Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-4.6%
Next ReportOct 26, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 27, 2026
$0.23
$0.26
-11.6%
March 31, 2026
$0.25
$0.26
-2.6%
Dec. 31, 2025
$0.24
$0.26
-7.7%
Sept. 30, 2025
$0.25
$0.26
-2.7%
June 30, 2025
$0.24
$0.23
4.1%
March 31, 2025
$0.24
$0.26
-7.4%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement10
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
SG&A Expense
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
Interest Expense
·
·
$274M
$161M
$85M
$107M
$175M
$126M
$78M
$62M
Interest Income
$290M
$307M
$363M
$303M
$240M
$284M
$340M
$266M
$199M
$154M
Pretax Income
$61M
$75M
$-116M
$-60M
$140M
$-137M
$127M
$107M
$94M
$70M
Income Tax
$378.0K
$399.0K
$259.0K
$530.0K
$1M
$305.0K
$579.0K
$340.0K
$146.0K
$-5.0K
Net Income
$60M
$74M
$-117M
$-60M
$139M
$-137M
$126M
$107M
$94M
$70M
EPS (Basic)
$0.57
$0.75
$-1.69
$-0.95
$0.92
$-2.03
$1.73
$1.70
$1.74
$1.69
EPS (Diluted)
$0.57
$0.75
$-1.69
$-0.95
$0.87
$-2.03
$1.73
$1.70
$1.74
$1.69
Shares (Basic)
79,299,265
79,801,990
77,575,788
77,296,524
76,977,743
76,656,756
72,743,171
63,034,806
54,194,596
41,406,026
Shares (Diluted)
79,445,823
79,888,044
77,575,788
77,296,524
81,684,388
76,656,756
72,743,171
63,034,806
54,194,596
41,406,026
Balance Sheet12
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$88M
$190M
$206M
$254M
$261M
$320M
$79M
$40M
$75M
$103M
Intangibles
$15M
$22M
$29M
·
·
·
·
·
·
·
Total Assets
$4.41B
$3.73B
$4.21B
$5.55B
$5.22B
$4.91B
$5.89B
$4.53B
$3.36B
$2.67B
Total Liabilities
$3.34B
$2.62B
$3.09B
$4.22B
$3.75B
$3.44B
$4.39B
$3.20B
$2.15B
$1.69B
Long-term Debt
$3.31B
$2.57B
$3.05B
$4.18B
$3.72B
·
·
·
·
·
Common Stock
$78.0K
$81.0K
$77.0K
$77.0K
$77.0K
·
·
·
·
·
Paid-in Capital
$1.74B
$1.73B
$1.72B
$1.72B
$1.71B
$1.56B
$1.53B
$1.36B
$1.22B
$979M
Retained Earnings
$-673M
$-617M
$-600M
$-395M
$-247M
$-293M
$-28M
$-26M
$-15M
$-10M
AOCI
·
·
·
·
·
·
$1M
$-2M
$-34.0K
$1M
Stockholders' Equity
$1.07B
$1.11B
$1.12B
$1.32B
$1.46B
$1.27B
$1.50B
$1.33B
$1.20B
$971M
Liabilities + Equity
$4.41B
$3.73B
$4.21B
$5.55B
$5.22B
$4.91B
$5.89B
$4.53B
$3.36B
$2.67B
Shares Outstanding
78,318,722
81,003,693
77,868,565
77,410,282
77,183,892
76,787,006
74,886,113
66,020,387
59,440,112
47,251,165
Cash Flow11
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Stock-based Comp
$10M
$6M
$8M
$5M
$6M
$6M
$3M
$665.0K
$33.0K
·
Operating Cash Flow
$90M
$112M
$80M
$100M
$132M
$132M
$122M
$108M
$91M
$86M
CapEx
·
·
·
·
·
·
·
·
$111.0K
$500.0K
Investing Cash Flow
$-790M
$441M
$1.10B
$-453M
$-343M
$965M
$-1.31B
$-1.19B
$-703M
$-545M
Stock Issued
·
·
·
$0
$0
$13M
$175M
$139M
$244M
$245M
Stock Repurchased
$25M
$37.0K
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-25M
$-37.0K
·
$0
·
$13M
·
$139M
·
·
Financing Cash Flow
$597M
$-569M
$-1.22B
$345M
$152M
$-857M
$1.23B
$1.05B
$583M
$457M
Net Change in Cash
$-102M
$-17M
$-47M
$-7M
$-59M
$240M
$39M
$-35M
$-28M
$-2M
Free Cash Flow
·
·
·
·
·
·
·
·
$91M
·
Levered FCF
·
·
·
·
·
·
·
·
$13M
·
Profitability4
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Net Margin
41.3%
48.5%
-100.2%
-41.4%
89.0%
-77.3%
·
75.9%
77.1%
·
Pretax Margin
41.5%
48.8%
-100.0%
-41.1%
89.7%
-77.1%
·
76.1%
77.2%
·
ROA
1.5%
1.9%
-2.4%
-1.1%
2.7%
-2.5%
·
2.7%
3.1%
·
ROE
5.6%
6.6%
-10.3%
-4.6%
9.5%
-10.7%
·
8.1%
7.8%
·
Efficiency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
·
0.0
0.0
·
Per Share6
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$13.64
$13.75
$14.44
$17.08
$18.98
$16.50
·
$20.10
$20.21
·
Revenue / Share
$1.84
$1.92
$1.50
$1.88
$1.91
$2.31
·
$2.23
$2.26
·
Cash Flow / Share
$1.14
$1.40
$1.03
$1.30
$1.62
$1.72
·
$1.71
$1.68
·
Cash / Share
$1.12
$2.35
$2.65
$3.28
$3.38
$4.16
·
$0.60
$1.26
·
Dividend / Share
$0.96
$0.96
$0.96
$0.96
$0.95
$1.21
$1.72
$1.71
$1.56
$1.62
EPS (TTM)
$0.57
$0.75
$-1.69
$-0.95
$0.87
$-2.03
$1.73
$1.70
$1.74
·
Growth Rates7
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
-4.6%
31.6%
-19.7%
-6.9%
-12.1%
·
·
·
·
·
Revenue CAGR 3Y
0.27%
-0.54%
-13.0%
·
·
·
·
·
·
·
Revenue CAGR 5Y
-3.8%
·
·
·
·
·
·
·
·
·
EPS YoY
-24.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-4.8%
·
·
·
·
·
·
·
·
Net Income YoY
-18.9%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-18.7%
·
·
·
·
·
·
·
·
Valuation (TTM)10
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$146M
$153M
$116M
$145M
$156M
$177M
$167M
$141M
$122M
·
Net Income TTM
$60M
$74M
$-117M
$-60M
$139M
$-137M
$126M
$107M
$94M
·
Market Cap
$674M
$689M
$506M
$526M
$951M
$815M
·
$1.21B
$1.13B
·
P/E
15.1
11.3
-3.8
-7.1
14.2
-5.2
11.7
10.8
10.9
·
P/S
4.6
4.5
4.3
3.6
6.1
4.6
·
8.6
9.3
·
P/B
0.6
0.6
0.5
0.4
0.6
0.6
·
0.9
0.9
·
P / Tangible Book
0.6
0.6
0.5
0.4
0.6
0.6
·
·
·
·
P / Cash Flow
7.5
6.1
6.3
5.2
7.2
6.2
·
11.2
12.4
·
P / FCF
·
·
·
·
·
·
·
·
12.4
·
Earnings Yield
6.6%
8.8%
-26.0%
-14.0%
7.1%
-19.1%
8.5%
9.3%
9.1%
·
Income Statement10
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
SG&A Expense
$953.0K
$910.0K
$1M
$998.0K
$989.0K
$1M
$1M
$1M
$1M
$986.0K
$970.0K
$718.0K
$1M
$896.0K
$1M
$949.0K
Interest Expense
·
·
·
·
·
·
·
·
·
$55M
·
$70M
$71M
$70M
$45M
$28M
Interest Income
$74M
$74M
$74M
$77M
$71M
$68M
$69M
$78M
$78M
$82M
$84M
$90M
$97M
$92M
$75M
$66M
Pretax Income
$13M
$19M
$4M
$22M
$21M
$14M
$11M
$22M
$25M
$17M
$6M
$-61M
$-69M
$8M
$-114M
$-5M
Income Tax
$101.0K
$112.0K
$85.0K
$109.0K
$128.0K
$56.0K
$-157.0K
$66.0K
$100.0K
$390.0K
$65.0K
$5.0K
$5.0K
$184.0K
$125.0K
$118.0K
Net Income
$13M
$19M
$4M
$22M
$21M
$14M
$11M
$22M
$25M
$17M
$6M
$-61M
$-69M
$7M
$-115M
$-5M
EPS (Basic)
$0.12
$0.19
$0.01
$0.23
$0.21
$0.12
$0.09
$0.23
$0.26
$0.17
$0.03
$-0.83
$-0.94
$0.05
$-1.52
$-0.11
EPS (Diluted)
$0.12
$0.19
$0.01
$0.23
$0.21
$0.12
$0.09
$0.23
$0.26
$0.17
$0.03
$-0.83
$-0.94
$0.05
$-1.52
$-0.11
Shares (Basic)
77,043,597
78,252,513
·
78,515,639
79,474,862
80,975,625
·
80,925,851
79,456,745
77,868,735
·
77,730,715
77,417,566
77,410,406
77,403,487
77,188,291
Shares (Diluted)
78,025,668
79,063,393
·
78,813,809
80,208,877
81,768,745
·
81,365,205
80,907,705
77,868,735
·
77,730,715
77,417,566
78,089,651
77,403,487
77,188,291
Balance Sheet11
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Cash & Equivalents
$66M
$92M
$88M
$94M
$166M
$363M
$190M
$226M
$259M
$203M
·
$302M
$307M
$162M
$236M
$356M
Intangibles
$13M
$14M
$15M
$15M
$16M
$20M
$22M
$22M
$24M
$27M
·
$8M
$9M
·
·
·
Total Assets
$4.60B
$4.47B
$4.41B
$4.06B
$4.16B
$3.96B
$3.73B
$3.66B
$3.70B
$3.83B
·
$4.46B
$4.98B
$5.38B
$5.66B
$5.40B
Total Liabilities
$3.55B
$3.41B
$3.34B
$2.98B
$3.07B
$2.86B
$2.62B
$2.54B
$2.57B
$2.71B
·
$3.32B
$3.76B
$4.07B
$4.36B
$3.95B
Long-term Debt
·
$3.38B
$3.31B
$2.95B
$3.04B
$2.83B
·
$2.49B
$2.53B
$2.66B
·
$3.26B
$3.71B
$4.02B
$4.32B
$3.92B
Common Stock
$77.0K
$78.0K
$78.0K
$78.0K
$79.0K
$81.0K
$81.0K
$81.0K
$81.0K
$78.0K
·
$77.0K
$77.0K
$77.0K
$77.0K
$77.0K
Paid-in Capital
$1.74B
$1.74B
$1.74B
$1.74B
$1.73B
$1.73B
$1.73B
$1.73B
$1.73B
$1.73B
·
$1.72B
$1.72B
$1.72B
$1.72B
$1.71B
Retained Earnings
$-700M
$-681M
$-673M
$-654M
$-644M
$-630M
$-617M
$-605M
$-604M
$-606M
·
$-584M
$-501M
$-410M
$-409M
$-273M
Stockholders' Equity
$1.04B
$1.06B
$1.07B
$1.08B
$1.09B
$1.10B
$1.11B
$1.12B
$1.12B
$1.12B
$1.12B
$1.14B
$1.22B
$1.31B
$1.31B
$1.44B
Liabilities + Equity
$4.60B
$4.47B
$4.41B
$4.06B
$4.16B
$3.96B
$3.73B
$3.66B
$3.70B
$3.83B
·
$4.46B
$4.98B
$5.38B
$5.66B
$5.40B
Shares Outstanding
76,985,190
77,801,209
78,318,722
78,306,713
79,420,606
80,626,997
81,003,693
80,927,733
80,928,525
77,872,438
·
77,734,786
77,730,578
77,414,006
77,406,620
77,403,381
Cash Flow7
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Stock-based Comp
$2M
$2M
$4M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$3M
$1M
$2M
$2M
$932.0K
$1M
Operating Cash Flow
$22M
$25M
$25M
$22M
$25M
$19M
$25M
$24M
$26M
$37M
$23M
$26M
$7M
$23M
$17M
$32M
Investing Cash Flow
$-154M
$-66M
$-361M
$29M
$-465M
$8M
$-118M
$3M
$189M
$366M
$113M
$441M
$480M
$62M
$-511M
$100M
Stock Repurchased
$11M
$4M
$387.0K
$9M
$13M
$3M
$0
$37.0K
$0
$0
$0
·
·
·
·
·
Net Stock Activity
·
$-4M
·
·
·
$-3M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$107M
$46M
$331M
$-123M
$244M
$146M
$56M
$-60M
$-159M
$-407M
$-231M
$-473M
$-341M
$-177M
$374M
$-128M
Net Change in Cash
$-26M
$4M
$-6M
$-72M
$-197M
$173M
$-36M
$-33M
$56M
$-4M
$-95M
$-5M
$146M
$-92M
$-120M
$4M
Profitability4
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Net Margin
38.6%
50.8%
·
58.1%
57.0%
37.0%
·
55.3%
62.9%
43.0%
·
-226.6%
-212.0%
29.2%
-360.6%
-14.1%
Pretax Margin
38.9%
51.1%
·
58.4%
57.4%
37.2%
·
55.5%
63.1%
44.0%
·
-226.6%
-211.9%
29.9%
-360.2%
-13.8%
ROA
0.30%
0.45%
·
0.57%
0.53%
0.35%
·
0.55%
0.57%
0.36%
·
-1.2%
-1.3%
0.14%
-2.1%
-0.10%
ROE
1.2%
1.8%
·
2.0%
1.9%
1.2%
·
2.0%
2.1%
1.4%
·
-5.0%
-5.2%
0.53%
-8.3%
-0.38%
Efficiency1
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Asset Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
0.0
0.0
Per Share6
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Book Value / Share
$13.57
$13.65
·
$13.82
$13.73
$13.69
·
$13.90
$13.89
$14.39
·
$14.63
$15.69
$16.91
$16.88
$18.63
Revenue / Share
$0.44
$0.47
·
$0.48
$0.45
$0.45
·
$0.49
$0.49
$0.50
·
$0.35
$0.42
$0.32
$0.41
$0.50
Cash Flow / Share
·
$0.31
·
·
·
$0.23
·
·
·
$0.48
·
·
·
$0.30
·
·
Cash / Share
$0.85
$1.18
·
$1.20
$2.09
$4.50
·
$2.80
$3.20
$2.61
·
$3.89
$3.96
$2.09
$3.05
$4.60
Dividend / Share
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
EPS (TTM)
$0.55
$0.64
·
$0.65
$0.65
$0.70
·
$0.69
$-0.37
$-1.57
·
$-1.29
$-1.98
$-1.15
$-0.86
$0.98
Valuation (TTM)9
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Revenue TTM
$144M
$146M
·
$146M
$148M
$151M
·
$150M
$137M
$130M
·
$121M
$126M
$132M
$147M
$155M
Net Income TTM
$58M
$66M
·
$67M
$67M
$71M
·
$70M
$-13M
$-107M
·
$-87M
$-140M
$-76M
$-51M
$93M
Market Cap
$644M
$608M
·
$670M
$613M
$657M
·
$690M
$699M
$601M
·
$523M
$576M
$562M
$542M
$697M
P/E
15.2
12.2
·
13.2
11.9
11.6
·
12.4
-23.4
-4.9
·
-5.2
-3.7
-6.3
-8.1
9.2
P/S
4.5
4.2
·
4.6
4.1
4.3
·
4.6
5.1
4.6
·
4.3
4.6
4.3
3.7
4.5
P/B
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
0.4
0.5
P / Tangible Book
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
0.4
0.5
P / Cash Flow
·
24.7
·
·
·
34.3
·
·
·
16.1
·
·
·
23.9
·
·
Earnings Yield
6.6%
8.2%
·
7.6%
8.4%
8.6%
·
8.1%
-4.3%
-20.3%
·
-19.2%
-26.7%
-15.8%
-12.3%
10.9%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Net Income
$60M
$74M
$-117M
$-60M
$139M
Diluted EPS
$0.57
$0.75
$-1.69
$-0.95
$0.87
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
166 filers
· $552.7M 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.
Holders166
Value held$552.7M
New positions15
Exited positions15
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
15 (-17 vs prior Q)
15 (-7 vs prior Q)
68 (+25 vs prior Q)
40 (-23 vs prior Q)
-2.1M
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.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
PE Holder, L.L.C., PE Holdings, L.L.C., SOF-XI U.S. Public MAR Holdings L.P., Starwood XI Management Holdings GP, L.L.C., Starwood XI Management, L.P., Starwood XI Management GP, L.L.C., Starwood Capital Group Global II, L.P., SCGG II GP, L.L.C., Starwood Capital Group Holdings GP, L.L.C., BSS SCG GP Holdings, LLC, Barry S. Sternlicht
×2 filings
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
16 insiders
· 7 officers · 11 directors