $78.20M | $82.20M | $73.00M | $73.70M | $89.00M | $82.40M | $79.50M | - | $66.60M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $47.10M | $45.50M | $46.10M | $40.80M | $36.80M | $40.10M |
| Operating Income | $79.00M | $112.30M | $94.80M | $55.80M | $43.20M | $33.80M | $67.20M | $53.40M | $42.80M | $48.40M | $51.00M | $75.10M | $208.10M | $49.00M | $57.20M | $34.70M | $15.60M | $37.50M | $31.30M | $22.90M | $16.80M | $42.10M | $47.80M | $45.10M | $30.50M | $42.80M | $42.30M | $37.30M | $26.70M | $6.40M |
| Operating Margin % | 11.0% | 14.1% | 12.9% | 8.8% | 6.5% | 5.3% | 10.1% | 8.9% | 7.4% | 8.2% | 8.7% | 13.7% | 41.6% | 8.1% | 9.5% | 6.5% | 3.0% | 6.7% | 6.1% | 5.2% | 3.7% | 8.6% | 9.6% | 9.2% | 6.8% | 9.6% | 9.7% | 9.1% | 7.1% | 1.7% |
| Interest Expense | $19.20M | $27.10M | $28.50M | $28.30M | $14.80M | $15.80M | $11.40M | $8.30M | $7.20M | $6.70M | $7.10M | $7.10M | $7.50M | $8.60M | $7.70M | $7.20M | $7.40M | $7.30M | $6.60M | $2.10M | $2.20M | $2.30M | $2.80M | $3.30M | $1.70M | $1.60M | $1.60M | $1.90M | $900.00K | - |
| Other Income/Expense | $-600.00K | $100.00K | $2.20M | $1.70M | $2.60M | $1.10M | $-2.60M | $2.20M | $900.00K | $1.30M | $2.60M | $1.90M | $-700.00K | $200.00K | $-400.00K | $-900.00K | - | $-100.00K | $300.00K | $-500.00K | $-3.80M | $500.00K | $100.00K | $200.00K | $-300.00K | $700.00K | $100.00K | $200.00K | $3.00M | $200.00K |
| Income Before Tax | $55.20M | $87.10M | $69.80M | $29.20M | $10.40M | $19.10M | $53.20M | $47.30M | $36.50M | $43.00M | $46.50M | $69.90M | $199.90M | $40.60M | $49.10M | $26.60M | $8.20M | $30.10M | $25.00M | $20.30M | $10.80M | $40.30M | $45.10M | $42.00M | $28.50M | $41.90M | $40.80M | $35.60M | $28.80M | $6.60M |
| Income Tax Expense | $3.10M | $14.10M | $10.10M | $5.60M | $18.10M | $2.50M | $7.60M | $8.10M | $9.40M | $7.50M | $5.60M | $14.20M | $45.30M | $8.60M | $10.10M | $6.40M | $-1.00M | $6.40M | $4.20M | $4.40M | $300.00K | $9.10M | $11.80M | $10.40M | $7.40M | $9.20M | $9.00M | $7.90M | $1.10M | $3.40M |
| Net Income | $52.10M | $73.00M | $59.70M | $23.60M | $-7.70M | $16.60M | $45.60M | $39.20M | $27.10M | $35.50M | $40.90M | $55.70M | $154.60M | $32.00M | $39.00M | $20.20M | $9.20M | $23.70M | $20.80M | $15.90M | $10.50M | $31.20M | $33.30M | $31.60M | $21.10M | $32.70M | $31.80M | $27.70M | $27.70M | $3.20M |
| Net Margin % | 7.3% | 9.2% | 8.1% | 3.7% | -1.2% | 2.6% | 6.9% | 6.5% | 4.7% | 6.0% | 7.0% | 10.1% | 30.9% | 5.3% | 6.5% | 3.8% | 1.8% | 4.2% | 4.0% | 3.6% | 2.3% | 6.4% | 6.7% | 6.5% | 4.7% | 7.3% | 7.3% | 6.7% | 7.4% | 0.8% |
| Basic EPS | 1.06 | 1.49 | 1.22 | 0.48 | -0.16 | 0.34 | 0.93 | 0.81 | 0.56 | 0.73 | 0.84 | 1.15 | 3.20 | 0.66 | 0.80 | 0.42 | 0.19 | 0.49 | 0.43 | 0.33 | 0.21 | 0.64 | 0.69 | 0.65 | 0.43 | 0.68 | 0.66 | 0.57 | 0.57 | nan |
| Diluted EPS | 1.06 | 1.48 | 1.22 | 0.48 | -0.16 | 0.34 | 0.93 | 0.80 | 0.56 | 0.72 | 0.84 | 1.14 | 3.18 | 0.66 | 0.79 | 0.41 | 0.19 | 0.49 | 0.43 | 0.32 | 0.21 | 0.64 | 0.68 | 0.65 | 0.43 | 0.67 | 0.65 | 0.56 | 0.56 | nan |
| Basic Shares Outstanding | - | 49.0M | 48.9M | 48.7M | - | 48.7M | 48.6M | 48.5M | - | 48.7M | 48.5M | 48.3M | - | 48.3M | 48.3M | 48.2M | - | 48.2M | 48.1M | 48.0M | - | 48.1M | 47.9M | 47.8M | 100K | 47.9M | 47.8M | 47.9M | - | - |
| Diluted Shares Outstanding | - | 49.1M | 49.0M | 49.2M | 100K | 48.8M | 48.7M | 48.9M | - | 48.8M | 48.7M | 48.8M | - | 48.5M | 48.6M | 48.8M | - | 48.6M | 48.6M | 48.8M | - | 48.5M | 48.4M | 48.4M | 100K | 48.3M | 48.3M | 48.5M | 100K | - |
| Breakdown | Q4 2025 (Dec 31, 2025) |
Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Sep 30, 2023) |
Q2 2023 (Jun 30, 2023) |
Q1 2023 (Mar 31, 2023) |
Q4 2022 (Dec 31, 2022) |
Q3 2022 (Sep 30, 2022) |
Q2 2022 (Jun 30, 2022) |
Q1 2022 (Mar 31, 2022) |
Q4 2021 (Dec 31, 2021) |
Q3 2021 (Sep 30, 2021) |
Q2 2021 (Jun 30, 2021) |
Q1 2021 (Mar 31, 2021) |
Q4 2020 (Dec 31, 2020) |
Q3 2020 (Sep 30, 2020) |
Q2 2020 (Jun 30, 2020) |
Q1 2020 (Mar 31, 2020) |
Q4 2019 (Dec 31, 2019) |
Q3 2019 (Sep 30, 2019) |
Q2 2019 (Jun 30, 2019) |
Q1 2019 (Mar 31, 2019) |
Q4 2018 (Dec 31, 2018) |
Q3 2018 (Sep 30, 2018) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Cash Equivalents | $214.60M | $220.00M | $189.70M | $167.90M | $187.30M | $756.80M | $103.70M | $176.50M | $104.80M | $155.30M | $197.90M | $149.20M | $160.40M | $112.20M | $77.00M | $88.60M | $72.90M | $66.10M | $100.30M | $81.90M | $95.80M | $189.00M | $148.40M | $200.70M | $240.40M | $127.50M | $83.30M | $118.00M | $99.40M | $10.40M |
| Accounts Receivable | $417.70M | $480.30M | $477.00M | $427.60M | $350.20M | $396.40M | $442.80M | $366.20M | $357.10M | $389.60M | $386.50M | $393.60M | $334.20M | $326.10M | $350.10M | $373.70M | $310.80M | $364.20M | $314.30M | $289.10M | $260.20M | $232.90M | $217.70M | $238.10M | $200.00M | $213.40M | $228.70M | $206.20M | $291.40M | $174.70M |
| Inventory | $424.20M | $420.70M | $406.80M | $365.00M | $359.90M | $360.40M | $405.90M | $404.00M | $401.80M | $361.20M | $354.60M | $328.30M | $315.80M | $328.80M | $295.90M | $342.80M | $324.50M | $344.50M | $339.10M | $289.30M | $276.80M | $289.90M | $314.00M | $303.40M | $283.30M | $306.10M | $291.00M | $271.50M | $252.50M | $234.70M |
| Other Current Assets | $50.00M | $51.20M | $43.20M | $50.80M | $56.60M | $46.10M | $38.50M | $47.00M | $48.30M | $45.40M | $36.10M | $41.80M | $46.40M | $40.90M | $31.40M | $36.50M | $59.70M | $36.10M | $30.30M | $37.50M | $32.10M | $28.80M | $25.80M | $29.80M | $33.50M | $27.40M | $19.90M | $22.10M | $23.70M | $30.00M |
| Total Current Assets | $1.11B | $1.17B | $1.12B | $1.01B | $954.00M | $1.56B | $990.90M | $993.70M | $912.00M | $951.50M | $975.10M | $912.90M | $856.80M | $922.80M | $871.30M | $841.60M | $767.90M | $810.90M | $784.00M | $697.80M | $664.90M | $740.60M | $705.90M | $772.00M | $757.20M | $674.40M | $622.90M | $617.80M | $667.00M | $449.80M |
| Property Plant & Equipment | $2.10B | $2.09B | $2.10B | $2.12B | $2.13B | $1.38B | $1.42B | $1.36B | $1.34B | $1.25B | $1.23B | $1.21B | $1.20B | $1.17B | $1.18B | $1.20B | $1.20B | $1.27B | $1.21B | $905.20M | $913.30M | $894.80M | $892.70M | $891.70M | $816.20M | $815.00M | $814.30M | $801.90M | $803.00M | $570.50M |
| Goodwill | $1.35B | $1.35B | $1.34B | $1.34B | $1.36B | $1.01B | $1.02B | $984.30M | $990.70M | $966.60M | $966.70M | $976.50M | $958.50M | $958.60M | $950.90M | $938.60M | $934.90M | $932.60M | $806.20M | $791.30M | $794.00M | $776.00M | $758.00M | $752.70M | $621.90M | $626.60M | $631.40M | $616.30M | $615.20M | $504.00M |
| Intangible Assets | $310.80M | $317.60M | $324.20M | $331.00M | $338.30M | $306.30M | $313.10M | $265.50M | $270.70M | $247.00M | $251.90M | $250.90M | $256.10M | $261.40M | $266.80M | $215.90M | $220.30M | $222.50M | $227.30M | $211.70M | $212.90M | $163.20M | $146.00M | - | $51.70M | - | - | - | - | - |
| Other Non-current Assets | $114.00M | $123.60M | $123.80M | $127.70M | $129.80M | $93.30M | $58.30M | $59.70M | $61.40M | $60.10M | $59.00M | $57.50M | $60.00M | $57.70M | $58.40M | $51.70M | $49.90M | $47.30M | $51.00M | $44.80M | $46.20M | $45.20M | $42.20M | $189.80M | $92.90M | $94.30M | $95.70M | $99.50M | $80.10M | $76.90M |
| Total Assets | $4.99B | $5.05B | $5.01B | $4.93B | $4.92B | $4.36B | $3.81B | $3.67B | $3.58B | $3.49B | $3.50B | $3.42B | $3.34B | $3.38B | $3.34B | $3.26B | $3.19B | $3.30B | $3.09B | $2.67B | $2.65B | $2.63B | $2.56B | $2.62B | $2.30B | $2.22B | $2.17B | $2.14B | $2.17B | $1.61B |
| Accounts Payable | $259.30M | $319.30M | $297.50M | $283.50M | $237.30M | $242.90M | $263.70M | $275.60M | $272.50M | $244.80M | $238.70M | $205.80M | $190.70M | $221.60M | $220.20M | $228.70M | $184.70M | $213.30M | $201.30M | $175.70M | $144.10M | $137.10M | $108.30M | $113.20M | $90.00M | $82.60M | $73.00M | $79.30M | $86.20M | $60.90M |
| Accrued Liabilities | $178.80M | $179.80M | $161.40M | $144.10M | $166.40M | $156.00M | $126.90M | $113.20M | $117.40M | $121.70M | $126.00M | $115.70M | $121.80M | $135.20M | $123.90M | $140.40M | $145.90M | $145.60M | $121.30M | $102.10M | $115.20M | $116.40M | $118.70M | $99.70M | $119.40M | $140.10M | $129.00M | $164.70M | $146.20M | $109.10M |
| Other Current Liabilities | $57.00M | $71.30M | $58.40M | $71.20M | $100.20M | $29.30M | $32.20M | $39.50M | $34.50M | $31.80M | $40.00M | $44.00M | $40.50M | $16.00M | $14.00M | $20.40M | $18.60M | $18.50M | $21.60M | $28.60M | $44.70M | $54.50M | $54.40M | $61.50M | $70.90M | - | - | - | - | - |
| Total Current Liabilities | $503.60M | $579.70M | $527.50M | $510.00M | $516.00M | $432.30M | $429.40M | $434.90M | $431.20M | $405.10M | $420.80M | $380.40M | $367.70M | $423.40M | $416.40M | $403.70M | $364.00M | $389.40M | $353.00M | $312.20M | $310.30M | $312.20M | $285.90M | $279.00M | $284.00M | $223.80M | $203.10M | $245.80M | $234.20M | $170.10M |
| Long-term Debt | $1.51B | $1.57B | $1.67B | $1.68B | $1.68B | $1.23B | $699.90M | $600.60M | $561.90M | $503.40M | $530.50M | $535.00M | $535.90M | $696.60M | $699.40M | $666.40M | $664.70M | $743.80M | $645.10M | $250.10M | $248.20M | $250.40M | $252.10M | $352.30M | $103.60M | $106.40M | $106.70M | $103.30M | $183.70M | $300.00K |
| Deferred Tax Liabilities | $230.80M | - | - | - | $200.60M | - | - | - | $179.60M | - | - | - | $175.60M | - | - | - | $134.00M | - | - | - | $112.70M | - | - | - | $66.40M | - | - | - | - | - |
| Other Non-current Liabilities | $95.10M | $93.70M | $90.00M | $91.50M | $93.90M | $59.30M | $65.50M | $71.60M | $73.20M | $72.50M | $74.80M | $75.50M | $77.00M | $75.20M | $77.30M | $71.60M | $72.10M | $75.80M | $79.00M | $78.30M | $83.30M | $84.00M | $73.20M | $75.60M | $58.10M | $59.00M | $58.40M | $26.80M | $11.50M | $19.70M |
| Total Liabilities | $2.34B | $2.47B | $2.50B | $2.48B | $2.49B | $1.92B | $1.39B | $1.29B | $1.25B | $1.17B | $1.22B | $1.17B | $1.16B | $1.35B | $1.34B | $1.28B | $1.23B | $1.36B | $1.17B | $754.70M | $754.50M | $753.40M | $711.10M | $805.60M | $512.10M | $452.40M | $437.60M | $437.60M | $487.70M | $206.90M |
| Common Stock | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | $500.00K | - |
| Retained Earnings | $947.30M | $897.70M | $827.20M | $770.00M | $748.90M | $759.00M | $744.80M | $701.70M | $664.90M | $640.30M | $607.30M | $568.80M | $515.50M | $363.30M | $333.70M | $297.30M | $279.50M | $272.70M | $251.50M | $233.20M | $219.70M | $211.70M | $182.90M | $152.00M | $122.90M | $104.30M | $74.00M | $44.70M | $19.50M | - |
| Treasury Stock | - | $100.00K | - | $1.60M | - | $800.00K | - | $1.40M | - | $200.00K | - | $500.00K | - | $25.30M | $25.00M | $200.00K | - | $5.40M | - | $700.00K | - | $3.40M | - | $3.00M | - | $3.20M | - | $11.90M | $3.50M | - |
| Total Stockholders Equity | $2.64B | $2.58B | $2.51B | $2.45B | $2.43B | $2.43B | $2.42B | $2.37B | $2.33B | $2.32B | $2.28B | $2.24B | $2.18B | $2.03B | $2.00B | $1.98B | $1.95B | $1.94B | $1.92B | $1.91B | $1.89B | $1.88B | $1.85B | $1.82B | $1.79B | $1.77B | $1.73B | $1.71B | $1.68B | $1.40B |
| Total Liabilities & Equity | $4.99B | $5.05B | $5.01B | $4.93B | $4.92B | $4.36B | $3.81B | $3.67B | $3.58B | $3.49B | $3.50B | $3.42B | $3.34B | $3.38B | $3.34B | $3.26B | $3.19B | $3.30B | $3.09B | $2.67B | $2.65B | $2.63B | $2.56B | $2.62B | $2.30B | $2.22B | $2.17B | $2.14B | $2.17B | $1.61B |
| Breakdown | Q4 2025 (Dec 31, 2025) |
Q3 2025 (Sep 30, 2025) |
Q2 2025 (Jun 30, 2025) |
Q1 2025 (Mar 31, 2025) |
Q4 2024 (Dec 31, 2024) |
Q3 2024 (Sep 30, 2024) |
Q2 2024 (Jun 30, 2024) |
Q1 2024 (Mar 31, 2024) |
Q4 2023 (Dec 31, 2023) |
Q3 2023 (Sep 30, 2023) |
Q2 2023 (Jun 30, 2023) |
Q1 2023 (Mar 31, 2023) |
Q4 2022 (Dec 31, 2022) |
Q3 2022 (Sep 30, 2022) |
Q2 2022 (Jun 30, 2022) |
Q1 2022 (Mar 31, 2022) |
Q4 2021 (Dec 31, 2021) |
Q3 2021 (Sep 30, 2021) |
Q2 2021 (Jun 30, 2021) |
Q1 2021 (Mar 31, 2021) |
Q4 2020 (Dec 31, 2020) |
Q3 2020 (Sep 30, 2020) |
Q2 2020 (Jun 30, 2020) |
Q1 2020 (Mar 31, 2020) |
Q4 2019 (Dec 31, 2019) |
Q3 2019 (Sep 30, 2019) |
Q2 2019 (Jun 30, 2019) |
Q1 2019 (Mar 31, 2019) |
Q4 2018 (Dec 31, 2018) |
Q3 2018 (Sep 30, 2018) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $52.10M | $73.00M | $59.70M | $23.60M | $-7.70M | $101.40M | $84.80M | $39.20M | $27.10M | $35.50M | $96.60M | $55.70M | $154.60M | $91.20M | $59.20M | $20.20M | $9.20M | $23.70M | $20.80M | $15.90M | $10.50M | $31.20M | $64.90M | $31.60M | $21.10M | $32.70M | $31.80M | $27.70M | $27.70M | $3.20M |
| Depreciation & Amortization | $57.10M | $56.20M | $56.10M | $53.60M | $60.40M | $134.60M | $89.40M | $42.80M | $40.70M | $118.80M | $78.30M | $38.80M | $37.20M | $116.90M | $77.30M | $37.80M | $37.30M | $107.00M | $68.00M | $31.40M | $31.60M | $82.90M | $54.70M | $26.80M | $22.60M | $63.20M | $41.50M | $19.80M | $17.90M | $49.70M |
| Stock-based Compensation | $6.60M | $19.80M | $13.40M | $6.70M | $5.30M | $19.00M | $14.10M | $6.70M | $5.60M | $18.30M | $12.60M | $5.50M | $3.60M | $15.50M | $10.10M | $4.40M | $5.20M | $12.80M | $8.80M | $4.70M | $6.00M | $14.00M | $8.80M | $3.70M | $3.50M | $11.10M | $7.10M | $3.40M | $2.40M | - |
| Deferred Income Tax | $4.50M | $21.50M | $11.90M | $1.30M | $10.50M | $14.70M | $14.40M | $7.10M | $17.80M | $14.00M | $12.90M | $7.40M | $25.10M | $19.70M | $12.30M | $5.10M | $2.20M | $9.70M | $6.10M | $1.30M | $2.50M | $7.10M | $2.40M | $3.20M | $2.40M | $14.90M | $9.30M | $3.40M | $15.30M | $7.10M |
| Change in Receivables | $-61.80M | $131.30M | $126.30M | $77.60M | $-115.50M | $45.50M | $80.60M | $10.20M | $13.20M | $34.60M | $30.70M | $66.40M | $13.90M | $52.00M | $75.00M | $69.30M | $-51.00M | $76.90M | $29.40M | $31.90M | $18.60M | $-5.10M | $-12.30M | $7.20M | $-12.90M | $-86.10M | $-65.30M | $-85.20M | $91.80M | $-10.90M |
| Change in Inventory | $12.60M | $60.00M | $50.70M | $4.10M | $-26.10M | $-33.10M | $-21.90M | $-4.50M | $43.10M | $40.40M | $34.60M | $10.90M | $-12.40M | $39.10M | $17.40M | $18.20M | $-11.50M | $36.10M | $38.70M | $14.70M | $-17.70M | $-14.90M | $14.70M | $7.90M | $-25.00M | $47.70M | $32.20M | $17.50M | $-1.70M | $31.60M |
| Change in Payables | $-60.00M | $81.90M | $60.10M | $46.20M | $-23.50M | $-24.80M | $-11.30M | $3.70M | $27.70M | $49.50M | $43.40M | $10.50M | $-30.90M | $57.90M | $55.30M | $44.00M | $-26.00M | $60.70M | $49.80M | $31.60M | $6.20M | $37.30M | $9.10M | $14.00M | $7.40M | $-3.90M | $-13.50M | $-6.90M | $13.90M | $6.70M |
| Operating Cash Flow | $120.00M | $221.10M | $60.50M | $-700.00K | $248.20M | $253.80M | $118.80M | $80.50M | $62.20M | $198.80M | $154.90M | $27.30M | $-8.30M | $182.60M | $111.20M | $24.50M | $89.70M | $76.80M | $51.10M | $400.00K | $33.20M | $226.70M | $120.30M | $41.50M | $139.80M | $219.00M | $141.20M | $125.00M | - | $118.50M |
| Capital Expenditure | $64.20M | $101.40M | $61.80M | $34.00M | $53.30M | $136.40M | $102.00M | $54.40M | $58.70M | $144.80M | $96.90M | $44.40M | $52.10M | $85.90M | $52.90M | $25.90M | $24.30M | $60.80M | $41.50M | $19.90M | $25.20M | $56.90M | $43.60M | $21.10M | $24.40M | $61.00M | $38.90M | $18.00M | $11.80M | $33.00M |
| Acquisitions | - | $-17.60M | $-17.60M | $-17.60M | $1.21B | $214.60M | $179.90M | - | $102.10M | $18.80M | $15.60M | $15.60M | - | $75.10M | $75.00M | - | - | $523.40M | $388.70M | - | $94.00M | $361.70M | $313.90M | $309.40M | $1.80M | $31.10M | $22.80M | - | $308.20M | $25.00M |
| Investing Cash Flow | $-61.40M | $-60.00M | $-33.40M | $-11.40M | $-1.26B | $-250.60M | $-241.20M | $-43.50M | $-154.30M | $-131.50M | $-86.10M | $-34.10M | $220.20M | $-129.50M | $-98.70M | $-5.30M | $-1.00M | $-569.30M | $-419.10M | $-10.40M | $-118.50M | $-409.70M | $-350.50M | $-325.40M | $-22.00M | $-87.40M | $-59.50M | $-17.30M | $-309.10M | $-55.40M |
| Stock Repurchased | - | - | - | - | - | - | - | - | $13.80M | - | - | - | - | $15.00M | $15.00M | - | - | $9.40M | $4.40M | - | $4.00M | $4.00M | - | - | - | - | - | - | - | - |
| Dividends Paid | $2.50M | $2.50M | $5.00M | $2.50M | $2.40M | $2.40M | $4.90M | $2.40M | $2.50M | $7.30M | $2.40M | $2.40M | $2.40M | $2.40M | $5.00M | $2.40M | $2.40M | $2.50M | $2.50M | $2.40M | $2.50M | $2.40M | $4.90M | $2.50M | $2.50M | $2.40M | $2.50M | $2.50M | $2.40M | - |
| Financing Cash Flow | $-64.00M | $-128.40M | $-24.70M | $-7.30M | $440.60M | $648.80M | $121.30M | $34.70M | $41.60M | $-72.40M | $-31.30M | $-4.40M | $-165.50M | $-12.00M | $-6.00M | $-3.50M | $-81.90M | $462.80M | $372.50M | $-3.90M | $-7.90M | $131.60M | $138.20M | $244.20M | $-4.90M | $-103.50M | $-97.80M | $-89.10M | $398.10M | $-59.50M |
| Net Change in Cash | $-5.40M | $32.70M | $2.40M | $-19.40M | $-569.50M | $652.00M | $-1.10M | $71.70M | $-50.50M | $-5.10M | $37.50M | $-11.20M | $46.40M | $41.10M | $6.50M | $15.70M | $6.80M | $-29.70M | $4.50M | $-13.90M | $-93.20M | $-51.40M | $-92.00M | $-39.70M | $112.90M | $28.10M | $-16.10M | $18.60M | $89.00M | $3.60M |
SEC Filing Format - Data shown as it appears in the Q3 2025 (10-Q) filing
Period ended: Sep 30, 2025
Condensed Consolidated Statements of Operations
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Total Revenue | $797.80M | $640.40M | $2.17B | $1.90B |
| Cost of Revenue | $605.90M | $503.70M | $1.68B | $1.52B |
| Gross Profit | $191.90M | $136.70M | $483.40M | $386.30M |
| Selling General & Admin | $82.20M | $82.40M | $228.90M | $231.00M |
| Operating Income | $112.30M | $33.80M | $262.90M | $154.40M |
| Interest Expense | $27.10M | $15.80M | $83.90M | $35.50M |
| Other Income/Expense | $100.00K | $-2.70M | $2.20M | $-5.50M |
| Income Before Tax | $87.10M | $19.10M | $186.10M | $119.60M |
| Income Tax Expense | $14.10M | $2.50M | $29.80M | $18.20M |
| Net Income | $73.00M | $16.60M | $156.30M | $101.40M |
| Basic EPS | 1.49 | 0.34 | 3.19 | 2.08 |
| Diluted EPS | 1.48 | 0.34 | 3.18 | 2.07 |
| Basic Shares Outstanding | $49.00M | $48.70M | $48.90M | $48.60M |
| Diluted Shares Outstanding | $49.10M | $48.80M | $49.00M | $48.70M |
Condensed Consolidated Balance Sheets
| Description | Sep 30, 2025 | Dec 31, 2024 |
|---|---|---|
| Cash & Cash Equivalents | $220.00M | $187.30M |
| Accounts Receivable | $480.30M | $350.20M |
| Inventory | $420.70M | $359.90M |
| Other Current Assets | $51.20M | $56.60M |
| Total Current Assets | $1.17B | $954.00M |
| Property Plant & Equipment | $2.09B | $2.13B |
| Goodwill | $1.35B | $1.36B |
| Intangible Assets | $317.60M | $338.30M |
| Other Non-current Assets | $123.60M | $129.80M |
| Total Assets | $5.05B | $4.92B |
| Accounts Payable | $319.30M | $237.30M |
| Accrued Liabilities | $179.80M | $166.40M |
| Other Current Liabilities | $71.30M | $100.20M |
| Total Current Liabilities | $579.70M | $516.00M |
| Long-term Debt | $1.57B | $1.68B |
| Other Non-current Liabilities | $93.70M | $93.90M |
| Total Liabilities | $2.47B | $2.49B |
| Common Stock | $500.00K | $500.00K |
| Retained Earnings | $897.70M | $748.90M |
| Treasury Stock | $100.00K | - |
| Total Stockholders Equity | $2.58B | $2.43B |
| Total Liabilities & Equity | $5.05B | $4.92B |
Condensed Consolidated Statements of Cash Flows
| Description | Sep 30, 2025 | Sep 30, 2025 | ||
|---|---|---|---|---|
| Current | Prior Year | Current YTD | Prior Year YTD | |
| Net Income | $73.00M | $16.60M | $156.30M | $101.40M |
| Depreciation & Amortization | $56.20M | $45.20M | $165.90M | $134.60M |
| Stock-based Compensation | - | - | $19.80M | $19.00M |
| Deferred Income Tax | - | - | $21.50M | $14.70M |
| Change in Receivables | - | - | $131.30M | $45.50M |
| Change in Inventory | - | - | $60.00M | $-33.10M |
| Change in Payables | - | - | $81.90M | $-24.80M |
| Operating Cash Flow | - | - | $221.10M | $253.80M |
| Capital Expenditure | - | - | $101.40M | $136.40M |
| Acquisitions | - | - | $-17.60M | $214.60M |
| Investing Cash Flow | - | - | $-60.00M | $-250.60M |
| Dividends Paid | $2.50M | $2.40M | $7.50M | $7.30M |
| Financing Cash Flow | - | - | $-128.40M | $648.80M |
| Net Change in Cash | - | - | $32.70M | $652.00M |
All values are in USD (United States Dollars). Data is sourced from SEC EDGAR 10-Q filings.
Quarterly data represents single quarter results (Q1-Q4). Some items may show year-to-date values if quarterly breakdown is unavailable.