Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$2.7M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$22.00Dibayar semesteran
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Jun 11, 2026
$11,00
USD
≈110.3%
Jan 23, 2026
$10,25
USD
≈69.4%
Agu 20, 2025
$23,00
USD
≈42.9%
Jun 7, 2013
$5,75
USD
≈17.2%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata34.5%
Laporan BerikutnyaNov 01, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 1, 2026
$4.15
$0.64
549.9%
31 Maret 2026
$1.67
$0.88
89.5%
31 Des. 2025
$0.43
$0.45
-3.3%
30 Sep. 2025
$-0.79
$0.26
-406.8%
30 Juni 2025
$0.36
$0.30
18.5%
31 Maret 2025
$0.21
$0.35
-40.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$163M
$103M
$100M
$4.17B
$4.12B
$4.04B
$4.02B
$3.97B
$3.89B
$3.99B
$4.03B
$3.89B
Cost of Revenue
$79M
$73M
$68M
·
·
·
·
·
$1.07B
$1.08B
$1.05B
$1.19B
SG&A Expense
$84M
$103M
$101M
$1.41B
$1.34B
$1.37B
$1.41B
$1.39B
$1.41B
$1.48B
$1.49B
$1.59B
Operating Expenses
$255M
$363M
$213M
$4.10B
$3.95B
$3.86B
$3.91B
$3.81B
$4.19B
$3.94B
$3.68B
$4.04B
Operating Income
$-93M
$-260M
$-112M
$69M
$170M
$173M
$112M
$158M
$-304M
$48M
$347M
$-143M
Interest Expense
$28M
$12M
$15M
$163M
$175M
$112M
$110M
$116M
$113M
$113M
$86M
$57M
Other Non-op
$169.0K
$0
$-7.0K
$3M
$10M
$77M
$73M
$-1M
$0
$1M
$1M
$-1M
Pretax Income
$141M
$-100M
$41M
$72M
$180M
$250M
$185M
$215M
$-272M
$82M
$404M
$-59M
Income Tax
$-31M
$-19M
$33M
$37M
$20M
$17M
$52M
$51M
$-287M
$33M
$157M
$-12M
Net Income
$49M
$-39M
$54M
$30M
$155M
$229M
$127M
$150M
$12M
$48M
$241M
$-43M
EPS (Basic)
$0.57
$-0.46
$0.64
$0.35
$1.80
$2.66
$1.47
$1.75
$0.14
$0.56
$2.86
$-0.51
EPS (Diluted)
$0.56
$-0.46
$0.63
$0.35
$1.77
$2.62
$1.44
$1.72
$0.14
$0.56
$2.84
$-0.51
Shares (Basic)
85,908,000
85,633,000
85,185,000
85,000,000
86,000,000
86,000,000
86,000,000
86,000,000
85,000,000
85,000,000
84,000,000
84,000,000
Shares (Diluted)
87,293,000
85,633,000
86,732,000
86,000,000
87,000,000
87,000,000
88,000,000
87,000,000
86,000,000
85,000,000
85,000,000
84,000,000
EBITDA
·
·
$776M
$751M
$832M
$842M
$801M
$785M
$300M
$604M
·
$450M
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$113M
$144M
$150M
$273M
$156M
$1.27B
$285M
$580M
$352M
$586M
$715M
$212M
Short-term Investments
·
·
·
·
$0
$3M
$0
$17M
$50M
$0
·
·
Receivables
·
$905M
$900M
$985M
$976M
$915M
$919M
$908M
$775M
$658M
$608M
$466M
Inventory
·
$179M
$199M
$261M
$173M
$146M
$162M
$142M
$138M
$138M
$149M
$267M
Prepaid Expense
$3M
$7M
$57M
$68M
$58M
$51M
$50M
$63M
$79M
$84M
$81M
$60M
Other Current Assets
$7M
$18M
$36M
$45M
$49M
$29M
$20M
$19M
$21M
$23M
$55M
$91M
Current Assets
$145M
$1.34B
$1.40B
$1.72B
$1.60B
$2.62B
$1.57B
$1.81B
$1.48B
$1.56B
$1.67B
$1.28B
PP&E (Net)
$389M
$384M
$2.58B
$2.62B
$2.61B
$2.47B
$2.21B
$2.20B
$2.32B
$2.47B
$2.65B
$2.73B
PP&E (Gross)
$1.08B
$1.04B
$9.56B
$9.33B
$9.06B
$8.79B
$8.29B
$7.78B
$7.63B
$7.71B
$7.67B
$7.46B
Accum. Depreciation
$690M
$654M
$6.98B
$6.71B
$6.45B
$6.32B
$6.09B
$5.58B
$5.31B
$5.24B
$5.02B
$4.73B
Goodwill
·
·
·
·
·
·
·
·
$0
$370M
$370M
$370M
Other Non-current Assets
$25M
$20M
$690M
$686M
$626M
$602M
$566M
$579M
$390M
$405M
$172M
$251M
Total Assets
$4.68B
$10.45B
$10.75B
$11.12B
$10.34B
$9.68B
$8.16B
$7.27B
$6.84B
$7.11B
$7.06B
$6.46B
Current Liabilities
$200M
$884M
$901M
$1.20B
$903M
$871M
$750M
$691M
$733M
$718M
$748M
$857M
Capital Leases
$510M
$496M
$831M
$843M
$889M
$875M
$865M
$0
·
·
·
·
Deferred Tax
$387M
$728M
$755M
$708M
$674M
$633M
$507M
$510M
$461M
$826M
$821M
·
Other Non-current Liabilities
$336M
$221M
$565M
$604M
$573M
$376M
$319M
$389M
$337M
$302M
$290M
$284M
Common Stock
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
Paid-in Capital
$1.80B
$1.78B
$1.73B
$1.70B
$1.68B
$1.65B
$1.63B
$1.59B
$1.55B
$1.52B
$1.50B
$1.47B
Retained Earnings
$770M
$2.82B
$2.89B
$2.86B
$2.85B
$2.74B
$2.55B
$2.44B
$2.16B
$2.16B
$2.13B
$1.91B
Treasury Stock
$86M
$112M
$80M
$98M
$68M
$67M
$70M
$65M
$120M
$136M
$157M
$169M
Stockholders' Equity
$2.57B
$4.58B
$4.63B
$4.55B
$4.55B
$4.41B
$4.20B
$4.06B
$3.68B
$3.63B
$3.56B
$3.30B
Liabilities + Equity
$4.68B
$10.45B
$10.75B
$11.12B
$10.34B
$9.68B
$8.16B
$7.27B
$6.84B
$7.11B
$7.06B
$6.46B
Shares Outstanding
86,380,000
85,094,000
85,000,000
85,000,000
86,000,000
86,000,000
86,000,000
86,000,000
85,000,000
85,000,000
84,000,000
84,080,000
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$39M
$39M
$42M
$682M
$662M
$669M
$689M
$627M
$604M
$607M
$596M
$593M
Stock-based Comp
$2M
$3M
$1M
$24M
$27M
$32M
$41M
$37M
$30M
$26M
$25M
$22M
Deferred Tax
$-38M
$-17M
$33M
$33M
$41M
$130M
$-4M
$-3M
$-365M
$6M
$55M
$58M
Other Non-cash
·
·
$105M
$63M
$-83M
$177M
$-129M
$-102M
$188M
$-186M
·
$-458M
Operating Cash Flow
$201M
$882M
$867M
$832M
$802M
$1.24B
$724M
$709M
$469M
$501M
$555M
$172M
CapEx
$27M
$18M
$41M
$602M
$724M
$989M
$650M
$512M
$465M
$443M
$581M
$605M
Investing Cash Flow
$2.44B
$-556M
$-721M
$-1.18B
$-2.04B
$-1.16B
$-864M
$-464M
$-683M
$-618M
$-550M
·
Debt Issued
$325M
$40M
$315M
$800M
$1.34B
$1.12B
$0
$0
·
·
·
·
Net Debt Issued
·
·
$-138M
$471M
$224M
$1.02B
$-116M
$-19M
$-14M
$-11M
·
·
Stock Repurchased
$21M
$54M
$0
$43M
$31M
$23M
$21M
$0
$0
$5M
$6M
$19M
Net Stock Activity
·
·
$0
$-43M
$-31M
$-23M
$-21M
$0
$0
$-5M
·
$-19M
Financing Cash Flow
$-2.68B
$-347M
$-274M
$456M
$142M
$926M
$-152M
$-14M
$-20M
$-12M
$497M
·
Net Change in Cash
$-46M
$-21M
$-128M
$109M
$-1.09B
$1.00B
$-292M
$231M
$-234M
$-129M
$502M
$-130M
Taxes Paid
$252M
$36M
$3M
$-116M
$6M
$-38M
$78M
$90M
$55M
$-11M
$59M
$33M
Free Cash Flow
·
·
$258M
$230M
$78M
$248M
$74M
$197M
$4M
$58M
·
$-433M
Levered FCF
·
·
$156M
$151M
$-78M
$144M
$-5M
$109M
$10M
$-10M
·
$-479M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
3.6%
1.7%
4.1%
4.3%
2.8%
4.0%
-7.8%
-0.08%
·
-3.7%
Net Margin
·
·
1.4%
0.72%
3.8%
5.7%
3.2%
3.8%
0.31%
1.2%
·
-1.1%
Pretax Margin
·
·
2.8%
1.7%
4.4%
6.2%
4.6%
5.4%
-7.0%
2.1%
·
-1.5%
EBITDA Margin
·
·
19.9%
18.0%
20.2%
20.9%
19.9%
19.8%
7.7%
15.3%
·
11.6%
ROA
·
·
0.50%
0.28%
1.6%
2.6%
1.7%
2.1%
0.17%
0.68%
·
-0.66%
ROE
·
·
1.2%
0.66%
3.5%
5.3%
3.1%
3.9%
0.33%
1.3%
·
-1.3%
ROIC
·
·
1.6%
0.74%
3.3%
3.7%
1.9%
3.0%
0.46%
-0.05%
·
-3.5%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
·
·
1.6
1.4
1.8
3.0
2.1
2.6
2.0
2.2
·
1.5
Quick Ratio
·
·
1.2
1.1
1.3
2.5
1.6
2.2
1.6
1.7
·
0.8
Interest Coverage
·
·
0.7
0.4
1.0
1.5
1.0
1.4
-2.7
-0.0
·
-2.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
0.4
0.4
0.4
0.5
0.5
0.6
0.6
0.6
·
0.6
Inventory Turnover
·
·
·
·
·
·
·
·
7.8
7.5
·
4.7
Receivables Turnover
·
·
4.1
4.3
4.4
4.4
4.4
4.7
5.4
6.2
·
8.3
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
$54.42
$53.58
$52.87
$51.29
$48.80
$47.17
$43.26
$42.75
·
$39.27
Revenue / Share
·
·
$44.90
$48.48
$47.38
$46.40
$45.70
$45.60
$45.23
$46.34
·
$46.23
Cash Flow / Share
·
·
$9.95
$9.67
$9.22
$14.22
$8.23
$8.15
$5.45
$5.89
·
$2.05
Cash / Share
·
·
$1.76
$3.21
$1.81
$14.78
$3.31
$6.74
$4.14
$6.89
·
$2.52
Dividend Paid / Share
$23.00
·
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$0.56
$-0.46
$0.63
$0.35
$1.77
$2.62
$1.44
$1.72
$0.14
$0.56
$2.84
$-0.51
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
58.3%
2.5%
-97.6%
1.1%
2.1%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-66.1%
-70.8%
-70.8%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-47.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
80.0%
-80.2%
-32.4%
·
·
·
·
·
·
·
EPS CAGR 3Y
17.0%
·
-37.8%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-26.6%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
81.5%
-80.7%
-32.3%
·
·
·
·
·
·
·
Net Income CAGR 3Y
17.6%
·
-38.0%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-26.6%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$163M
$103M
$100M
$4.17B
$4.12B
$4.04B
$4.02B
$3.97B
$3.89B
$3.99B
$4.03B
$3.89B
Net Income TTM
$49M
$-39M
$54M
$30M
$155M
$229M
$127M
$150M
$12M
$48M
$241M
$-43M
Market Cap
·
·
$3.53B
$1.77B
$2.71B
$2.64B
$3.12B
$4.47B
$3.20B
$3.72B
·
$3.35B
P/E
95.8
-136.3
65.9
59.6
17.8
11.7
25.2
30.2
268.8
78.1
14.4
-78.1
P/S
·
·
35.1
0.4
0.7
0.7
0.8
1.1
0.8
0.9
·
0.9
P/B
·
·
0.8
0.4
0.6
0.6
0.7
1.1
0.9
1.0
·
1.0
P / Tangible Book
1.8
1.2
0.8
0.4
0.6
0.6
·
·
·
·
·
·
P / Cash Flow
·
·
4.1
2.1
3.4
2.1
4.3
6.3
6.8
7.4
·
19.4
P / FCF
·
·
13.7
7.7
34.8
10.6
42.1
22.7
799.6
64.1
·
-7.7
Earnings Yield
1.0%
-0.73%
1.5%
1.7%
5.6%
8.5%
4.0%
3.3%
0.37%
1.3%
7.0%
-1.3%
Laporan Laba Rugi15
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue
$-1.69B
$47M
$916M
$891M
$-1.80B
$26M
$927M
$950M
$-2.81B
$963M
$957M
$986M
$1.05B
$1.08B
$1.03B
$1.01B
Cost of Revenue
$23M
$21M
·
·
$20M
$18M
·
·
·
·
·
·
·
·
·
·
SG&A Expense
$-596M
$21M
$328M
$332M
$-572M
$21M
$322M
$331M
$-918M
$333M
$341M
$345M
$375M
$369M
$339M
$325M
Operating Expenses
$-1.58B
$100M
$881M
$850M
$-1.61B
$186M
$891M
$899M
$-2.58B
$906M
$923M
$960M
$1.08B
$1.10B
$987M
$939M
Operating Income
$-115M
$-53M
$35M
$41M
$-187M
$-160M
$36M
$51M
$-229M
$57M
$34M
$26M
$-27M
$-15M
$40M
$71M
Interest Expense
$-66M
$9M
$45M
$40M
$-80M
$4M
$45M
$43M
$-133M
$50M
$51M
$47M
$48M
$42M
$40M
$33M
Other Non-op
$-85.0K
$254.0K
$1M
$-1M
$3M
$0
$-4M
$1M
$18M
$-7M
$-10M
$-1M
$-10M
$0
$0
$13M
Pretax Income
$18M
$47M
$36M
$40M
$-66M
$-118M
$32M
$52M
$-58M
$50M
$24M
$25M
$-37M
$-15M
$40M
$84M
Income Tax
$8M
$-63M
$4M
$20M
$-39M
$-22M
$14M
$28M
$-24M
$27M
$19M
$11M
$-10M
$-3M
$18M
$32M
Net Income
$38M
$-38M
$31M
$18M
$5M
$-79M
$17M
$18M
$13M
$23M
$5M
$13M
$-28M
$-12M
$21M
$49M
EPS (Basic)
$0.44
$-0.45
$0.37
$0.21
$0.05
$-0.92
$0.20
$0.21
$0.18
$0.26
$0.05
$0.15
$-0.32
$-0.15
$0.25
$0.57
EPS (Diluted)
$0.43
$-0.44
$0.36
$0.21
$0.06
$-0.92
$0.20
$0.20
$0.17
$0.26
$0.05
$0.15
$-0.32
$-0.15
$0.25
$0.57
Shares (Basic)
·
86,251,000
86,000,000
85,000,000
·
85,832,000
86,000,000
85,000,000
·
85,000,000
85,000,000
85,000,000
·
85,000,000
86,000,000
86,000,000
Shares (Diluted)
·
86,846,000
88,000,000
88,000,000
·
85,832,000
88,000,000
88,000,000
·
86,000,000
86,000,000
86,000,000
·
85,000,000
87,000,000
87,000,000
EBITDA
·
$-41M
$198M
$204M
·
$77M
$201M
$216M
·
$216M
$195M
$196M
·
$162M
$212M
$242M
Neraca22
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
$113M
$326M
$386M
$182M
$144M
$272M
$195M
$185M
·
$153M
$186M
$154M
·
$254M
$320M
$300M
Receivables
·
·
$861M
$863M
·
$871M
$891M
$877M
·
$890M
$917M
$940M
·
$987M
$968M
$964M
Inventory
·
·
$126M
$178M
·
$161M
$143M
$175M
·
$175M
$210M
$262M
·
$243M
$206M
$177M
Prepaid Expense
$3M
$3M
$53M
$63M
$7M
$55M
$58M
$71M
·
$64M
$69M
$76M
·
$61M
$62M
$63M
Other Current Assets
$7M
$4M
$21M
$25M
$18M
$21M
$26M
$32M
·
$40M
$47M
$57M
·
$41M
$41M
$51M
Current Assets
$145M
$352M
$1.51B
$1.37B
$1.34B
$1.43B
$1.37B
$1.40B
·
$1.39B
$1.50B
$1.56B
·
$1.68B
$1.67B
$1.61B
PP&E (Net)
$389M
$387M
$2.31B
$2.39B
$384M
$2.50B
$2.54B
$2.54B
·
$2.59B
$2.64B
$2.66B
·
$2.63B
$2.67B
$2.58B
PP&E (Gross)
$1.08B
$1.07B
$8.48B
$8.42B
$1.04B
$8.40B
$8.29B
$8.32B
·
$9.57B
$9.49B
$9.44B
·
$9.41B
$9.35B
$9.14B
Accum. Depreciation
$690M
$684M
$6.16B
$6.02B
$654M
$5.90B
$5.75B
$5.78B
·
$6.98B
$6.85B
$6.78B
·
$6.78B
$6.68B
$6.56B
Other Non-current Assets
$25M
$15M
$606M
$612M
$20M
$619M
$643M
$666M
·
$666M
$670M
$680M
·
$648M
$582M
$579M
Total Assets
$4.68B
$4.92B
$10.38B
$10.37B
$10.45B
$10.52B
$10.64B
$10.70B
·
$10.75B
$10.89B
$11.00B
$11.12B
$11.06B
$11.00B
$10.88B
Current Liabilities
$200M
$539M
$808M
$807M
$884M
$909M
$886M
$837M
·
$1.03B
$1.01B
$953M
·
$1.10B
$982M
$873M
Capital Leases
$510M
$513M
$825M
$824M
$496M
$813M
$822M
$827M
·
$834M
$836M
$836M
·
$859M
$872M
$882M
Deferred Tax
$387M
$321M
$719M
$720M
$728M
$719M
$765M
$758M
·
$749M
$732M
$715M
·
$705M
$705M
$696M
Other Non-current Liabilities
$336M
$336M
$576M
$570M
$221M
$579M
$573M
$564M
·
$601M
$607M
$601M
·
$661M
$690M
$583M
Common Stock
$88M
$88M
$88M
$88M
$88M
$88M
$88M
$88M
·
$88M
$88M
$88M
·
$88M
$88M
$88M
Paid-in Capital
$1.80B
$1.80B
$1.81B
$1.80B
$1.78B
$1.76B
$1.75B
$1.74B
·
$1.72B
$1.71B
$1.70B
·
$1.70B
$1.69B
$1.69B
Retained Earnings
$770M
$732M
$2.80B
$2.82B
$2.82B
$2.81B
$2.89B
$2.91B
·
$2.88B
$2.85B
$2.87B
·
$2.89B
$2.90B
$2.90B
Treasury Stock
$86M
$-86M
$102M
$125M
$112M
$83M
$58M
$80M
·
$80M
$80M
$96M
·
$85M
$75M
$77M
Stockholders' Equity
$2.57B
$2.53B
$4.60B
$4.58B
$4.58B
$4.58B
$4.67B
$4.66B
·
$4.60B
$4.57B
$4.57B
·
$4.59B
$4.61B
$4.59B
Liabilities + Equity
$4.68B
$4.92B
$10.38B
$10.37B
$10.45B
$10.52B
$10.64B
$10.70B
·
$10.75B
$10.89B
$11.00B
·
$11.06B
$11.00B
$10.88B
Shares Outstanding
86,380,000
86,380,000
86,000,000
85,000,000
85,094,000
86,000,000
86,000,000
85,000,000
·
85,000,000
85,000,000
85,000,000
·
85,000,000
86,000,000
86,000,000
Arus Kas15
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
D&A
$-299M
$12M
$163M
$163M
$-303M
$12M
$165M
$165M
$-448M
$159M
$161M
$170M
$162M
$177M
$172M
$171M
Stock-based Comp
$259.0K
$-27M
$12M
$17M
$649.0K
$-23M
$12M
$13M
$-13M
$8M
$6M
$0
$6M
$4M
$7M
$7M
Deferred Tax
$43M
$-72M
$-1M
$-8M
$18M
$-46M
$7M
$4M
$-8M
$16M
$18M
$7M
$2M
$0
$9M
$22M
Other Non-cash
·
·
·
$-30M
·
·
·
$3M
·
·
·
$-149M
·
·
·
$62M
Operating Cash Flow
$-202M
$-82M
$325M
$160M
$121M
$245M
$313M
$203M
$148M
$329M
$349M
$41M
$180M
$74M
$267M
$311M
CapEx
$9M
$-128M
$75M
$72M
$5M
$-257M
$137M
$133M
$-413M
$103M
$155M
$196M
$193M
$121M
$138M
$150M
Investing Cash Flow
$-9M
$2.60B
$-76M
$-74M
$-141M
$-131M
$-140M
$-144M
$-257M
$-119M
$-153M
$-192M
$-203M
$-125M
$-141M
$-710M
Debt Issued
$0
$325M
$0
$0
$0
$0
$0
$40M
$200M
$0
$0
$115M
$75M
$100M
$0
$625M
Net Debt Issued
·
·
·
$-5M
·
·
·
$-15M
·
·
·
$112M
·
·
·
$499M
Stock Repurchased
$0
$360.0K
$0
$21M
$28M
$26M
$0
$0
$0
$0
$0
$0
$15M
$10M
$8M
$10M
Net Stock Activity
·
·
·
$-21M
·
·
·
·
·
·
·
$0
·
·
·
$-10M
Financing Cash Flow
$-2M
$-2.59B
$-49M
$-44M
$-109M
$-42M
$-168M
$-28M
$104M
$-249M
$-172M
$43M
$42M
$-15M
$-115M
$544M
Net Change in Cash
$-212M
$-76M
$200M
$42M
$-129M
$72M
$5M
$31M
$-5M
$-39M
$24M
$-108M
$19M
$-66M
$11M
$145M
Free Cash Flow
·
·
·
$88M
·
·
·
$70M
·
·
·
$-155M
·
·
·
$161M
Levered FCF
·
·
·
$68M
·
·
·
$50M
·
·
·
$-181M
·
·
·
$141M
Profitabilitas7
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Operating Margin
·
-113.1%
3.8%
4.6%
·
-9.8%
3.9%
5.4%
·
5.9%
3.5%
2.6%
·
-1.4%
3.9%
7.0%
Net Margin
·
-81.6%
3.4%
2.0%
·
-8.6%
1.8%
1.9%
·
2.4%
0.52%
1.3%
·
-1.1%
2.0%
4.9%
Pretax Margin
·
100.2%
3.9%
4.5%
·
-10.0%
3.5%
5.5%
·
5.2%
2.5%
2.5%
·
-1.4%
3.9%
8.3%
EBITDA Margin
·
-88.0%
21.6%
22.9%
·
8.3%
21.7%
22.7%
·
22.4%
20.4%
19.9%
·
15.0%
20.6%
24.0%
ROA
·
-0.50%
0.30%
0.17%
·
-0.74%
0.16%
0.17%
·
0.21%
0.05%
0.12%
·
-0.11%
0.20%
0.47%
ROE
·
-1.1%
0.67%
0.39%
·
-1.7%
0.37%
0.39%
·
0.50%
0.11%
0.28%
·
-0.26%
0.46%
1.1%
ROIC
·
-4.9%
0.68%
0.45%
·
-1.7%
0.43%
0.51%
·
0.57%
0.15%
0.32%
·
-0.26%
0.48%
0.96%
Likuiditas & Solvabilitas3
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Current Ratio
·
0.7
1.9
1.7
·
1.6
1.6
1.7
·
1.4
1.5
1.6
·
1.5
1.7
1.8
Quick Ratio
·
0.6
1.5
1.3
·
1.3
1.2
1.3
·
1.0
1.1
1.1
·
1.1
1.3
1.4
Interest Coverage
·
-6.0
0.8
1.0
·
-1.8
0.8
1.2
·
1.1
0.7
0.6
·
-0.4
1.0
2.2
Efisiensi2
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
·
0.0
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
Receivables Turnover
·
·
1.0
1.0
·
1.0
1.0
1.0
·
1.0
1.0
1.0
·
1.1
1.1
1.1
Per Saham6
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
·
$29.29
$53.49
$53.94
·
$53.28
$54.36
$54.80
·
$54.15
$53.80
$53.74
·
$53.99
$53.58
$53.41
Revenue / Share
·
$0.54
$10.41
$10.12
·
$10.72
$10.53
$10.80
·
$11.20
$11.13
$11.47
·
$12.74
$11.80
$11.61
Cash Flow / Share
·
·
·
$1.82
·
·
·
$2.31
·
·
·
$0.48
·
·
·
$3.57
Cash / Share
·
$3.77
$4.49
$2.14
·
$3.16
$2.27
$2.18
·
$1.80
$2.19
$1.81
·
$2.99
$3.72
$3.49
Dividend Paid / Share
$0.00
$23.00
·
·
·
·
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
·
$0.19
·
·
·
$-0.35
$0.83
$0.68
·
$0.14
$-0.27
$-0.07
·
$0.98
$1.51
$1.65
Valuasi (TTM)9
Metrik
Tren
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
·
$-1.70B
·
·
·
$-903M
$34M
$64M
·
$3.96B
$4.08B
$4.14B
·
$4.19B
$4.12B
$4.11B
Net Income TTM
·
$16M
·
·
·
$-31M
$71M
$59M
·
$13M
$-22M
$-6M
·
$84M
$130M
$144M
Market Cap
·
$4.32B
$5.50B
$5.88B
·
$4.70B
$4.80B
$3.10B
·
$3.65B
$1.50B
$1.76B
·
$2.21B
$2.49B
$2.60B
P/E
·
263.2
·
·
·
-156.1
67.3
53.7
·
306.9
-65.3
-296.1
·
26.6
19.2
18.3
P/S
·
-2.5
·
·
·
-5.2
139.3
48.1
·
0.9
0.4
0.4
·
0.5
0.6
0.6
P/B
·
1.7
1.2
1.3
·
1.0
1.0
0.7
·
0.8
0.3
0.4
·
0.5
0.5
0.6
P / Tangible Book
·
1.7
1.2
1.3
·
1.0
1.0
0.7
·
0.8
0.3
0.4
·
0.5
0.5
0.6
P / Cash Flow
·
·
·
36.7
·
·
·
15.3
·
·
·
43.0
·
·
·
8.4
Earnings Yield
·
0.38%
·
·
·
-0.64%
1.5%
1.9%
·
0.33%
-1.5%
-0.34%
·
3.8%
5.2%
5.5%
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
2024-06-30
2024-03-31
2023-12-31
Pendapatan
$163M
$103M
·
·
$100M
Margin Operasi %
·
·
·
·
3.6%
Laba Bersih
$49M
$-39M
·
·
$54M
EPS Dilusian
$0.56
$-0.46
·
·
$0.63
Metrik
2025-12-31
2024-12-31
2024-06-30
2024-03-31
2023-12-31
Rasio Lancar
·
·
·
·
1.6
Rasio Cepat
·
·
·
·
1.2
Metrik
2025-12-31
2024-12-31
2024-06-30
2024-03-31
2023-12-31
Arus Kas Bebas
·
·
·
·
$258M
Pemilik institusional (13F)
154 pengaju
· $735.9M total
· Per tanggal 30 Juni 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.
Pemegang154
Nilai yang dipegang$735.9M
Posisi baru27
Posisi yang keluar31
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
27 (-6 vs Kuartal sebelumnya)
31 (+5 vs Kuartal sebelumnya)
40 (-9 vs Kuartal sebelumnya)
45 (+4 vs Kuartal sebelumnya)
-1.4M
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.
Gabelli Funds, LLC I.D. No ., GAMCO Asset Management Inc. I.D. No ., MJG Associates, Inc. I.D. No ., Gabelli & Company Investment Advisers, Inc. I.D. No ., Gabelli Foundation, Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×5 pengajuan
Gabelli Funds, LLC I.D. No., GAMCO Asset Management Inc. I.D. No., MJG Associates, Inc. I.D. No., Gabelli & Company Investment Advisers, Inc. I.D. No., GGCP, Inc. I.D. No., GAMCO Investors, Inc. I.D. No., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×10 pengajuan
Telephone and Data Systems, Inc. I.R.S. ID, The Trustees of Amendment and Restatement (dated as of April 22, 2005) of Voting Trust under Agreement dated as of June 30, 1989
×3 pengajuan
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
41 orang dalam
· 29 pejabat · 16 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 57 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.