Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata9.8%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 29, 2026
$1.33
$1.04
28.5%
31 Maret 2026
$1.05
$0.90
16.1%
31 Des. 2025
$1.32
$1.42
-6.9%
30 Sep. 2025
$0.76
$0.76
0.01%
30 Juni 2025
$0.64
$0.54
18.4%
31 Maret 2025
$0.54
$0.53
2.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue
$564M
$506M
$427M
$417M
$524M
$500M
$595M
$928M
Operating Expenses
$432M
$370M
$321M
$249M
$378M
$368M
$372M
$844M
Operating Income
$132M
$136M
$106M
$168M
$146M
$132M
$222M
$84M
Interest Income
$4M
$4M
$6M
·
·
·
·
·
Other Non-op
$-100.0K
$2M
$-100.0K
$-23M
$8M
$213M
$-9M
$51M
Pretax Income
$143M
$126M
$96M
$145M
$178M
$345M
$213M
$135M
Income Tax
$37M
$39M
$29M
$44M
$50M
$97M
$10M
$5M
Net Income
$80M
$85M
$66M
$101M
$828M
$287M
$224M
$136M
EPS (Basic)
$2.21
$2.25
$1.59
$2.39
$10.73
$3.53
$2.45
$1.27
EPS (Diluted)
$2.21
$2.22
$1.55
$2.33
$10.29
$3.49
$2.45
$1.26
Shares (Basic)
36,200,000
37,800,000
41,500,000
42,100,000
77,200,000
81,300,000
91,200,000
107,400,000
Shares (Diluted)
36,200,000
38,300,000
42,500,000
43,200,000
80,500,000
82,000,000
91,300,000
107,600,000
EBITDA
$132M
$136M
$106M
$168M
$168M
$179M
$250M
·
Neraca13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
·
·
·
·
$252M
·
·
·
PP&E (Net)
·
·
·
·
$50M
·
·
·
Goodwill
·
·
·
$20M
$20M
$20M
$113M
$275M
Intangibles
·
·
·
·
·
$57M
$64M
·
Total Assets
$677M
$703M
$611M
$519M
$715M
$1.38B
$1.42B
$1.55B
Total Liabilities
$593M
$616M
$562M
$540M
$732M
$995M
$1.22B
$1.38B
Long-term Debt
$200M
$275M
$275M
$275M
$400M
$400M
$569M
$393M
Common Stock
·
·
·
·
$0
·
·
·
Paid-in Capital
·
·
·
·
$0
·
·
·
Retained Earnings
·
·
·
·
$-7M
·
·
·
AOCI
·
·
·
·
$-11M
·
·
·
Stockholders' Equity
·
·
$40M
$-22M
$-18M
$384M
$114M
$134M
Liabilities + Equity
$677M
$703M
$611M
$519M
$715M
$1.38B
$1.42B
$1.55B
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
D&A
·
·
·
·
$22M
·
·
·
Deferred Tax
$2M
$-10M
$-6M
$6M
$-5M
$72M
$31M
$-29M
Amort. of Intangibles
·
·
·
·
·
$7M
$7M
$7M
Other Non-cash
·
·
·
·
$-857M
·
·
·
Operating Cash Flow
$-2M
$56M
$68M
$117M
$-12M
$90M
$-138M
$195M
Investing Cash Flow
$16M
$-50M
$-44M
$-13M
$1.04B
$270M
$9M
$17M
Financing Cash Flow
$12M
$-54M
$2M
$-234M
$-1.18B
$-77M
$-95M
$-67M
Net Change in Cash
$26M
$-49M
$26M
$-131M
$-152M
$283M
$-224M
$145M
Taxes Paid
$34M
$48M
$38M
·
·
·
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Operating Margin
23.4%
26.8%
24.9%
40.2%
27.8%
25.0%
30.5%
·
Net Margin
14.2%
16.8%
15.4%
24.1%
158.1%
39.9%
27.3%
·
Pretax Margin
25.4%
24.9%
22.6%
34.7%
34.0%
59.5%
31.5%
·
EBITDA Margin
23.4%
26.8%
24.9%
40.2%
32.0%
25.0%
30.5%
·
ROA
11.6%
12.9%
11.6%
16.3%
79.1%
20.5%
15.1%
·
ROE
·
·
707.5%
-217.3%
155.4%
100.6%
241.7%
·
ROIC
·
·
183.3%
-540.0%
-595.8%
34.4%
203.4%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.8
0.8
0.8
0.7
0.5
0.5
0.6
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue / Share
$15.57
$13.20
$10.04
$9.66
$6.51
$8.76
$8.98
·
Cash Flow / Share
$-0.07
$1.46
$1.61
$2.70
$-0.14
$1.10
$-1.52
·
Dividend / Share
$0.04
$0.04
$0.04
$0.04
$0.04
$0.13
$0.40
$0.39
Dividend Paid / Share
·
·
$0.04
$0.04
$0.04
·
·
·
EPS (TTM)
$2.21
$2.22
$1.55
$2.33
$10.29
$3.49
$2.45
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
11.5%
18.5%
2.2%
-20.3%
4.9%
·
·
·
Revenue CAGR 3Y
10.5%
-1.2%
-5.1%
·
·
·
·
·
Revenue CAGR 5Y
2.5%
·
·
·
·
·
·
·
EPS YoY
-0.45%
43.2%
-33.5%
-77.4%
194.8%
·
·
·
EPS CAGR 3Y
-1.8%
-40.0%
-23.7%
·
·
·
·
·
EPS CAGR 5Y
-8.7%
·
·
·
·
·
·
·
Net Income YoY
-5.9%
29.2%
-34.6%
-87.9%
188.9%
·
·
·
Net Income CAGR 3Y
-7.3%
-53.2%
-38.8%
·
·
·
·
·
Net Income CAGR 5Y
-22.5%
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$564M
$506M
$427M
$417M
$524M
$500M
$595M
·
Net Income TTM
$80M
$85M
$66M
$101M
$828M
$287M
$224M
·
P/E
21.3
11.9
12.4
8.8
2.5
5.5
4.2
·
Earnings Yield
4.7%
8.4%
8.1%
11.3%
40.2%
18.1%
24.0%
·
Laporan Laba Rugi15
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Revenue
$185M
$167M
$144M
$127M
$120M
$123M
$109M
$106M
$107M
$96M
$92M
$123M
$87M
$96M
$112M
$163M
SG&A Expense
·
·
·
·
·
·
·
·
·
$22M
$18M
·
$18M
$16M
$17M
·
Operating Expenses
$153M
$125M
$118M
$111M
$88M
$96M
$88M
$83M
$77M
$76M
$72M
$75M
$57M
$49M
$69M
$114M
Operating Income
$32M
$42M
$27M
$16M
$32M
$27M
$21M
$23M
$30M
$20M
$20M
$48M
$30M
$47M
$43M
$48M
Interest Expense
·
·
·
·
·
·
·
·
·
$5M
$5M
·
$5M
$5M
$6M
·
Interest Income
$800.0K
$900.0K
$900.0K
$800.0K
$1M
$600.0K
$900.0K
$1M
·
·
·
·
·
·
$0
·
Other Non-op
$2M
$100.0K
$0
$-200.0K
$300.0K
$2M
$100.0K
$900.0K
$400.0K
$500.0K
$1M
$-22M
$-400.0K
$-700.0K
$-100.0K
$-14M
Pretax Income
$39M
$38M
$34M
$24M
$32M
$28M
$17M
$22M
$28M
$17M
$17M
$45M
$25M
$41M
$33M
$58M
Income Tax
$9M
$13M
$7M
$4M
$8M
$9M
$6M
$6M
$8M
$6M
$5M
$14M
$8M
$13M
$10M
$16M
Net Income
$27M
$24M
$15M
$10M
$20M
$17M
$11M
$15M
$20M
$11M
$12M
$30M
$18M
$29M
$24M
$39M
EPS (Basic)
$0.77
$0.68
$0.42
$0.28
$0.54
$0.46
$0.29
$0.37
$0.47
$0.27
$0.29
$0.73
$0.43
$0.69
$0.54
$0.80
EPS (Diluted)
$0.76
$0.68
$0.42
$0.28
$0.54
$0.45
$0.29
$0.37
$0.46
$0.27
$0.28
$0.71
$0.42
$0.67
$0.53
$0.78
Shares (Basic)
35,600,000
35,700,000
35,800,000
35,900,000
37,400,000
37,100,000
37,500,000
39,100,000
41,500,000
41,500,000
41,400,000
41,400,000
41,400,000
41,400,000
44,000,000
70,600,000
Shares (Diluted)
35,700,000
35,800,000
35,800,000
35,900,000
37,400,000
37,800,000
38,200,000
39,700,000
42,600,000
42,600,000
42,700,000
42,500,000
42,400,000
42,500,000
45,300,000
73,500,000
EBITDA
$32M
$42M
$27M
$16M
$32M
$27M
$21M
$23M
$30M
$25M
$24M
·
$34M
$52M
$48M
·
Neraca11
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Cash & Equivalents
·
·
·
·
·
·
·
·
·
·
·
·
$101M
$92M
$89M
·
PP&E (Net)
·
·
·
·
·
·
·
·
·
·
·
·
$48M
$48M
$49M
·
Goodwill
·
·
·
·
·
·
·
·
·
·
·
·
$20M
$20M
$20M
·
Total Assets
$857M
$715M
$751M
$672M
$677M
$555M
$533M
$545M
$553M
$558M
$546M
·
$475M
$478M
$494M
·
Total Liabilities
$724M
$616M
$640M
$585M
$585M
$559M
$552M
$555M
$522M
$552M
$554M
·
$530M
$549M
$592M
·
Common Stock
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
·
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
·
$900.0K
$500.0K
$0
·
Retained Earnings
·
·
·
·
·
·
·
·
·
·
·
·
$-42M
$-60M
$-88M
·
AOCI
·
·
·
·
·
·
·
·
·
·
·
·
$-14M
$-12M
$-10M
·
Stockholders' Equity
·
·
·
·
·
·
·
·
·
·
·
·
$-55M
$-71M
$-98M
$-18M
Liabilities + Equity
$857M
$715M
$751M
$672M
$677M
$555M
$533M
$545M
$553M
$558M
$546M
·
$475M
$478M
$494M
·
Arus Kas16
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
D&A
·
·
·
·
·
·
·
·
·
$4M
$4M
·
$4M
$5M
$5M
·
Deferred Tax
·
·
·
·
·
·
·
·
·
$-2M
$-1M
$-2M
$2M
$6M
$800.0K
$-8M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
·
·
·
$100.0K
$0
$0
·
Other Non-cash
·
·
·
·
·
·
·
·
·
·
$-50M
·
·
·
$-44M
·
Operating Cash Flow
$26M
$-45M
$-24M
$62M
$-49M
$70M
$46M
$-40M
$21M
$39M
$-35M
$54M
$33M
$44M
$-14M
$-27M
CapEx
·
·
·
·
·
·
·
·
·
$3M
$4M
·
$4M
$4M
$4M
·
Investing Cash Flow
$-8M
$-4M
$-50M
$-3M
$12M
$-30M
$-17M
$-1M
$-13M
$-5M
$-6M
$-4M
$-3M
$-2M
$-4M
$27M
Debt Issued
·
·
·
·
·
·
·
·
·
$0
$100M
·
$27M
$50M
$125M
·
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$87M
·
·
·
$-37M
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
$0
$0
·
$0
$0
$103M
·
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$-103M
·
Dividends Paid
·
·
·
·
·
·
·
·
·
$300.0K
$500.0K
·
$200.0K
$300.0K
$300.0K
·
Financing Cash Flow
$-82M
$75M
$119M
$-88M
$62M
$-42M
$-58M
$-3M
$-18M
$-48M
$86M
$-29M
$-21M
$-38M
$-145M
$-1.17B
Net Change in Cash
$-64M
$26M
$45M
$-29M
$25M
$-2M
$-30M
$-45M
$-10M
$-14M
$46M
$20M
$9M
$3M
$-163M
$-1.17B
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
$-39M
·
·
·
$-18M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
$-43M
·
·
·
$-23M
·
Profitabilitas7
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Operating Margin
17.5%
25.1%
18.4%
12.7%
26.6%
21.9%
18.9%
21.7%
28.1%
21.2%
21.6%
·
34.7%
48.9%
38.5%
·
Net Margin
14.8%
14.5%
10.5%
7.9%
16.8%
13.7%
10.1%
13.8%
18.3%
11.8%
13.1%
·
20.5%
29.9%
21.2%
·
Pretax Margin
21.0%
22.5%
23.9%
18.5%
26.8%
23.1%
15.7%
20.6%
25.6%
17.6%
18.6%
·
29.1%
43.2%
29.8%
·
EBITDA Margin
17.5%
25.1%
18.4%
12.7%
26.6%
21.9%
18.9%
21.7%
28.1%
25.8%
25.7%
·
39.5%
54.4%
43.2%
·
ROA
3.6%
3.5%
2.3%
1.7%
3.3%
3.0%
2.0%
2.7%
3.8%
2.2%
2.3%
·
1.5%
2.6%
2.5%
·
ROE
·
·
·
·
·
·
·
·
·
·
·
·
3.5%
7.2%
14.3%
·
ROIC
·
·
·
·
·
·
·
·
·
·
·
·
-38.4%
-45.6%
-31.4%
·
Likuiditas & Solvabilitas1
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Interest Coverage
·
·
·
·
·
·
·
·
·
3.8
4.0
·
6.5
9.7
6.6
·
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Asset Turnover
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
·
0.1
0.1
0.1
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Revenue / Share
$5.18
$4.66
$4.03
$3.55
$3.21
$3.26
$2.85
$2.66
$2.52
$2.26
$2.15
·
$2.05
$2.25
$2.48
·
Cash Flow / Share
·
$-1.25
·
·
$-1.30
·
·
$-1.02
·
·
$-0.82
·
·
·
$-0.32
·
Dividend / Share
$0.10
$0.10
$0.01
$0.01
$0.01
$0.01
$0.01
$0.01
$0.01
·
·
·
·
·
·
·
Dividend Paid / Share
·
·
·
·
·
·
$0.01
$0.01
$0.01
$0.01
$0.01
·
$0.01
$0.01
$0.01
$0.01
EPS (TTM)
$2.83
$2.35
$2.35
$2.38
$2.39
$1.65
$1.66
$1.64
$1.72
$1.68
$2.08
·
$2.40
$4.74
$10.49
·
Valuasi (TTM)5
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Q4 2021
Revenue TTM
$668M
$611M
$559M
$538M
$520M
$469M
$453M
$440M
$418M
$398M
$397M
·
$457M
$488M
$526M
·
Net Income TTM
$101M
$84M
$88M
$90M
$90M
$65M
$68M
$68M
$73M
$72M
$89M
·
$109M
$321M
$825M
·
P/E
25.3
23.2
20.5
14.8
10.8
15.4
13.4
13.9
11.3
12.5
11.3
·
6.2
3.8
2.3
·
Earnings Yield
4.0%
4.3%
4.9%
6.8%
9.2%
6.5%
7.5%
7.2%
8.9%
8.0%
8.8%
·
16.1%
26.3%
43.3%
·
Payout Ratio
·
·
·
·
·
·
·
·
·
·
4.2%
·
·
·
1.3%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Pendapatan
$564M
$506M
$427M
$417M
$524M
Margin Operasi %
23.4%
26.8%
24.9%
40.2%
27.8%
Laba Bersih
$80M
$85M
$66M
$101M
$828M
EPS Dilusian
$2.21
$2.22
$1.55
$2.33
$10.29
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
314 pengaju
· $2.7B total
· Per tanggal 30 Sep. 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang314
Nilai yang dipegang$2.7B
Posisi baru67
Posisi yang keluar17
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
67 (+25 vs Kuartal sebelumnya)
17 (-15 vs Kuartal sebelumnya)
100 (+14 vs Kuartal sebelumnya)
94 (+8 vs Kuartal sebelumnya)
+351K
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
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.
Orang dalam perusahaan
13 orang dalam
· 7 pejabat · 8 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 50 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.