Price
1D
5D
1M
6M
YTD
1Y
5Y
Candles
Bars
Line
Area
SMA20 SMA50
SMA200 EMA21
BOLL VWAP
VOL
RSI MACD
Cursor
Trend
Level
Zone
Measure
Clear
LOG
RESET
Too many bars for candle bodies at this width — showing high/low range per bar. Zoom in or pick a shorter range.
Insider net activity 6m · Form 4 rollup
Buy transactions
0
0 shares
Net transactions
0
Buys less sells
Sell : buy shares
—
Not enough filings
Insider-held shares
0
Total on file
Unusual options activity Account required
Nothing crossed the thresholds in the expiries we scanned.
That is the normal state — most contracts trade well inside their existing open interest.
Free account required
Contracts trading at or above their open interest, ranked by notional and where the print landed.
Options analytics Account required
Put / call open interest
—
Positioning, not flow
ATM implied vol
—
Nearest strike to spot
Call volume
0
Contracts, this expiry
Put volume
0
Contracts, this expiry
Max pain is the strike at which the largest dollar value of open contracts expires worthless. It describes current positioning; it is not a forecast and it moves as open interest changes.
Free account required
Put/call ratios, max pain, implied volatility skew and where open interest is concentrated.
Options chain Account required
Expiry Loading… Spot 3.81
Calls Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Puts Strike Last Bid Ask Vol OI IV
000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0% 000.00 0.00 0.00 0.00 0 0 0.0%
Free account required
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Trailing performance Price return · vs SPY
Return vs SPY
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
Fundamentals TTM · reported
Market cap $1.20B
Enterprise value $2.04B
Revenue (TTM) $748.31M
Gross profit $647.03M
EBITDA $269.64M
Net income $130.30M
EPS (TTM) $0.46
Free cash flow $168.19M
Total cash $39.60M
Total debt $872.40M
Book value / share $0.92
Shares outstanding 313.93M
Float 297.21M
Short % of float —
Dividend yield —
Beta (5Y) 0.99
Valuation & profitability ratios Account required
Trailing P/E 8.28
Forward P/E —
PEG ratio 1.29
Price / sales —
Price / book 4.16
EV / revenue 2.72
EV / EBITDA 7.55
Gross margin 86.46%
Operating margin 31.35%
Profit margin 17.41%
Return on equity 76.75%
Return on assets 9.41%
Debt / equity 349.38
Current ratio 0.17
Free account required
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements As reported · 4 years · 5 quarters
Income Balance sheet Cash flow
Annual Quarterly
Blank means not reported, not zero
Line item 2025 2024 2023 2022 YoY
Total revenue
$746.77M $671.42M $626.69M $565.87M
+11.2%
Operating revenue
$746.77M $671.42M $626.69M $565.87M
+11.2%
Cost of revenue
$101.20M $80.83M $81.74M $81.30M
+25.2%
Gross profit
$645.57M $590.59M $544.95M $484.58M
+9.3%
Research & development
$96.36M $79.95M $80.14M $69.54M
+20.5%
Selling, general & admin
$297.45M $284.28M $294.77M $280.93M
+4.6%
Total operating expense
$381.44M $372.44M $369.88M $328.45M
+2.4%
Operating income
$264.14M $218.15M $175.07M $156.13M
+21.1%
Net interest income
-$39.09M -$16.64M -$15.02M -$21.51M
-134.8%
Pre-tax income
$180.94M $184.45M $147.46M $116.69M
-1.9%
Tax provision
$62.70M $61.37M $33.44M $49.09M
+2.2%
Net income
$118.25M $123.08M $114.02M $67.60M
-3.9%
Net income to common
$118.25M $123.08M $114.02M $67.60M
-3.9%
Basic EPS
0.38 0.39 0.33 0.19
-2.6%
Diluted EPS
0.38 0.38 0.33 0.19
-1.3%
EBIT
$215.97M $198.08M $160.73M $137.40M
+9.0%
EBITDA
$269.80M $244.25M $216.09M $191.14M
+10.5%
Basic shares
313.94M 320.49M 344.28M 369.24M
-2.0%
Diluted shares
316.66M 324.12M 345.96M 370.12M
-2.3%
Line item 2025 2024 2023 2022 YoY
Cash & equivalents
$41.57M $55.27M $72.82M $161.00M
-24.8%
Cash & short-term investments
$41.57M $55.27M $72.82M $168.03M
-24.8%
Accounts receivable
$27.53M $30.19M $21.97M $18.30M
-8.8%
Inventory
$87.00K $237.00K $403.00K $388.00K
-63.3%
Total current assets
$123.72M $134.32M $159.47M $209.06M
-7.9%
Property, plant & equipment
$44.91M $41.46M $43.26M $50.27M
+8.3%
Goodwill & intangibles
$1.46B $817.10M $843.40M $880.79M
+78.6%
Total assets
$1.68B $1.07B $1.11B $1.17B
+56.6%
Total current liabilities
$842.46M $547.95M $511.77M $474.34M
+53.7%
Current debt
$377.57M $103.24M $87.83M $101.66M
+265.7%
Long-term debt
$532.34M $312.42M $412.40M $496.38M
+70.4%
Total debt
$942.97M $444.63M $529.42M $632.64M
+112.1%
Total liabilities
$1.51B $969.86M $1.03B $1.06B
+55.8%
Retained earnings
$146.14M $27.89M -$95.19M -$209.20M
+423.9%
Shareholder equity
$164.88M $100.48M $83.66M $115.28M
+64.1%
Working capital
-$718.74M -$413.63M -$352.31M -$265.28M
-73.8%
Net tangible assets
-$1.29B -$716.61M -$759.74M -$765.51M
-80.6%
Shares issued
163.50M 170.00M 174.00M 186.52M
-3.8%
Line item 2025 2024 2023 2022 YoY
Net income
$180.94M $184.45M $147.46M $116.69M
-1.9%
Depreciation & amortisation
$53.84M $46.17M $55.36M $53.74M
+16.6%
Stock-based compensation
$11.85M $16.81M $21.84M $27.63M
-29.5%
Change in working capital
-$5.92M $45.65M $34.24M $18.01M
-113.0%
Operating cash flow
$232.99M $249.18M $229.87M $204.34M
-6.5%
Capital expenditure
-$5.76M -$5.37M -$5.61M -$8.85M
-7.3%
Investing cash flow
-$691.31M -$12.82M -$29.56M -$10.82M
-5,291.2%
Share buybacks
$0 -$137.73M -$161.90M -$300.09M
+100.0%
Financing cash flow
$446.57M -$254.39M -$287.39M -$609.80M
+275.5%
Free cash flow
$227.22M $243.81M $224.26M $195.50M
-6.8%
End cash position
$41.57M $55.27M $72.82M $161.00M
-24.8%
Line item 2026-03-31 2025-12-31 2025-06-30 2025-03-31 2024-12-31 YoY
Total revenue
$183.17M $192.91M $185.63M $178.75M $176.97M
-5.0%
Operating revenue
$183.17M $192.91M $185.63M $178.75M $176.97M
-5.0%
Cost of revenue
$24.41M $26.90M $24.68M $24.52M $17.94M
-9.3%
Gross profit
$158.76M $166.01M $160.95M $154.24M $159.03M
-4.4%
Research & development
$25.52M $24.91M $24.74M $23.17M $19.99M
+2.4%
Selling, general & admin
$66.58M $68.63M $79.26M $78.56M $72.13M
-3.0%
Total operating expense
$94.81M $93.71M $95.12M $97.98M $98.62M
+1.2%
Operating income
$63.96M $72.30M $65.82M $56.26M $60.41M
-11.5%
Net interest income
-$9.42M -$9.79M -$10.32M -$8.63M -$3.81M
+3.8%
Pre-tax income
$50.12M $61.18M $36.53M $44.03M $51.60M
-18.1%
Tax provision
$15.92M $23.82M $13.91M $14.40M $16.91M
-33.2%
Net income
$34.19M $37.35M $22.61M $29.63M $34.69M
-8.5%
Net income to common
$34.19M $37.35M $22.61M $29.63M $34.69M
-8.5%
Basic EPS
0.11 0.12 — 0.10 0.11
-8.3%
Diluted EPS
0.11 0.12 — 0.10 0.11
-8.3%
EBIT
$59.63M $71.11M $46.96M $52.79M $55.60M
-16.1%
EBITDA
$72.88M $84.23M $60.93M $66.16M $64.12M
-13.5%
Basic shares
315.59M 313.95M — 313.93M 313.70M
+0.5%
Diluted shares
316.02M 315.88M — 315.73M 316.91M
+0.0%
Line item 2026-03-31 2025-12-31 2025-06-30 2025-03-31 2024-12-31 YoY
Cash & equivalents
$32.59M $41.57M $40.52M $133.84M $55.27M
-21.6%
Cash & short-term investments
$40.36M $41.57M $51.05M $138.98M $55.27M
-2.9%
Accounts receivable
$23.02M $27.53M $32.58M $35.00M $30.19M
-16.4%
Inventory
— $87.00K — — $237.00K
—
Total current assets
$115.31M $123.72M $132.91M $224.72M $134.32M
-6.8%
Property, plant & equipment
$41.01M $44.91M $43.38M $40.57M $41.46M
-8.7%
Goodwill & intangibles
$1.46B $1.46B $1.49B $1.55B $817.10M
+0.2%
Total assets
$1.67B $1.68B $1.71B $1.87B $1.07B
-0.3%
Total current liabilities
$635.07M $842.46M $983.00M $943.65M $547.95M
-24.6%
Current debt
— $377.57M $509.88M — $103.24M
—
Long-term debt
— $532.34M $491.64M — $312.42M
—
Total debt
— $942.97M $1.03B — $444.63M
—
Total liabilities
$1.46B $1.51B $1.62B $1.76B $969.86M
-3.6%
Retained earnings
$180.33M $146.14M $80.14M $57.52M $27.89M
+23.4%
Shareholder equity
$214.49M $164.88M $89.84M $106.03M $100.48M
+30.1%
Working capital
-$519.76M -$718.74M -$850.09M -$718.93M -$413.63M
+27.7%
Net tangible assets
-$1.25B -$1.29B -$1.40B -$1.45B -$716.61M
+3.6%
Shares issued
156.97M 163.50M 170.00M 170.00M 170.00M
-4.0%
Line item 2026-03-31 2025-12-31 2025-06-30 2025-03-31 2024-12-31 YoY
Net income
$50.12M $61.18M $36.53M $44.03M $51.60M
-18.1%
Depreciation & amortisation
$13.24M $13.12M $13.97M $13.37M $8.53M
+0.9%
Stock-based compensation
$1.06M $676.00K $5.17M $4.26M $1.07M
+56.5%
Change in working capital
-$19.66M $14.35M $16.46M -$17.76M $35.94M
-237.0%
Operating cash flow
$41.72M $88.57M $72.16M $38.24M $82.10M
-52.9%
Capital expenditure
-$1.00M -$567.00K -$2.76M -$994.00K -$1.14M
-77.2%
Investing cash flow
-$1.00M -$3.13M -$18.07M -$668.66M -$3.03M
+67.9%
Share buybacks
— $0 $0 $0 -$17.59M
—
Financing cash flow
-$49.93M -$71.80M -$145.93M $709.51M -$49.05M
+30.5%
Free cash flow
$40.72M $88.00M $69.40M $37.24M $80.96M
-53.7%
End cash position
$32.59M $41.57M $40.52M $133.84M $55.27M
-21.6%
Earnings History & consensus estimates
Forward consensus Period EPS Analysts Revenue Growth Current quarter
—
—
$197.06M
+4.0% Next quarter
—
—
$199.55M
+3.5% Current year
—
—
$761.49M
+2.0% Next year
—
—
$786.47M
+3.3%
Analyst targets & ownership Account required
Mean target —
High target —
Low target —
Implied upside —
Analyst count —
Consensus NONE
Strong buy / Buy — / —
Hold —
Sell / Strong sell — / —
Held by insiders 0.00%
Held by institutions 0.00%
Institutions holding 1
Free account required
Price targets, consensus spread, insider and institutional ownership.
Rating changes 4 on file
Date Firm
Action From To
Oct 25, 21
UBS
DOWNGRADE
Buy
Neutral
Oct 19, 21
Exane BNP Paribas
DOWNGRADE
Outperform
Neutral
Oct 19, 21
Berenberg
DOWNGRADE
Buy
Hold
Oct 11, 21
Morgan Stanley
DOWNGRADE
Overweight
Equal-Weight
Moving averages & technicals Computed from 2Y daily closes
SMA 10
3.75
+1.72% from price
SMA 20
3.66
+4.18% from price
SMA 50
3.26
+16.92% from price
SMA 100
3.13
+21.66% from price
SMA 200
3.12
+22.30% from price
EMA 12
3.73
+2.26% from price
EMA 26
3.56
+6.96% from price
EMA 50
3.39
+12.25% from price
MACD (12,26,9)
0.16
Hist 0.01
ATR (14)
0.06
1.65% of price
Realised vol 30D
51.3%
Annualised
Bollinger upper
3.98
20, 2σ
Bollinger lower
3.34
20, 2σ
50 / 200 cross
Golden
3.26 vs 3.12
Trend bias
Above 200
+22.30%
Risk profile Daily returns · 1Y window
Beta vs SPY
0.75
Less volatile than market
Correlation to SPY
0.17
Largely independent
Realised vol 30D
51.3%
Annualised
Market vol 1Y
12.9%
SPY, annualised
Max drawdown 1Y
-57.7%
Peak to trough
Max drawdown 5Y
-86.7%
Peak to trough
Beta (reported)
0.99
5Y monthly, from filing
Headlines TMVWY · links out to the publisher
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.
Request the strategy overview