2026
-$0.77
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$1,427K; ΔWC=$14,754K (source of cash from AR collections and lower accrued salaries, subtracted as timing); SBC=$11,583K (per CF statement addback; note the FY2026 segment/Adjusted-EBITDA table cites a lower $6,356K SBC figure that excludes the accelerated stock comp tied to the former CEO/COO separation - the CF-statement figure of $11,583K was used as it is the actual non-cash addback recognized); capex=$808K; revenue declined YoY ($452.0M vs $551.3M) so growth capex=$0, maintenance capex=$808K; OE=$(25,718)K; diluted shares=33,551K; OE/sh=$(0.767). Reconciliation check: NI $(40,601)K + D&A $5,154K + ROU amortization $5,178K + loss on sale of Sitrick $2,450K + ROU impairment $906K + allowance adj $1,257K + deferred tax $303K + other $443K - maintenance capex $808K = $(25,718)K, matching OE exactly (0% gap). Source: FY2026 10-K, accession 0001084765-26-000051.
2025
$0.16
▼
OE = CFO - ΔWC - SBC - maintenance capex. Net loss of $(191.8)M driven by a non-cash $194.4M goodwill impairment (fully added back, correct treatment - a sunk cost, not an ongoing operating cost). CFO=$18,899K; ΔWC=$4,038K (use of cash, subtracted); SBC=$6,754K; capex=$2,711K; revenue declined YoY ($551.3M vs $632.8M) so growth capex=$0, maintenance capex=$2,711K; OE=$5,396K; diluted shares=33,063K; OE/sh=$0.163. Source: FY2025 10-K, accession 0001084765-25-000115.
2024
$0.94
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$21,919K; ΔWC=$(16,980)K; SBC=$5,732K; capex=$1,143K; revenue declined sharply YoY ($632.8M vs $775.6M) so growth capex=$0, maintenance capex=$1,143K; OE=$32,024K; diluted shares=33,895K; OE/sh=$0.945. Source: FY2024 10-K, accession 0001084765-24-000089.
2023
$1.63
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$81,636K; ΔWC=$14,515K (use of cash, subtracted); SBC=$9,521K; capex=$2,012K; revenue declined YoY ($775.6M vs $805.0M) so growth capex=$0, maintenance capex=$2,012K; OE=$55,588K; diluted shares=34,185K; OE/sh=$1.626. Source: FY2023 10-K, accession 0001084765-23-000016.
2022
$1.90
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$49,444K; ΔWC=$(24,656)K; SBC=$8,168K; capex=$2,961K; revenue grew YoY ($805.0M vs $629.5M, +$175.5M, post-pandemic demand surge); growth capex=0.4526%x175.5M=$795K; maintenance capex=$2,961K-$795K=$2,166K; OE=$63,766K; diluted shares=33,556K; OE/sh=$1.901. Source: FY2022 10-K, accession 0001084765-22-000009.
2021
$1.50
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$39,943K; ΔWC=$(19,206)K; SBC=$6,613K; capex=$3,846K; revenue declined YoY ($629.5M vs $703.4M, pandemic-affected) so growth capex=$0, maintenance capex=$3,846K; OE=$48,690K; diluted shares=32,552K; OE/sh=$1.496. Source: FY2021 10-K, accession 0001084765-21-000017.
2020
$1.28
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$49,523K; ΔWC=$(261)K; SBC=$6,057K; capex=$2,346K; revenue declined YoY ($703.4M vs $729.0M) so growth capex=$0, maintenance capex=$2,346K; OE=$41,381K; diluted shares=32,227K; OE/sh=$1.284. Source: FY2020 10-K, accession 0001084765-20-000007.
2019
$1.27
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$43,621K; ΔWC=$(10,425)K; SBC=$6,570K; capex=$6,896K; revenue grew YoY ($729.0M vs $654.1M, +$74.9M); growth capex=0.4526%x74.9M=$339K; maintenance capex=$6,896K-$339K=$6,557K; OE=$40,919K; diluted shares=32,207K; OE/sh=$1.270. Source: FY2019 10-K, accession 0001084765-19-000011.
2018
$0.61
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$15,370K; ΔWC=$(11,683)K; SBC=$6,033K; capex=$2,213K; revenue grew YoY ($654.1M vs $583.4M, +$70.7M); capex_ratio=mean(capex/revenue) over FY2017-FY2026=0.4526%; growth capex=0.4526%x70.7M=$320K; maintenance capex=$2,213K-$320K=$1,893K; OE=$19,127K; diluted shares=31,210K; OE/sh=$0.613. Source: FY2018 10-K, accession 0001193125-18-223809.
2017
$0.67
▼
OE = CFO - ΔWC - SBC - maintenance capex. CFO=$28,265K; ΔWC(net operating asset/liability changes)=$(4,913)K (source of cash removed); SBC=$6,068K; capex=$4,781K; revenue declined YoY vs FY2016 ($583.4M vs $598.5M) so growth capex=$0, maintenance capex=$4,781K; OE=$22,329K; diluted shares=33,471K; OE/sh=$0.667. Source: FY2017 10-K, accession 0001193125-17-233750.
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.