2025
-$4.43
▼
OE = CFO - dWC - SBC - maintenance capex. CFO=$(267.8)M; net working-capital cash effect=$29.4M inflow (removed, so CFO less dWC = $(297.2)M); SBC=$34.8M; capex=$45.4M, revenue rose $20.5M and the 3-year mean capex/revenue ratio times that rise exceeds capex, so growth capex is capped at capex and maintenance capex=$0; OE=$(332.0)M; weighted diluted shares=75.0M (IPO in late 2025, so the average understates the current count of about 232M); OE/sh=$(4.43). Source: FY2025 10-K, accession 0001628280-26-015838.
2024
-$7.28
▼
OE = CFO - dWC - SBC - maintenance capex. CFO=$(222.7)M; net working-capital cash effect=$21.1M inflow (removed, so CFO less dWC = $(243.8)M); SBC=$12.1M; capex=$73.5M, revenue declined so growth capex=$0 and maintenance capex=$73.5M; OE=$(329.4)M; diluted shares=45.2M; OE/sh=$(7.28). Source: FY2025 10-K, accession 0001628280-26-015838 (FY2024 comparative figures).
2023
-$7.07
▼
OE = CFO - dWC - SBC - maintenance capex. CFO=$(158.0)M; net working-capital cash effect=$(2.9)M (removed, so CFO less dWC = $(155.2)M); SBC=$9.0M; capex=$153.2M, no revenue growth in period so growth capex=$0 and maintenance capex=$153.2M; OE=$(317.4)M; diluted shares=44.9M; OE/sh=$(7.07). Source: FY2025 10-K, accession 0001628280-26-015838 (FY2023 comparative figures).
Owner's earnings per share by fiscal year, most recent first. Tap a row to see how that figure was calculated, including the source filing.