AMCX AMC Networks Inc. - Class A Common Stock
$8,49
Harga · Mei 20, 2026
Fundamental per Mei 8, 2026
Rentang 52M
$5–$10
63% of range
Peringkat Analis
HOLD
12 analysts
Target Harga
$8
P/E (TTM)
5.7
ROE
9.7%
Margin Laba Bersih
3.9%
AMCX Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$8.49
Kapitalisasi Pasar
—
P/E (TTM)
5.7
EPS (TTM)
$1.66
Pendapatan (TTM)
$2.31B
Imbal Hasil Dividen
—
ROE
9.7%
D/E Utang/Ekuitas
1.8
Rentang 52M
$5 – $10
AMCX Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$2.31B
2017-12-31
→
2025-12-31
EPS
$1.66
2017-12-31
→
2025-12-31
Arus Kas Bebas
$272M
2017-12-31
→
2025-12-31
Margin
3.9%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
AMCX
Median Rekan
P/E (TTM)
5.7
15.2
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
AMCX
Median Rekan
Operating Margin (Margin Operasi)
5.8%
—
Net Profit Margin (Margin Laba Bersih)
3.9%
-1.8%
ROA
2.1%
-0.81%
ROE
9.7%
-3.7%
ROIC
3.4%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
AMCX
Median Rekan
Debt / Equity (Utang / Ekuitas)
1.8
212.4
Current Ratio (Rasio Lancar)
1.7
1.6
Quick Ratio (Rasio Cepat)
1.4
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
AMCX
Median Rekan
Revenue YoY (Pendapatan YoY)
-4.5%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-9.3%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
-3.9%
—
EPS YoY
2782.3%
—
Net Income YoY (Laba Bersih YoY)
2737.3%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
AMCX
Median Rekan
AMCX Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
JUAL
12 analis
- Beli Kuat 0 0,0%
- Beli 0 0,0%
- Tahan 6 50,0%
- Jual 4 33,3%
- Jual Kuat 2 16,7%
Target Harga 12 Bulan
6 analis · 2026-05-15
Median
$6.50
Rata-rata
$7.50
Sekarang
$8.49
Rendah
$6.00
Tinggi
$10.00
Target median
$6.50
-23,4%
Target rata-rata
$7.50
-11,7%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.08%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.08 | $0.22 | -0.14% |
| 31 Des. 2025 | $0.64 | $0.58 | 0.06% |
| 30 Sep. 2025 | $0.18 | $0.28 | -0.10% |
| 30 Juni 2025 | $0.69 | $0.62 | 0.07% |
| 31 Maret 2025 | $0.52 | $0.82 | -0.30% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| AMCX | — | 5.7 | -4.5% | 3.9% | 9.7% | — |
| NMAX | $998M | -8.1 | 10.7% | -52.6% | -93.5% | 39.3% |
| SBGI | — | -9.5 | -10.7% | -3.5% | -21.8% | — |
| EVC | — | -3.4 | 22.7% | -17.7% | -108.9% | — |
| IHRT | — | -1.4 | 0.27% | -12.2% | 26.6% | — |
| GTN | — | — | — | — | — | — |
| SSP | — | -2.1 | -14.3% | -4.7% | -8.0% | — |
| TSQ | — | 21.4 | -5.2% | -2.7% | 33.8% | 25.5% |
| MDIA | — | -0.7 | 39.5% | — | — | — |
| SGA | — | -9.4 | -5.1% | -7.4% | -5.0% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.31B | $2.42B | $2.71B | $3.10B | $3.08B | $2.81B | $3.06B | $2.97B | $2.81B | $2.76B | $2.58B | $2.18B | |
| Cost of Revenue | $1.14B | $1.13B | $1.33B | $1.52B | $1.43B | $1.40B | $1.51B | $1.45B | $1.34B | $1.28B | $1.14B | $984M | |
| SG&A Expense | $818M | $781M | $764M | $897M | $892M | $709M | $679M | $657M | $613M | $636M | $637M | $561M | |
| Operating Expenses | $2.18B | $2.46B | $2.32B | $3.01B | $2.59B | $2.37B | $2.44B | $2.25B | $2.08B | $2.10B | $1.87B | $1.63B | |
| Operating Income | $133M | $-40M | $388M | $87M | $490M | $443M | $625M | $727M | $722M | $658M | $709M | $546M | |
| Interest Expense | · | · | $153M | $134M | $129M | $139M | $158M | $155M | $134M | $124M | $128M | $130M | |
| Interest Income | $28M | $37M | $37M | $13M | $10M | $30M | $25M | $19M | $15M | $5M | $2M | $1M | |
| Other Non-op | $29M | $-5M | $23M | $4M | $25M | $71M | $-6M | $29M | $40M | $-34M | $-691.0K | $-20M | |
| Pretax Income | $148M | $-174M | $296M | $-30M | $374M | $402M | $486M | $620M | $640M | $455M | $583M | $397M | |
| Income Tax | $46M | $43M | $95M | $-41M | $94M | $145M | $78M | $156M | $151M | $165M | $201M | $129M | |
| Net Income | $89M | $-227M | $215M | $8M | $251M | $240M | $380M | $446M | $471M | $271M | $367M | $261M | |
| EPS (Basic) | $2.01 | $-5.10 | $4.92 | $0.18 | $5.92 | $4.70 | $6.77 | $7.68 | $7.26 | $3.77 | $5.06 | $3.62 | |
| EPS (Diluted) | $1.66 | $-5.10 | $4.90 | $0.17 | $5.77 | $4.64 | $6.67 | $7.57 | $7.18 | $3.74 | $5.01 | $3.58 | |
| Shares (Basic) | 44,420,000 | 44,438,000 | 43,827,000 | 43,135,000 | 42,361,000 | 51,016,000 | 56,205,000 | 58,066,000 | 64,905,000 | 71,746,000 | 72,420,000 | 72,000,000 | |
| Shares (Diluted) | 56,590,000 | 44,438,000 | 43,991,000 | 43,731,000 | 43,439,000 | 51,733,000 | 57,037,000 | 58,947,000 | 65,625,000 | 72,410,000 | 73,190,000 | 72,854,000 | |
| EBITDA | $228M | $58M | $496M | $194M | $584M | $547M | $726M | $818M | $817M | $742M | $792M | $615M |
Neraca 26
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $502M | $785M | $571M | $930M | · | · | · | $555M | $559M | $481M | $316M | $201M | |
| Receivables | $575M | $624M | $664M | $722M | $815M | $814M | $857M | $836M | $776M | $701M | $675M | $587M | |
| Prepaid Expense | · | · | · | · | · | · | · | · | · | $73M | $73M | $74M | |
| Current Assets | $1.28B | $1.67B | $1.62B | $1.95B | $2.00B | $1.94B | $2.33B | $1.96B | $1.87B | $1.70B | $1.52B | $1.33B | |
| PP&E (Net) | $116M | $143M | $159M | $202M | $226M | $256M | $284M | $246M | $184M | $167M | $164M | $134M | |
| PP&E (Gross) | · | · | · | · | · | · | $631M | $540M | $443M | $439M | $373M | $320M | |
| Accum. Depreciation | · | · | · | · | · | · | $347M | $294M | $260M | $272M | $209M | $186M | |
| Goodwill | $167M | $246M | $626M | $643M | $709M | $686M | $702M | $798M | $695M | $658M | $736M | $734M | |
| Intangibles | $185M | $216M | $269M | $355M | $399M | $411M | $525M | $579M | $457M | $486M | $549M | $591M | |
| Other Non-current Assets | $335M | $300M | $407M | $599M | $545M | $514M | $496M | $459M | $448M | $313M | $192M | $155M | |
| Total Assets | $3.94B | $4.36B | $4.97B | $5.63B | $5.75B | $5.25B | $5.60B | $5.28B | $5.03B | $4.48B | $4.25B | $3.95B | |
| Accounts Payable | $95M | $89M | $89M | $172M | $173M | $121M | $94M | $107M | $102M | $89M | $71M | $102M | |
| Accrued Liabilities | $323M | $291M | $386M | $419M | $340M | $320M | $251M | $265M | $263M | $284M | $254M | $205M | |
| Short-term Debt | · | · | · | · | · | · | · | · | · | · | $0 | $40M | |
| Current Liabilities | $768M | $703M | $943M | $1.17B | $1.06B | $878M | $804M | $797M | $744M | $954M | $831M | $732M | |
| Capital Leases | $70M | $52M | $73M | $106M | $128M | $166M | $194M | $21M | $26M | $35M | $30M | $27M | |
| Deferred Tax | $108M | $121M | $160M | $113M | $164M | $132M | $137M | $145M | $110M | $146M | $123M | $128M | |
| Other Non-current Liabilities | $41M | $60M | $74M | $139M | $166M | $126M | $164M | $208M | $136M | $132M | $104M | $86M | |
| Total Liabilities | $2.92B | $3.42B | $3.71B | $4.53B | $4.56B | $4.29B | $4.60B | $4.63B | $4.65B | $4.26B | $4.05B | $4.10B | |
| Long-term Debt | $1.75B | $2.34B | $2.36B | $2.81B | $2.84B | $2.85B | $3.10B | $3.11B | $3.10B | $2.82B | $2.67B | $2.73B | |
| Total Debt | $1.75B | $2.34B | $2.36B | $2.81B | $2.84B | $2.85B | $3.10B | $3.09B | $3.10B | $2.60B | $2.52B | $2.73B | |
| Retained Earnings | $2.18B | $2.09B | $2.32B | $2.11B | $2.10B | $1.85B | $1.61B | $1.23B | $767M | $295M | $25M | $-342M | |
| Treasury Stock | $1.41B | $1.41B | $1.42B | $1.42B | $1.42B | $1.42B | $1.06B | $993M | $709M | $275M | $52M | $52M | |
| AOCI | $-219M | $-267M | $-233M | $-240M | $-176M | $-135M | $-168M | $-160M | $-114M | $-194M | $-136M | $-79M | |
| Stockholders' Equity | $982M | $856M | $1.05B | $807M | $851M | $617M | $666M | $317M | $135M | $-30M | $-39M | $-372M | |
| Liabilities + Equity | $3.94B | $4.36B | $4.97B | $5.63B | $5.75B | $5.25B | $5.60B | $5.28B | $5.03B | $4.48B | $4.25B | $3.95B |
Arus Kas 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $94M | $98M | $107M | $107M | $94M | $105M | $101M | $91M | $95M | $85M | $83M | $69M | |
| Stock-based Comp | $25M | $26M | $26M | $30M | $48M | $53M | $64M | $61M | $54M | $39M | $31M | $28M | |
| Deferred Tax | $-17M | $-63M | $50M | $-51M | $34M | $23M | $-39M | $33M | $-49M | $12M | $20M | $1M | |
| Amort. of Intangibles | $31M | $34M | $40M | $42M | $39M | $42M | $46M | $43M | $47M | $39M | $42M | $31M | |
| Restructuring | $27M | $49M | $28M | $45M | $10M | $35M | $28M | $46M | $6M | $30M | $15M | $16M | |
| Other Non-cash | $114M | $541M | $-194M | $88M | $-283M | $328M | $-23M | $-25M | $-185M | $108M | $-130M | $16M | |
| Operating Cash Flow | $306M | $376M | $204M | $182M | $143M | $749M | $484M | $607M | $386M | $514M | $370M | $376M | |
| CapEx | $33M | $45M | $35M | $44M | $43M | $47M | $92M | $90M | $80M | $79M | $68M | $40M | |
| Investing Cash Flow | $-34M | $-40M | $-24M | $-39M | $-27M | $-35M | $-90M | $-260M | $-131M | · | · | · | |
| Debt Issued | · | · | $0 | $0 | $986M | $6M | $2M | $289.0K | $1.54B | $982M | $0 | $600M | |
| Net Debt Issued | · | · | $-458M | $-34M | $-30M | $-256M | $-21M | $289.0K | $278M | $134M | $-74M | $600M | |
| Stock Repurchased | $18M | $0 | $0 | $0 | $0 | $357M | $71M | $283M | $434M | $223M | $0 | $0 | |
| Net Stock Activity | $-18M | · | · | $0 | $0 | $-357M | $-71M | $-283M | $-434M | $-223M | · | $-22M | |
| Financing Cash Flow | $-570M | $-110M | $-544M | $-97M | $-84M | $-648M | $-131M | $-315M | $-204M | · | · | · | |
| Taxes Paid | $46M | $38M | $63M | $50M | $60M | $100M | $140M | $138M | $219M | $106M | $187M | $100M | |
| Free Cash Flow | $272M | $331M | $169M | $138M | $101M | $702M | $392M | $517M | $306M | $435M | $302M | $336M | |
| Levered FCF | · | · | $65M | $187M | $4M | $614M | $260M | $401M | $203M | $356M | $218M | $248M |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 5.8% | -1.6% | 14.3% | 2.8% | 15.9% | 15.7% | 20.4% | 24.5% | 25.8% | 23.9% | 27.5% | 25.1% | |
| Net Margin | 3.9% | -9.4% | 8.0% | 0.25% | 8.1% | 8.5% | 12.4% | 15.0% | 16.8% | 9.8% | 14.2% | 12.0% | |
| Pretax Margin | 6.4% | -7.2% | 10.9% | -0.97% | 12.2% | 14.3% | 15.9% | 20.9% | 22.8% | 16.5% | 22.6% | 18.2% | |
| EBITDA Margin | 9.8% | 2.4% | 18.3% | 6.3% | 19.0% | 19.4% | 23.7% | 27.5% | 29.1% | 26.9% | 30.7% | 28.3% | |
| ROA | 2.1% | -4.9% | 4.1% | 0.13% | 4.6% | 4.4% | 7.0% | 8.6% | 9.9% | 6.2% | 8.9% | 7.9% | |
| ROE | 9.7% | -23.8% | 23.2% | 0.92% | 34.1% | 37.4% | 77.5% | 197.6% | 898.9% | -780.0% | -178.5% | -55.3% | |
| ROIC | 3.4% | -1.6% | 7.8% | -0.88% | 9.9% | 8.2% | 13.9% | 16.0% | 17.1% | 16.3% | 18.7% | 15.7% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.7 | 2.4 | 1.7 | 1.7 | 1.9 | 2.2 | 2.9 | 2.5 | 2.5 | 1.8 | 1.9 | 1.8 | |
| Quick Ratio | 1.4 | 2.0 | 1.3 | 0.6 | 0.8 | 0.9 | 1.1 | 1.7 | 1.8 | 1.2 | 1.2 | 1.1 | |
| Debt / Equity | 1.8 | 2.7 | 2.3 | 3.5 | 3.3 | 4.6 | 4.7 | 9.8 | 23.0 | -86.3 | -64.2 | -7.3 | |
| LT Debt / Equity | 1.8 | 2.7 | 2.2 | 3.4 | 3.3 | 4.5 | 4.6 | 9.8 | 23.0 | -86.3 | -64.2 | -7.2 | |
| Interest Coverage | · | · | 2.5 | 0.6 | 3.8 | 3.2 | 4.0 | 4.7 | 5.4 | 5.3 | 5.5 | 4.2 |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | |
| Receivables Turnover | 3.9 | 3.8 | 3.9 | 4.0 | 3.8 | 3.4 | 3.6 | 3.7 | 3.8 | 4.0 | 4.1 | 4.5 |
Tingkat Pertumbuhan 9
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -4.5% | -10.7% | -12.4% | 0.62% | 9.3% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -9.3% | -7.7% | -1.2% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | -3.9% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | · | · | 2782.3% | -97.0% | 24.3% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 113.7% | · | 1.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -18.6% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | · | · | 2737.3% | -97.0% | 4.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 127.5% | · | -3.5% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -17.9% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.31B | $2.42B | $2.71B | $3.10B | $3.08B | $2.81B | $3.06B | $2.97B | $2.81B | $2.76B | $2.58B | $2.18B | |
| Net Income TTM | $89M | $-227M | $215M | $8M | $251M | $240M | $380M | $446M | $471M | $271M | $367M | $261M | |
| P/E | 5.7 | -1.9 | 3.8 | 92.2 | 6.0 | 7.7 | 5.9 | 7.2 | 7.5 | 14.0 | 14.9 | 17.8 | |
| Earnings Yield | 17.4% | -51.5% | 26.1% | 1.1% | 16.8% | 13.0% | 16.9% | 13.8% | 13.3% | 7.1% | 6.7% | 5.6% |
Laporan Laba Rugi 16
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $542M | $595M | $562M | $600M | $555M | $599M | $600M | $626M | $596M | $679M | $637M | $679M | $717M | $965M | $682M | $738M | |
| Cost of Revenue | $283M | $299M | $291M | $284M | $267M | $293M | $288M | $281M | $272M | $394M | $285M | $322M | $327M | $612M | $293M | $326M | |
| SG&A Expense | $202M | $209M | $189M | $222M | $198M | $193M | $192M | $208M | $189M | $197M | $187M | $194M | $186M | $226M | $208M | $232M | |
| Operating Expenses | $511M | $646M | $506M | $536M | $491M | $854M | $506M | $615M | $486M | $690M | $516M | $573M | $544M | $1.36B | $531M | $585M | |
| Operating Income | $31M | $-51M | $56M | $64M | $64M | $-254M | $94M | $11M | $110M | $-11M | $121M | $106M | $173M | $-392M | $151M | $153M | |
| Interest Expense | · | · | · | · | · | · | · | · | $33M | · | $39M | $39M | $38M | · | $34M | $32M | |
| Interest Income | $3M | $5M | $6M | $8M | $8M | $9M | $9M | $9M | $9M | $10M | $12M | $7M | $8M | $5M | $4M | $2M | |
| Other Non-op | $-17M | $8M | $473.0K | $13M | $8M | $-11M | $9M | $1M | $-5M | $11M | $-2M | $10M | $5M | $28.0K | $-2M | $-742.0K | |
| Pretax Income | $-24M | $-81M | $123M | $69M | $37M | $-300M | $66M | $-21M | $81M | $-28M | $92M | $84M | $148M | $-424M | $118M | $123M | |
| Income Tax | $-7M | $-28M | $43M | $16M | $15M | $-11M | $20M | $11M | $24M | $12M | $24M | $22M | $37M | $-144M | $28M | $33M | |
| Net Income | $-19M | $-55M | $77M | $50M | $18M | $-284M | $41M | $-29M | $46M | $-22M | $63M | $70M | $104M | $-265M | $85M | $83M | |
| EPS (Basic) | $-0.43 | $-1.24 | $1.73 | $1.12 | $0.40 | $-6.41 | $0.93 | $-0.66 | $1.04 | $-0.49 | $1.44 | $1.60 | $2.37 | $-6.15 | $1.96 | $1.93 | |
| EPS (Diluted) | $-0.43 | $-0.97 | $1.38 | $0.91 | $0.34 | $-6.23 | $0.76 | $-0.66 | $1.03 | $-0.50 | $1.44 | $1.60 | $2.36 | $-6.06 | $1.94 | $1.91 | |
| Shares (Basic) | 43,627,000 | -89,405,000 | 44,136,000 | 44,868,000 | 44,821,000 | -88,703,000 | 44,607,000 | 44,466,000 | 44,068,000 | -87,594,000 | 43,951,000 | 43,842,000 | 43,628,000 | -86,075,000 | 43,238,000 | 43,192,000 | |
| Shares (Diluted) | 43,627,000 | -112,651,000 | 56,275,000 | 56,350,000 | 56,616,000 | -100,777,000 | 56,149,000 | 44,466,000 | 44,600,000 | -87,787,000 | 44,041,000 | 43,900,000 | 43,837,000 | -87,395,000 | 43,732,000 | 43,679,000 | |
| EBITDA | $53M | · | $56M | $64M | $85M | · | $94M | $11M | $136M | · | $121M | $106M | $199M | · | $151M | $153M |
Neraca 22
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $552M | $502M | $717M | $866M | $870M | $785M | $816M | $803M | $691M | · | $955M | $893M | · | · | · | · | |
| Receivables | $551M | $575M | $572M | $615M | $573M | $624M | $648M | $643M | $629M | · | $658M | $660M | $703M | · | $696M | $744M | |
| Current Assets | $1.34B | $1.28B | $1.52B | $1.73B | $1.70B | $1.67B | $1.69B | $1.72B | $1.65B | · | $1.90B | $1.84B | $1.71B | · | $1.92B | $2.01B | |
| PP&E (Net) | $108M | $116M | $124M | $134M | $145M | $143M | $135M | $142M | $148M | · | $173M | $186M | $196M | · | $205M | $214M | |
| Goodwill | $165M | $167M | $260M | $259M | $251M | $246M | $559M | $554M | $622M | $626M | $640M | $648M | $647M | $643M | $667M | $684M | |
| Intangibles | $177M | $185M | $197M | $204M | $210M | $216M | $227M | $233M | $259M | · | $301M | $312M | $345M | · | $360M | $374M | |
| Other Non-current Assets | $313M | $335M | $316M | $300M | $298M | $300M | $365M | $359M | $398M | · | $471M | $486M | $583M | · | $435M | $450M | |
| Total Assets | $3.87B | $3.94B | $4.21B | $4.42B | $4.33B | $4.36B | $4.83B | $4.87B | $4.91B | · | $5.39B | $5.47B | $5.46B | · | $5.81B | $5.79B | |
| Accounts Payable | $129M | $95M | $89M | $102M | $99M | $89M | $89M | $110M | $91M | · | $104M | $112M | $107M | · | $129M | $153M | |
| Accrued Liabilities | $292M | $323M | $282M | $292M | $271M | $291M | $306M | $319M | $351M | · | $373M | $375M | $401M | · | $309M | $299M | |
| Current Liabilities | $764M | $768M | $716M | $833M | $753M | $703M | $725M | $808M | $890M | · | $1.30B | $1.37B | $982M | · | $1.08B | $1.07B | |
| Capital Leases | $67M | $70M | $32M | $40M | $45M | $52M | $59M | $63M | $69M | · | $84M | $92M | $98M | · | $109M | $111M | |
| Deferred Tax | $117M | $108M | $146M | $112M | $112M | $121M | $152M | $156M | $157M | · | $118M | $113M | $107M | · | $211M | $198M | |
| Other Non-current Liabilities | $38M | $41M | $42M | $40M | $53M | $60M | $57M | $55M | $66M | · | $85M | $81M | $106M | · | $113M | $134M | |
| Total Liabilities | $2.89B | $2.92B | $3.07B | $3.35B | $3.35B | $3.42B | $3.49B | $3.61B | $3.61B | · | $4.08B | $4.19B | $4.24B | · | $4.49B | $4.51B | |
| Long-term Debt | $1.75B | $1.75B | $1.92B | $2.21B | $2.33B | $2.34B | $2.34B | $2.38B | $2.35B | · | $2.79B | $2.80B | $2.81B | · | $2.82B | $2.83B | |
| Total Debt | $1.75B | · | $1.92B | $2.21B | $2.33B | · | $2.34B | $2.38B | $2.35B | · | $2.79B | $2.80B | $2.81B | · | $2.82B | $2.83B | |
| Retained Earnings | $2.16B | $2.18B | $2.23B | $2.16B | $2.10B | $2.09B | $2.38B | $2.34B | $2.37B | · | $2.34B | $2.28B | $2.21B | · | $2.37B | $2.29B | |
| Treasury Stock | $1.40B | $1.41B | $1.40B | $1.40B | $1.39B | $1.41B | $1.41B | $1.41B | $1.41B | · | $1.42B | $1.42B | $1.42B | · | $1.42B | $1.42B | |
| AOCI | $-226M | $-219M | $-219M | $-218M | $-250M | $-267M | $-229M | $-248M | $-246M | · | $-246M | $-219M | $-228M | · | $-296M | $-243M | |
| Stockholders' Equity | $955M | $982M | $1.05B | $972M | $889M | $856M | $1.12B | $1.05B | $1.08B | · | $1.05B | $1.01B | $922M | · | $1.00B | $965M | |
| Liabilities + Equity | $3.87B | $3.94B | $4.21B | $4.42B | $4.33B | $4.36B | $4.83B | $4.87B | $4.91B | · | $5.39B | $5.47B | $5.46B | · | $5.81B | $5.79B |
Arus Kas 16
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $21M | $26M | $21M | $26M | $21M | $23M | $23M | $26M | $26M | $28M | $28M | $26M | $26M | $28M | $30M | $27M | |
| Stock-based Comp | $6M | $6M | $6M | $8M | $6M | $6M | $6M | $8M | $6M | $6M | $6M | $8M | $6M | $6M | $7M | $9M | |
| Deferred Tax | $10M | $-38M | $32M | $-481.0K | $-11M | $-53M | $-4M | $-2M | $-4M | $47M | $4M | $6M | $-6M | $-97M | $12M | $13M | |
| Amort. of Intangibles | $8M | $8M | $8M | $8M | $8M | $8M | $8M | $10M | $9M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | |
| Other Non-cash | $49M | · | · | · | $75M | · | · | · | $77M | · | · | · | $-261M | · | · | · | |
| Operating Cash Flow | $67M | $49M | $45M | $103M | $109M | $58M | $62M | $104M | $151M | $73M | $106M | $158M | $-133M | $145M | $19M | $41M | |
| CapEx | $3M | $9M | $3M | $7M | $15M | $21M | $8M | $9M | $7M | $7M | $7M | $10M | $11M | $11M | $12M | $10M | |
| Investing Cash Flow | $-3M | $-10M | $-2M | $-8M | $-15M | $-20M | $-8M | $-9M | $-3M | $-5M | $-6M | $-6M | $-7M | $-11M | $-19M | $-172.0K | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $-17M | · | · | · | $-8M | · | · | · | |
| Stock Repurchased | · | $8M | $0 | · | · | $0 | $0 | · | · | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-12M | $-253M | $-191M | $-113M | $-13M | $-57M | $-47M | $17M | $-23M | $-460M | $-30M | $-27M | $-28M | $-17M | $-14M | $-35M | |
| Net Change in Cash | · | · | · | · | · | · | · | · | · | · | · | · | $-168M | · | $-13M | $5M | |
| Taxes Paid | $1M | $24M | $4M | $16M | $2M | $28M | $15M | $23M | $-28M | $34M | $-3M | $25M | $7M | $11M | $6M | $28M | |
| Free Cash Flow | $65M | · | · | · | $94M | · | · | · | $144M | · | · | · | $-144M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $121M | · | · | · | $-172M | · | · | · |
Profitabilitas 7
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 5.8% | · | 9.9% | 10.7% | 11.6% | · | 15.6% | 1.7% | 18.5% | · | 19.0% | 15.6% | 24.2% | · | 22.1% | 20.8% | |
| Net Margin | -3.5% | · | 13.6% | 8.4% | 3.2% | · | 6.9% | -4.7% | 7.7% | · | 10.0% | 10.3% | 14.4% | · | 12.4% | 11.3% | |
| Pretax Margin | -4.4% | · | 21.9% | 11.5% | 6.7% | · | 11.1% | -3.4% | 13.6% | · | 14.4% | 12.4% | 20.7% | · | 17.4% | 16.7% | |
| EBITDA Margin | 9.7% | · | 9.9% | 10.7% | 15.3% | · | 15.6% | 1.7% | 22.8% | · | 19.0% | 15.6% | 27.8% | · | 22.1% | 20.8% | |
| ROA | -0.46% | · | 1.7% | 1.1% | 0.39% | · | 0.81% | -0.57% | 0.88% | · | 1.1% | 1.2% | 1.8% | · | 1.5% | 1.5% | |
| ROE | -2.1% | · | 7.0% | 5.0% | 1.8% | · | 3.8% | -2.8% | 4.6% | · | 6.2% | 7.1% | 11.2% | · | 9.2% | 9.8% | |
| ROIC | 0.83% | · | 1.2% | 1.6% | 1.2% | · | 1.9% | 0.47% | 2.3% | · | 2.3% | 2.1% | 3.5% | · | 3.0% | 3.0% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.8 | · | 2.1 | 2.1 | 2.3 | · | 2.3 | 2.1 | 1.9 | · | 1.5 | 1.3 | 1.7 | · | 1.8 | 1.9 | |
| Quick Ratio | 1.4 | · | 1.8 | 1.8 | 1.9 | · | 2.0 | 1.8 | 1.5 | · | 1.2 | 1.1 | 0.7 | · | 0.6 | 0.7 | |
| Debt / Equity | 1.8 | · | 1.8 | 2.3 | 2.6 | · | 2.1 | 2.3 | 2.2 | · | 2.7 | 2.8 | 3.0 | · | 2.8 | 2.9 | |
| LT Debt / Equity | 1.8 | · | 1.8 | 2.2 | 2.5 | · | 2.1 | 2.2 | 2.1 | · | 2.2 | 2.3 | 3.0 | · | 2.8 | 2.9 | |
| Interest Coverage | · | · | · | · | · | · | · | · | 3.4 | · | 3.1 | 2.7 | 4.6 | · | 4.4 | 4.8 |
Efisiensi 2
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 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 | · | 0.9 | 1.0 | 0.9 | · | 0.9 | 1.0 | 0.9 | · | 0.9 | 1.0 | 1.0 | · | 0.9 | 1.0 |
Valuasi (TTM) 4
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $2.26B | · | $2.32B | $2.38B | $2.38B | · | $2.46B | $2.54B | $2.63B | · | $2.71B | $2.82B | $2.85B | · | $2.94B | $3.03B | |
| Net Income TTM | $126M | · | $186M | $80M | $76M | · | $121M | $150M | $283M | · | $322M | $342M | $376M | · | $383M | $334M | |
| P/E | 3.1 | · | 2.4 | 4.6 | 4.7 | · | 3.4 | 2.8 | 1.9 | · | 1.6 | 1.5 | 2.0 | · | 2.3 | 3.8 | |
| Earnings Yield | 32.4% | · | 41.1% | 21.5% | 21.4% | · | 29.6% | 35.3% | 53.0% | · | 62.3% | 65.4% | 48.9% | · | 43.2% | 26.3% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $2.31B | $2.42B | $2.71B | $3.10B | $3.08B |
| Margin Operasi % | 5.8% | -1.6% | 14.3% | 2.8% | 15.9% |
| Laba Bersih | $89M | $-227M | $215M | $8M | $251M |
| EPS Dilusian | $1.66 | $-5.10 | $4.90 | $0.17 | $5.77 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 1.8 | 2.7 | 2.3 | 3.5 | 3.3 |
| Rasio Lancar | 1.7 | 2.4 | 1.7 | 1.7 | 1.9 |
| Rasio Cepat | 1.4 | 2.0 | 1.3 | 0.6 | 0.8 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $272M | $331M | $169M | $138M | $101M |
Berita Terbaru Berita utama terbaru yang menyebutkan perusahaan ini
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.