Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$797.1K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-7.5%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.16
$0.18
-9.1%
31 Maret 2026
Mei 13, 2026
$0.19
$0.20
-6.9%
31 Des. 2025
$0.20
$0.19
6.0%
30 Sep. 2025
$0.15
$0.15
-2.0%
30 Juni 2025
$0.14
$0.14
-2.0%
31 Maret 2025
$0.11
$0.16
-31.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$510M
$426M
$258M
$154M
$81M
$42M
$29M
$17M
$23M
$11M
$7M
$6M
Cost of Revenue
$217M
$207M
$169M
$119M
$80M
$61M
$40M
$42M
$29M
$2M
$4M
$4M
Gross Profit
$293M
$220M
$89M
$35M
$1M
$-19M
·
$-25M
$-6M
$4M
$3M
$2M
R&D Expense
$5M
$2M
$3M
$4M
$4M
$6M
$2M
$4M
$6M
$8M
$7M
$10M
SG&A Expense
$92M
$74M
$59M
$52M
$43M
$35M
$26M
$23M
$19M
$8M
$7M
$5M
Operating Expenses
$101M
$81M
$67M
$75M
$60M
$46M
$71M
$77M
$62M
$28M
$23M
$22M
Operating Income
$191M
$139M
$22M
$-39M
$-58M
$-65M
$-41M
$-60M
$-39M
$-17M
$-16M
$-16M
Interest Expense
·
·
$25M
$19M
$13M
$12M
$9M
$6M
$3M
$2M
$2M
$1M
Interest Income
$2M
$2M
$2M
$45.0K
$35.0K
$288.1K
$800.8K
·
·
·
·
·
Other Non-op
$-212.0K
$-193.0K
$-287.0K
$-635.0K
$-252.0K
$-128.5K
$-227.3K
$-127.1K
$-10.1K
$4.5K
$-2M
$-1M
Pretax Income
$183M
$126M
$-28M
$-66M
·
·
·
·
·
$-20M
$-18M
$-17M
Income Tax
$36M
$-72M
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-551.7K
Net Income
$147M
$198M
$-28M
$-66M
$-72M
$-76M
$-48M
$-66M
$-44M
$-20M
$-18M
$-17M
EPS (Basic)
$0.62
$0.85
$-0.13
$-0.33
$-0.51
$-0.88
·
·
·
·
·
·
EPS (Diluted)
$0.60
$0.81
$-0.13
$-0.33
$-0.51
$-0.88
·
·
·
·
·
·
Shares (Basic)
238,299,024
233,084,236
223,977,315
197,874,895
139,578,538
86,145,052
·
·
·
·
·
·
Shares (Diluted)
244,904,640
243,342,466
223,977,315
197,874,895
139,578,538
86,145,052
·
·
·
·
·
·
EBITDA
$199M
$147M
$29M
$-33M
$-54M
$-62M
$-39M
$-58M
$-38M
$-17M
$-15M
$-16M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$88M
$103M
$51M
$87M
$51M
$56M
$27M
$27M
$43M
$10M
$10M
$17M
Short-term Investments
·
·
·
·
·
·
·
·
$0
$5M
$6M
$5M
Receivables
$158M
$50M
$27M
$16M
$29M
$13M
$3M
$1M
$4M
$1M
$924.5K
$384.0K
Inventory
$206M
$170M
$173M
$163M
$125M
$82M
$53M
$19M
$13M
$5M
$3M
$2M
Prepaid Expense
$7M
$8M
$5M
$5M
$4M
$3M
$3M
$2M
$1M
$313.9K
$111.0K
$143.6K
Current Assets
$467M
$331M
$257M
$270M
$209M
$154M
$86M
$45M
$62M
$22M
$21M
$24M
PP&E (Net)
$65M
$55M
$54M
$58M
$51M
$42M
$32M
$30M
$30M
$2M
$2M
$3M
PP&E (Gross)
$103M
$88M
$81M
$78M
$64M
$50M
$37M
$34M
$32M
$4M
$4M
$4M
Accum. Depreciation
$38M
$34M
$27M
$19M
$13M
$9M
$6M
$3M
$1M
$2M
$2M
$1M
Goodwill
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$0
·
·
Intangibles
$632.0K
$460.0K
$499.0K
$1M
$2M
$2M
$3M
$4M
$5M
$0
·
·
Total Assets
$624M
$489M
$329M
$348M
$276M
$208M
$127M
$89M
$108M
$24M
$24M
$27M
Accounts Payable
$23M
$20M
$16M
$13M
$12M
$11M
$9M
$6M
$6M
$3M
$2M
$2M
Accrued Liabilities
·
·
·
·
·
$8M
$4M
$4M
$3M
$2M
$2M
$2M
Short-term Debt
·
·
·
·
·
·
·
$0
$0
$6M
$0
·
Current Liabilities
$70M
$56M
$50M
$39M
$30M
$20M
$14M
$10M
$9M
$11M
$4M
$4M
Capital Leases
$7M
$9M
$10M
$11M
$7M
$4M
$1M
$119.1K
$0
$19.7K
$36.3K
$51.4K
Other Non-current Liabilities
$0
$360.0K
$419.0K
$350.0K
$397.4K
$54.9K
$106.6K
$260.7K
$106.0K
$117.8K
$1M
$132.5K
Total Liabilities
$147M
$140M
$194M
$196M
$135M
$119M
$101M
$69M
$68M
$28M
$23M
$21M
Long-term Debt
$72M
$72M
·
·
·
·
$0
$3M
$3M
$2M
·
·
Total Debt
$72M
·
·
·
·
·
·
$0
$0
$6M
·
·
Common Stock
$24.0K
$24.0K
$23.0K
$22.0K
$19.6K
$10.5K
$5.9K
$4.6K
$3.7K
$1.3K
$1.1K
$929
Paid-in Capital
$671M
$658M
$641M
$630M
$553M
$429M
$291M
$236M
$191M
$102M
$88M
$75M
Retained Earnings
$-162M
$-309M
$-506M
$-478M
$-412M
$-340M
$-265M
$-216M
$-151M
$-107M
$-87M
$-69M
Treasury Stock
$32M
$0
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$477M
$349M
$135M
$152M
$141M
$88M
$26M
$20M
$40M
$-4M
$821.0K
$6M
Liabilities + Equity
$624M
$489M
$329M
$348M
$276M
$208M
$127M
$89M
$108M
$24M
$24M
$27M
Shares Outstanding
237,874,496
236,620,545
226,063,032
221,816,930
195,813,817
104,902,888
59,318,355
46,353,068
36,725,499
12,886,741
10,713,087
9,291,823
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$8M
$8M
$8M
$6M
$5M
$3M
$2M
$3M
$2M
$400.0K
$469.8K
$247.9K
Stock-based Comp
$20M
$14M
$6M
$5M
$3M
$3M
$3M
$2M
$2M
$1M
$2M
$1M
Deferred Tax
$11M
$-84M
$0
$0
·
·
·
·
·
·
·
·
Amort. of Intangibles
$144.0K
$388.0K
$724.0K
$715.0K
$715.0K
$715.4K
$844.9K
$844.9K
$1M
$0
·
·
Other Non-cash
$-136M
$-16M
$23M
$-5M
$-49M
$-32M
$-33M
$-2M
$3M
$-473.5K
$370.7K
$611.9K
Operating Cash Flow
$50M
$119M
$9M
$-60M
$-112M
$-102M
$-76M
$-63M
$-37M
$-18M
$-15M
$-15M
CapEx
$23M
$8M
$5M
$14M
$14M
$13M
$4M
$2M
$3M
$73.4K
$26.1K
$2M
Investing Cash Flow
$-22M
$-9M
$-5M
$-14M
$-14M
$-13M
$-4M
$-2M
$15M
$904.6K
$-2M
$-4M
Debt Issued
·
·
·
·
·
$28M
$72M
$0
$30M
$4M
·
·
Net Debt Issued
·
·
·
·
·
$14M
$72M
$0
$30M
·
·
·
Stock Issued
·
$0
$0
$65M
$121M
$131M
$48M
$43M
$39M
$13M
$10M
$0
Stock Repurchased
$32M
$0
$0
·
·
·
·
·
·
·
·
·
Net Stock Activity
$-32M
$0
$0
$65M
$121M
$131M
$48M
$43M
$39M
$14M
$10M
$0
Financing Cash Flow
$-44M
$-58M
$-39M
$109M
$121M
$144M
$80M
$43M
$61M
$17M
$10M
$10M
Net Change in Cash
$-16M
$52M
$-35M
$35M
$-5M
$29M
$-2.7K
$-22M
$39M
$-526.1K
$-7M
$-9M
Taxes Paid
$20M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$28M
$110M
$4M
$-73M
$-126M
$-115M
$-80M
$-65M
$-40M
$-18M
$-15M
$-17M
Levered FCF
·
·
·
·
·
·
·
·
·
$-21M
$-17M
$-18M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
57.4%
51.5%
34.4%
22.9%
1.5%
·
·
-148.4%
-28.1%
40.3%
39.9%
36.7%
Operating Margin
37.5%
32.6%
8.4%
-25.6%
-72.1%
-153.8%
-141.1%
-354.9%
-172.7%
-162.6%
-216.1%
-270.8%
Net Margin
28.8%
46.4%
-10.9%
-42.8%
-88.5%
-179.4%
-164.5%
-387.1%
-192.3%
-183.1%
-250.4%
-284.2%
Pretax Margin
35.8%
29.5%
·
·
·
·
·
·
·
-183.1%
-250.4%
-293.6%
EBITDA Margin
39.1%
34.4%
11.3%
-21.4%
-66.2%
-146.2%
-133.0%
-339.6%
-166.1%
-158.1%
-209.6%
-266.6%
ROA
26.4%
45.0%
-8.3%
-20.3%
-27.8%
-38.1%
-47.0%
-67.3%
-66.5%
-82.3%
-70.8%
-56.8%
ROE
33.6%
68.1%
-19.7%
-52.2%
-58.7%
-94.9%
-155.0%
-230.8%
-243.9%
1073.4%
-526.2%
-153.5%
ROIC
28.0%
62.6%
·
·
·
·
·
·
·
-1047.9%
-1889.7%
-258.1%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
6.7
6.0
5.2
6.9
6.9
7.7
6.1
4.6
6.7
1.9
5.0
5.7
Quick Ratio
3.5
2.8
1.6
2.6
2.6
3.5
2.2
2.5
5.0
1.5
4.2
5.3
Debt / Equity
0.2
·
·
·
·
·
·
0.0
0.0
-1.4
·
·
LT Debt / Equity
0.1
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
0.9
-2.0
-4.5
-5.4
-4.6
-10.9
-12.0
-7.7
-8.4
-12.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
1.0
0.8
0.5
0.3
0.2
0.3
0.2
0.3
0.4
0.3
0.2
Inventory Turnover
1.2
1.2
1.0
0.8
0.8
0.9
1.1
2.7
0.3
1.5
1.7
2.8
Receivables Turnover
4.9
11.0
12.0
7.0
3.9
5.1
12.1
6.4
9.3
11.0
11.0
13.6
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$2.01
$1.48
$0.60
$0.69
$0.72
$0.84
$0.44
$0.43
$1.10
$-0.35
$0.08
$0.65
Revenue / Share
$2.08
$1.75
$1.15
$0.78
$0.58
·
·
·
·
·
·
·
Cash Flow / Share
$0.21
$0.49
$0.04
$-0.30
$-0.81
·
·
·
·
·
·
·
Cash / Share
$0.37
$0.44
$0.23
$0.39
$0.26
$0.53
$0.45
$0.49
$1.17
$0.77
$0.97
$1.85
EPS (TTM)
$0.60
$0.81
$-0.13
$-0.33
$-0.51
$-0.88
·
·
·
·
·
·
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
19.6%
65.1%
67.6%
90.4%
91.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
49.0%
74.0%
82.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
64.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-25.9%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-25.7%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$510M
$426M
$258M
$154M
$81M
$42M
$29M
$17M
$23M
$11M
$7M
$6M
Net Income TTM
$147M
$198M
$-28M
$-66M
$-72M
$-76M
$-48M
$-66M
$-44M
$-20M
$-18M
$-17M
Market Cap
$4.34B
$4.06B
$1.02B
$861M
$276M
$205M
$237M
$111M
$118M
$66M
$86M
$104M
Enterprise Value
$4.32B
·
·
·
·
·
·
$88M
$75M
$57M
·
·
P/E
30.4
21.2
-34.8
-11.8
-2.8
-2.2
·
·
·
·
·
·
P/S
8.5
9.5
4.0
5.6
3.4
4.8
8.1
6.5
5.2
6.2
12.0
17.5
P/B
9.1
11.6
7.6
5.7
2.0
2.3
9.1
5.6
2.9
-14.8
105.3
17.3
P / Tangible Book
9.2
11.8
7.8
5.8
2.0
2.5
·
·
·
·
·
·
P / Cash Flow
86.1
34.2
116.1
-14.5
-2.5
-2.0
-3.1
-1.8
-3.2
-3.6
-5.6
-7.1
P / FCF
156.0
36.7
253.6
-11.7
-2.2
-1.8
-3.0
-1.7
-3.0
-3.6
-5.6
-6.1
EV / EBITDA
21.7
·
·
·
·
·
·
-1.5
-2.0
-3.4
·
·
EV / FCF
155.4
·
·
·
·
·
·
-1.4
-1.9
-3.1
·
·
EV / Revenue
8.5
·
·
·
·
·
·
5.2
3.3
5.3
·
·
Earnings Yield
3.3%
4.7%
-2.9%
-8.5%
-36.2%
-45.1%
·
·
·
·
·
·
Laporan Laba Rugi18
Metrik
Tren
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
Q4 2022
Q3 2022
Revenue
$124M
$114M
$139M
$134M
$122M
$115M
$118M
$120M
$107M
$82M
$74M
$67M
$60M
$57M
$50M
$41M
Cost of Revenue
$38M
$34M
$50M
$59M
$55M
$54M
$54M
$60M
$50M
$43M
$43M
$43M
$43M
$40M
$36M
$31M
Gross Profit
$86M
$81M
$89M
$76M
$67M
$61M
$63M
$60M
$57M
$39M
$31M
$25M
$17M
$17M
$14M
$10M
R&D Expense
$6M
$3M
$1M
$2M
$1M
$826.0K
$391.0K
$412.0K
$560.0K
$450.0K
$446.0K
$596.0K
$1M
$855.0K
$1M
$1M
SG&A Expense
$27M
$27M
$24M
$22M
$22M
$24M
$23M
$19M
$17M
$16M
$16M
$15M
$14M
$15M
$14M
$13M
Operating Expenses
$34M
$22M
$26M
$25M
$24M
$26M
$25M
$20M
$18M
$17M
$17M
$16M
$17M
$17M
$20M
$19M
Operating Income
$52M
$58M
$63M
$51M
$43M
$35M
$38M
$40M
$39M
$22M
$14M
$9M
$-473.0K
$-813.0K
$-6M
$-9M
Interest Expense
·
·
·
·
·
·
·
·
·
$4M
·
$6M
$6M
$6M
·
$6M
Interest Income
·
·
$487.0K
$376.0K
$400.0K
$608.0K
$598.0K
$666.0K
$449.0K
$384.0K
$614.0K
$423.0K
$414.0K
$166.0K
$2.4K
$7.2K
Other Non-op
$-22.0K
$-140.0K
$-19.0K
$-21.0K
$-108.0K
$-64.0K
$-86.0K
$-56.0K
$-16.0K
$-35.0K
$-102.0K
$-145.0K
$-13.0K
$-27.0K
$-439.1K
$-9.6K
Pretax Income
$50M
$57M
$62M
$48M
$40M
$33M
$35M
$37M
$36M
$18M
$-18M
$3M
$-6M
$-7M
·
·
Income Tax
$12M
$12M
$12M
$11M
$6M
$7M
$-77M
$840.0K
$4M
$595.0K
$0
$0
$0
$0
·
·
Net Income
$38M
$45M
$49M
$36M
$34M
$27M
$112M
$36M
$32M
$18M
$-18M
$3M
$-6M
$-7M
$-12M
$-15M
EPS (Basic)
$0.17
$0.19
$0.22
$0.15
$0.14
$0.11
$0.48
$0.15
$0.14
$0.08
$-0.08
$0.01
$-0.03
$-0.03
$-0.05
$-0.08
EPS (Diluted)
$0.16
$0.19
$0.20
$0.15
$0.14
$0.11
$0.45
$0.15
$0.13
$0.08
$-0.08
$0.01
$-0.03
$-0.03
$-0.05
$-0.08
Shares (Basic)
228,232,503
236,072,751
·
238,602,978
241,490,715
237,775,476
·
234,571,376
232,417,645
228,874,847
·
225,276,980
222,683,393
221,921,750
·
196,383,935
Shares (Diluted)
230,337,048
239,955,762
·
244,664,263
248,608,460
244,676,350
·
244,804,065
242,167,072
236,414,374
·
233,761,262
222,683,393
221,921,750
·
196,383,935
EBITDA
$54M
$60M
·
$53M
$45M
$37M
·
$42M
$41M
$24M
·
$11M
$1M
$1M
·
$-8M
Neraca25
Metrik
Tren
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
Q4 2022
Q3 2022
Cash & Equivalents
$136M
$138M
$88M
$61M
$90M
$72M
$103M
$87M
$88M
$45M
·
$74M
$63M
$69M
·
$35M
Receivables
$138M
$136M
$158M
$138M
$110M
$99M
$50M
$50M
$30M
$50M
·
$31M
$37M
$27M
·
$21M
Inventory
$239M
$222M
$206M
$197M
$191M
$172M
$170M
$172M
$180M
$178M
·
$163M
$162M
$164M
·
$163M
Prepaid Expense
$15M
$15M
$7M
$7M
$8M
$9M
$8M
$10M
$6M
$4M
·
$5M
$5M
$4M
·
$5M
Current Assets
$528M
$511M
$467M
$403M
$400M
$352M
$331M
$318M
$304M
$276M
·
$274M
$266M
$264M
·
$224M
PP&E (Net)
$67M
$65M
$65M
$70M
$58M
$58M
$55M
$54M
$54M
$55M
·
$55M
$56M
$57M
·
$57M
PP&E (Gross)
$108M
$105M
$103M
·
$95M
$93M
$88M
$86M
$85M
$84M
·
$80M
$80M
$79M
·
$75M
Accum. Depreciation
$42M
$40M
$38M
·
$38M
$35M
$34M
$32M
$31M
$29M
·
$25M
$23M
$21M
·
$18M
Goodwill
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
·
$4M
$4M
$4M
·
$4M
Intangibles
$575.0K
$630.0K
$632.0K
$491.0K
$527.0K
$452.0K
$460.0K
$485.0K
$479.0K
$321.0K
·
$476.9K
$655.7K
$834.6K
·
$1M
Total Assets
$684M
$665M
$624M
$569M
$558M
$511M
$489M
$391M
$376M
$351M
$329M
$349M
$343M
$341M
$348M
$301M
Accounts Payable
$32M
$21M
$23M
$24M
$30M
$21M
$20M
$16M
$14M
$17M
·
$11M
$12M
$13M
·
$25M
Current Liabilities
$76M
$74M
$70M
$56M
$75M
$53M
$56M
$45M
$44M
$53M
·
$42M
$42M
$37M
·
$44M
Capital Leases
$6M
$6M
$7M
$9M
$9M
$8M
$9M
$9M
$9M
$9M
·
$10M
$10M
$10M
·
$11M
Other Non-current Liabilities
·
·
$0
$90.0K
$2.0K
$2.0K
$360.0K
$375.0K
$390.0K
$405.0K
·
$434.6K
$449.5K
$338.7K
·
$362.2K
Total Liabilities
$276M
$275M
$147M
$138M
$160M
$137M
$140M
$159M
$188M
$197M
·
$198M
$196M
$195M
·
$200M
Long-term Debt
$197M
$197M
$72M
$72M
·
·
$72M
·
·
·
·
·
·
·
·
·
Total Debt
$197M
$197M
·
$72M
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$24.0K
$23.0K
$23.0K
·
$22.6K
$22.5K
$22.2K
·
$19.7K
Paid-in Capital
$675M
$650M
$671M
$665M
$661M
$655M
$658M
$652M
$645M
$642M
·
$640M
$638M
$630M
·
$566M
Retained Earnings
$-79M
$-116M
$-162M
$-211M
$-247M
$-282M
$-309M
$-420M
$-456M
$-488M
·
$-489M
$-491M
$-485M
·
$-466M
Treasury Stock
$188M
$143M
$32M
$23M
$15M
·
$0
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$408M
$390M
$477M
$431M
$398M
$373M
$349M
$232M
$188M
$154M
$135M
$151M
$147M
$146M
$152M
$100M
Liabilities + Equity
$684M
$665M
$624M
$569M
$558M
$511M
$489M
$391M
$376M
$351M
·
$349M
$343M
$341M
·
$301M
Shares Outstanding
225,355,228
232,288,977
237,874,496
238,332,393
238,567,308
238,532,252
236,620,545
236,378,607
233,026,736
231,769,765
·
225,958,084
224,526,748
222,262,588
·
196,776,871
Arus Kas15
Metrik
Tren
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
Q4 2022
Q3 2022
D&A
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Stock-based Comp
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$3M
$3M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
Deferred Tax
$3.0K
$3M
$1M
$5M
$2M
$3M
$-84M
$0
$0
$0
·
·
·
·
·
·
Amort. of Intangibles
$55.0K
$55.0K
$49.0K
$38.0K
$32.0K
$25.0K
$25.0K
$28.0K
$142.0K
$193.0K
$187.0K
$179.0K
$179.0K
$179.0K
$178.5K
$178.8K
Other Non-cash
·
$2M
·
·
·
$-57M
·
·
·
$-24M
·
·
·
$-11M
·
·
Operating Cash Flow
$30M
$58M
$36M
$13M
$21M
$-20M
$50M
$25M
$46M
$-2M
$18M
$12M
$-6M
$-15M
$-7M
$-13M
CapEx
$2M
$3M
$1M
$14M
$2M
$5M
$3M
$1M
$2M
$2M
$1M
$756.8K
$872.4K
$2M
$4M
$3M
Investing Cash Flow
$-2M
$2M
$-276.0K
$-14M
$-3M
$-5M
$-3M
$-1M
$-2M
$-2M
$-1M
$-756.8K
$-872.4K
$-2M
$-4M
$-3M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$65M
$0
Stock Repurchased
$25M
$130M
$9M
$23M
$0
$0
$0
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-130M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-29M
$-10M
$-9M
$-28M
$48.0K
$-7M
$-31M
$-25M
$-362.0K
$-1M
$-39M
$416.4K
$240.5K
$-650.0K
$63M
$-843.8K
Net Change in Cash
$-2M
$51M
$26M
$-29M
$19M
$-32M
$16M
$-2M
$43M
$-6M
$-23M
$12M
$-7M
$-17M
$52M
$-18M
Free Cash Flow
·
$56M
·
·
·
$-24M
·
·
·
$-5M
·
·
·
$-17M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-8M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
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
Q4 2022
Q3 2022
Gross Margin
69.4%
70.5%
·
56.3%
55.1%
53.2%
·
49.8%
53.6%
47.8%
·
36.6%
27.8%
29.0%
·
23.5%
Operating Margin
42.2%
50.9%
·
38.0%
35.1%
30.4%
·
33.1%
36.6%
26.7%
·
12.9%
-0.79%
-1.4%
·
-22.7%
Net Margin
30.4%
39.6%
·
27.1%
28.1%
23.4%
·
30.0%
29.9%
21.8%
·
3.8%
-10.6%
-11.9%
·
-36.3%
Pretax Margin
40.4%
49.9%
·
35.4%
32.9%
29.1%
·
30.7%
33.5%
22.5%
·
·
·
·
·
·
EBITDA Margin
43.5%
52.5%
·
39.5%
36.7%
32.0%
·
34.7%
38.3%
29.0%
·
15.7%
2.4%
1.9%
·
-18.5%
ROA
6.1%
7.7%
·
7.6%
7.3%
6.2%
·
9.7%
8.9%
5.1%
·
0.79%
-2.0%
-2.1%
·
-5.5%
ROE
9.4%
11.9%
·
11.0%
11.7%
10.2%
·
18.7%
19.1%
11.9%
·
2.0%
-4.9%
-5.0%
·
-14.7%
ROIC
6.5%
7.9%
·
7.8%
9.2%
7.5%
·
16.7%
18.6%
13.7%
·
·
·
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
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
Q4 2022
Q3 2022
Current Ratio
7.0
7.0
·
7.1
5.3
6.6
·
7.1
6.9
5.2
·
6.5
6.3
7.2
·
5.0
Quick Ratio
3.6
3.7
·
3.5
2.7
3.2
·
3.0
2.7
1.8
·
2.5
2.4
2.6
·
1.3
Debt / Equity
0.5
0.5
·
0.2
·
·
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.5
0.5
·
0.2
·
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
5.8
·
1.4
-0.1
-0.1
·
-1.7
Efisiensi3
Metrik
Tren
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
Q4 2022
Q3 2022
Asset Turnover
0.2
0.2
·
0.3
0.3
0.3
·
0.3
0.3
0.2
·
0.2
0.2
0.2
·
0.2
Inventory Turnover
0.2
0.2
·
0.3
0.3
0.3
·
0.4
0.3
0.3
·
0.3
0.3
0.3
·
0.2
Receivables Turnover
1.0
1.0
·
1.4
1.7
1.5
·
2.9
3.2
2.2
·
2.6
2.2
2.2
·
2.0
Per Saham5
Metrik
Tren
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
Q4 2022
Q3 2022
Book Value / Share
$1.81
$1.68
·
$1.81
$1.67
$1.57
·
$0.98
$0.81
$0.66
·
$0.67
$0.65
$0.66
·
$0.51
Revenue / Share
$0.54
$0.48
·
$0.55
$0.49
$0.47
·
$0.49
$0.44
$0.35
·
$0.29
$0.27
$0.26
·
$0.21
Cash Flow / Share
·
$0.24
·
·
·
$-0.08
·
·
·
$-0.01
·
·
·
$-0.07
·
·
Cash / Share
$0.60
$0.59
·
$0.26
$0.38
$0.30
·
$0.37
$0.38
$0.20
·
$0.33
$0.28
$0.31
·
$0.18
EPS (TTM)
$0.70
$0.68
·
$0.85
$0.85
$0.84
·
$0.28
$0.14
$-0.02
·
$-0.10
$-0.19
$-0.23
·
$-0.35
Valuasi (TTM)11
Metrik
Tren
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
Q4 2022
Q3 2022
Revenue TTM
$512M
$510M
·
$489M
$474M
$459M
·
$383M
$330M
$283M
·
$234M
$208M
$182M
·
$130M
Net Income TTM
$169M
$165M
·
$209M
$209M
$207M
·
$68M
$35M
$-4M
·
$-23M
$-40M
$-48M
·
$-70M
Market Cap
$1.89B
$2.09B
·
$3.49B
$4.34B
$4.73B
·
$4.73B
$2.61B
$1.53B
·
$809M
$829M
$736M
·
$478M
Enterprise Value
$1.95B
$2.15B
·
$3.50B
·
·
·
·
·
·
·
·
·
·
·
·
P/E
12.0
13.2
·
17.2
21.4
23.6
·
71.4
79.9
-330.0
·
-35.8
-19.4
-14.4
·
-6.9
P/S
3.7
4.1
·
7.2
9.2
10.3
·
12.3
7.9
5.4
·
3.5
4.0
4.0
·
3.7
P/B
4.6
5.4
·
8.1
10.9
12.7
·
20.4
13.8
10.0
·
5.3
5.6
5.1
·
4.8
P / Tangible Book
4.7
5.4
·
8.2
11.0
12.8
·
20.7
14.1
10.2
·
5.5
5.8
5.2
·
5.0
P / Cash Flow
·
35.9
·
·
·
-240.5
·
·
·
-689.7
·
·
·
-50.0
·
·
EV / Revenue
3.8
4.2
·
7.2
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
8.4%
7.5%
·
5.8%
4.7%
4.2%
·
1.4%
1.2%
-0.30%
·
-2.8%
-5.1%
-7.0%
·
-14.4%
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Pendapatan
$510M
·
·
$426M
·
Margin Kotor %
57.4%
·
·
51.5%
·
Margin Operasi %
37.5%
·
·
32.6%
·
Laba Bersih
$147M
·
·
$198M
·
EPS Dilusian
$0.60
·
·
$0.81
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Utang / Ekuitas
0.2
·
·
·
·
Rasio Lancar
6.7
·
·
6.0
·
Rasio Cepat
3.5
·
·
2.8
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$28M
·
·
$110M
·
Pemilik institusional (13F)
361 pengaju
· $2.1B 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.
Pemegang361
Nilai yang dipegang$2.1B
Posisi baru53
Posisi yang keluar82
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
53 (-23 vs Kuartal sebelumnya)
82 (+21 vs Kuartal sebelumnya)
90 (-48 vs Kuartal sebelumnya)
151 (+41 vs Kuartal sebelumnya)
-9.3M
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.
Burrill Capital Fund IV, L.P. (the “Fund”), Burrill & Company (BCF IV GP), LLC (the “General Partner”), G. Steven Burrill (“Burrill”), Bryant Fong (“Fong”), Victor Hebert (“Hebert”), Douglas Lind (“Lind”), David Wetherell (“Wetherell”), Joshua Zelig (“Zelig”)
×2 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
20 orang dalam
· 8 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 46 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.