Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$364.3K
·
·
·
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-rata1.4%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$0.91
$0.63
43.9%
31 Maret 2026
Mei 13, 2026
$0.42
$0.72
-41.6%
31 Des. 2025
$0.73
$0.94
-22.4%
30 Sep. 2025
$0.93
$0.84
10.6%
30 Juni 2025
$0.85
$0.76
12.5%
31 Maret 2025
$0.74
$0.70
5.7%
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
$720M
$732M
$644M
$499M
$438M
$350M
$322M
$295M
$240M
$255M
$252M
$210M
Cost of Revenue
$364M
$358M
$293M
$250M
$238M
$207M
$190M
$188M
$150M
$151M
$174M
$159M
Gross Profit
$356M
$374M
$351M
$249M
$200M
$143M
$132M
$107M
$91M
$104M
$77M
$51M
R&D Expense
$86M
$74M
$74M
$75M
$61M
$67M
$69M
$58M
$44M
$42M
$37M
$29M
SG&A Expense
$86M
$57M
$52M
$45M
$51M
$50M
$50M
$50M
$44M
$42M
$42M
$35M
Operating Expenses
$216M
$168M
$154M
$141M
$130M
$132M
$132M
$116M
$92M
$89M
$84M
$69M
Operating Income
$140M
$205M
$197M
$107M
$70M
$11M
$-39.0K
$-9M
$-1M
$15M
$-7M
$-18M
Interest Expense
·
·
$27M
$2M
$885.0K
$374.0K
$119.0K
$243.0K
$826.0K
$1M
$987.0K
$609.0K
Interest Income
$9M
$11M
$5M
$1M
$601.0K
$642.0K
$997.0K
$456.0K
$425.0K
$270.0K
$315.0K
$243.0K
Other Non-op
$23.0K
$4M
$-4M
$9M
$15M
$-7M
$59M
$-2M
$3M
$8.0K
$-3M
$201.0K
Pretax Income
$124M
$190M
$171M
$116M
$84M
$5M
$60M
$-10M
$1M
$15M
$-10M
$-18M
Income Tax
$26M
$30M
$32M
$23M
$21M
$4M
$14M
$-3M
$-2M
$5M
$-8M
$-7M
Net Income
$98M
$160M
$138M
$91M
$62M
$1M
$49M
$-6M
$4M
$10M
$-3M
$-11M
EPS (Basic)
$2.10
$3.29
$2.85
$1.88
$1.30
$0.03
$1.04
$-0.12
$0.08
$0.22
$-0.06
$-0.25
EPS (Diluted)
$2.03
$3.06
$2.60
$1.74
$1.25
$0.03
$0.98
$-0.12
$0.08
$0.21
$-0.06
$-0.25
Shares (Basic)
46,743,000
48,429,000
48,265,000
48,551,000
47,777,000
47,038,000
46,982,000
46,395,000
46,107,000
45,375,000
44,961,000
41,957,000
Shares (Diluted)
48,215,000
52,058,000
53,001,000
52,427,000
49,784,000
49,124,000
49,907,000
46,395,000
48,367,000
47,504,000
44,961,000
41,957,000
EBITDA
$140M
$205M
$223M
$120M
$80M
$20M
$7M
$-9M
$-895.0K
$16M
$-7M
$-18M
Neraca30
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$170M
$152M
$144M
$156M
$126M
$93M
$74M
$86M
$66M
$72M
$66M
$68M
Short-term Investments
$113M
$70M
$113M
$20M
$10M
$13M
$12M
$3M
$3M
$527.0K
·
·
Receivables
$144M
$136M
$115M
$89M
$79M
$66M
$45M
$52M
$36M
$27M
$33M
$23M
Inventory
$177M
$154M
$106M
$104M
$93M
$97M
$111M
$69M
$64M
$80M
$71M
$82M
Prepaid Expense
$13M
$18M
$9M
$8M
$7M
$7M
$10M
$5M
$10M
$3M
$4M
$4M
Current Assets
$636M
$534M
$490M
$378M
$318M
$280M
$255M
$220M
$188M
$184M
$176M
$198M
PP&E (Net)
$311M
$297M
$283M
$238M
$244M
$260M
$234M
$210M
$181M
$153M
$142M
$138M
PP&E (Gross)
$617M
$569M
$528M
$458M
$444M
$444M
$398M
$360M
$319M
$275M
$254M
$241M
Accum. Depreciation
$306M
$272M
$245M
$220M
$200M
$184M
$164M
$149M
$138M
$122M
$112M
$103M
Goodwill
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Intangibles
$533M
$558M
$581M
$5M
$6M
$7M
$8M
$9M
$11M
$17M
$7M
$9M
Other Non-current Assets
$31M
$26M
$26M
$21M
$17M
$5M
$11M
$10M
$9M
$9M
$5M
$4M
Total Assets
$1.63B
$1.58B
$1.51B
$742M
$672M
$631M
$587M
$514M
$451M
$428M
$390M
$389M
Accounts Payable
$33M
$31M
$25M
$21M
$22M
$24M
$25M
$31M
$17M
$20M
$14M
$10M
Accrued Liabilities
$116M
$127M
$68M
$64M
$67M
$71M
$52M
$56M
$41M
$28M
$17M
$13M
Current Liabilities
$158M
$174M
$225M
$95M
$104M
$112M
$90M
$107M
$67M
$61M
$60M
$63M
Capital Leases
$38M
$42M
$30M
$24M
$25M
$17M
$16M
·
·
·
·
·
Deferred Tax
·
·
·
$144.0K
$534.0K
$741.0K
$867.0K
$1M
$1M
$1M
·
$6M
Other Non-current Liabilities
$30M
$21M
$23M
$15M
$16M
$13M
$9M
$9M
$7M
$3M
$2M
·
Total Liabilities
$840M
$845M
$873M
$213M
$226M
$183M
$159M
$149M
$117M
$98M
$95M
$108M
Long-term Debt
·
·
·
·
·
·
·
·
·
·
$40M
$43M
Total Debt
$620M
$614M
$603M
$77M
$78M
$46M
$46M
$49M
$46M
$36M
$40M
$43M
Common Stock
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$5.0K
$5.0K
$5.0K
$5.0K
$5.0K
$5.0K
$4.0K
Paid-in Capital
$535M
$505M
$486M
$455M
$422M
$410M
$367M
$344M
$314M
$283M
$248M
$221M
Retained Earnings
$667M
$569M
$409M
$272M
$180M
$118M
$116M
$67M
$73M
$71M
$60M
$63M
Treasury Stock
$408M
$333M
$247M
$190M
$150M
$122M
$98M
$75M
$51M
$20M
$10M
$345.0K
AOCI
$-5M
$-9M
$-8M
$-9M
$-7M
$-4M
$-5M
$-4M
$-2M
$-5M
$-2M
$-2M
Stockholders' Equity
$789M
$732M
$639M
$529M
$446M
$449M
$428M
$332M
$334M
$329M
$296M
$282M
Liabilities + Equity
$1.63B
$1.58B
$1.51B
$742M
$672M
$631M
$587M
$514M
$451M
$428M
$390M
$389M
Shares Outstanding
45,645,497
60,847,124
59,390,194
58,110,231
56,440,202
54,760,922
52,495,483
51,438,675
50,039,212
47,765,149
45,960,206
44,676,167
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
$26M
$13M
$10M
$9M
$7M
$6M
$6M
·
·
·
Stock-based Comp
$27M
$24M
$20M
$18M
$19M
$20M
$17M
$17M
$17M
$15M
$13M
$9M
Deferred Tax
$29M
$-17M
$-14M
$-16M
$4M
$917.0K
$7M
$-4M
$3M
$-4M
$-8M
$-9M
Amort. of Intangibles
$25M
$25M
$13M
$954.0K
$1M
$1M
$1M
$2M
$3M
$3M
$2M
$2M
Other Non-cash
·
·
$14M
$-17M
$3M
$25M
$-39M
·
·
·
·
·
Operating Cash Flow
$156M
$213M
$184M
$89M
$98M
$57M
$42M
$38M
$39M
$39M
$11M
$21M
CapEx
$35M
$41M
$38M
$24M
$27M
$34M
$42M
$47M
$35M
$21M
$16M
$20M
Investing Cash Flow
$-70M
$-125M
$-649M
$-33M
$-29M
$-36M
$-51M
$-42M
$-37M
$-40M
$-17M
·
Debt Issued
·
·
$845M
·
$70M
$6M
$4M
$8M
$19M
$10M
$7M
$27M
Net Debt Issued
$-223.0K
$-8M
$526M
$-2M
$33M
$-2M
$-3M
$3M
$9M
$-4M
$-2M
$18M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
$38M
Stock Repurchased
$76M
$85M
$58M
$40M
$29M
$24M
$22M
$25M
$31M
$10M
$10M
$345.0K
Net Stock Activity
$-76M
$-85M
$-58M
$-40M
$-29M
$-24M
$-22M
$-25M
$-31M
$-10M
$-10M
$38M
Financing Cash Flow
$-67M
$-81M
$454M
$-26M
$-37M
$-2M
$-4M
$25M
$-8M
$7M
$2M
·
Net Change in Cash
$19M
$7M
$-12M
$30M
$32M
$19M
$-13M
$21M
$-5M
$6M
$-2M
$14M
Taxes Paid
$23M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$121M
$172M
$145M
$65M
$71M
$23M
$207.0K
$-9M
$4M
$17M
$-4M
$2M
Levered FCF
·
·
$123M
$64M
$70M
$23M
$115.1K
$-9M
$2M
$16M
$-4M
$2M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
49.5%
51.1%
54.5%
49.9%
45.6%
41.0%
40.9%
36.3%
37.8%
40.8%
30.8%
24.3%
Operating Margin
19.5%
28.1%
30.6%
21.5%
16.0%
3.1%
-0.01%
-2.9%
-0.37%
6.2%
-2.7%
-8.5%
Net Margin
13.6%
21.8%
21.3%
18.3%
14.2%
0.40%
15.2%
-1.9%
1.9%
4.1%
-1.1%
-5.1%
Pretax Margin
17.2%
25.9%
26.6%
23.3%
19.2%
1.3%
18.7%
-3.4%
0.68%
5.9%
-4.1%
-8.6%
EBITDA Margin
19.5%
28.1%
34.6%
24.1%
18.3%
5.7%
2.2%
-2.9%
-0.37%
6.2%
-2.7%
-8.5%
ROA
6.1%
10.3%
12.2%
12.9%
9.5%
0.23%
8.9%
-1.2%
1.0%
2.6%
-0.72%
-2.9%
ROE
12.7%
21.9%
22.3%
17.7%
14.2%
0.33%
13.7%
-1.7%
1.4%
3.4%
-0.97%
-4.0%
ROIC
7.9%
12.9%
12.9%
14.2%
10.1%
0.58%
-0.01%
-1.5%
-0.65%
3.0%
-0.55%
-3.3%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.0
3.1
2.2
4.0
3.1
2.5
2.8
2.1
2.8
3.0
2.9
3.2
Quick Ratio
2.7
2.1
1.6
2.8
2.1
1.5
1.5
1.3
1.6
1.6
1.7
1.4
Debt / Equity
0.8
0.8
0.9
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.2
LT Debt / Equity
0.8
0.8
0.9
0.1
0.2
0.1
0.1
0.1
0.1
0.1
0.1
0.2
Interest Coverage
·
·
7.3
58.2
79.0
29.3
-0.3
-35.5
-1.1
15.3
-7.0
-29.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
0.5
0.6
0.7
0.7
0.6
0.6
0.6
0.5
0.6
0.6
0.6
Inventory Turnover
2.2
2.8
2.8
2.5
2.5
2.0
2.1
2.8
2.1
2.0
2.3
2.1
Receivables Turnover
5.1
5.8
6.3
6.0
6.0
6.3
6.6
6.7
7.7
8.5
9.0
8.9
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$17.28
$15.38
$13.30
$10.99
$9.34
$8.47
$8.19
$7.13
$7.24
$7.12
$6.54
$6.31
Revenue / Share
$14.93
$14.06
$12.16
$9.52
$8.79
$7.12
$6.46
$6.35
$4.97
$5.37
$5.59
$5.02
Cash Flow / Share
$3.24
$4.10
$3.46
$1.70
$1.97
$1.17
$0.84
$0.82
$0.81
$0.81
$0.24
$0.50
Cash / Share
$3.73
$3.18
$3.00
$3.24
$2.65
$1.95
$1.58
$1.85
$1.41
$1.56
$1.46
$1.52
EPS (TTM)
$2.03
$3.06
$2.60
$1.74
$1.25
$0.03
$0.98
$-0.12
$0.08
$0.21
$-0.06
$-0.25
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-1.7%
13.6%
29.1%
14.0%
25.1%
·
·
·
·
·
·
·
Revenue CAGR 3Y
13.0%
18.7%
22.6%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
15.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-33.7%
17.7%
49.4%
39.2%
4066.7%
·
·
·
·
·
·
·
EPS CAGR 3Y
5.3%
34.8%
342.5%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
132.3%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-38.5%
16.0%
50.5%
47.1%
4327.4%
·
·
·
·
·
·
·
Net Income CAGR 3Y
2.4%
36.9%
361.1%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
133.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$720M
$732M
$644M
$499M
$438M
$350M
$322M
$295M
$240M
$255M
$252M
$210M
Net Income TTM
$98M
$160M
$138M
$91M
$62M
$1M
$49M
$-6M
$4M
$10M
$-3M
$-11M
Market Cap
$1.22B
$1.77B
$2.97B
$1.35B
$1.11B
$955M
$898M
$928M
$897M
$852M
$643M
$518M
Enterprise Value
$1.56B
$2.16B
$3.32B
$1.25B
$1.05B
$895M
$859M
$888M
$875M
$815M
$617M
$493M
P/E
13.2
12.1
23.8
16.1
18.6
670.3
19.7
-165.8
240.5
87.7
-237.2
-46.4
P/S
1.7
2.4
4.6
2.7
2.5
2.7
2.8
3.1
3.7
3.3
2.6
2.5
P/B
1.5
2.4
4.6
2.5
2.5
2.4
2.4
2.8
2.7
2.6
2.2
1.8
P / Tangible Book
4.8
10.3
53.7
2.6
2.5
2.2
·
·
·
·
·
·
P / Cash Flow
7.8
8.3
16.2
15.1
11.3
16.7
21.5
24.3
22.9
22.1
60.2
24.6
P / FCF
10.1
10.3
20.5
20.7
15.8
40.8
4340.4
-107.7
218.3
49.6
-172.1
217.7
EV / EBITDA
11.1
10.5
14.9
10.4
13.1
44.8
122.4
-103.0
-977.1
51.9
-89.5
-27.4
EV / FCF
12.9
12.5
22.8
19.2
14.9
38.2
4151.9
-103.0
212.8
47.4
-165.2
207.1
EV / Revenue
2.2
3.0
5.2
2.5
2.4
2.6
2.7
3.0
3.6
3.2
2.5
2.3
Earnings Yield
7.6%
8.2%
4.2%
6.2%
5.4%
0.15%
5.1%
-0.60%
0.42%
1.1%
-0.42%
-2.1%
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
$184M
$171M
$183M
$192M
$174M
$171M
$187M
$191M
$182M
$172M
$178M
$181M
$146M
$140M
$135M
$120M
Cost of Revenue
$90M
$101M
$97M
$93M
$88M
$85M
$100M
$89M
$87M
$82M
$82M
$72M
$73M
$66M
$64M
$62M
Gross Profit
$93M
$70M
$86M
$99M
$86M
$85M
$87M
$102M
$95M
$90M
$96M
$108M
$73M
$74M
$71M
$59M
R&D Expense
$22M
$27M
$23M
$22M
$20M
$20M
$18M
$21M
$18M
$17M
$20M
$17M
$17M
$20M
$17M
$19M
SG&A Expense
$18M
$18M
$16M
$39M
$14M
$16M
$13M
$15M
$13M
$16M
$13M
$13M
$12M
$13M
$11M
$12M
Operating Expenses
$54M
$57M
$50M
$73M
$44M
$48M
$42M
$45M
$40M
$42M
$42M
$36M
$36M
$40M
$33M
$35M
Operating Income
$40M
$14M
$36M
$25M
$42M
$37M
$45M
$57M
$55M
$48M
$54M
$73M
$37M
$33M
$38M
$23M
Interest Expense
·
·
·
·
·
·
·
·
·
$9M
·
$14M
$4M
$398.0K
·
$566.0K
Interest Income
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$1M
$1M
$924.0K
$580.0K
$331.0K
Other Non-op
$3M
$575.0K
$515.0K
$231.0K
$2M
$-2M
$3M
$-5M
$298.0K
$6M
$-5M
$3M
$-2M
$-390.0K
$3M
$-397.0K
Pretax Income
$39M
$10M
$32M
$22M
$39M
$31M
$44M
$48M
$50M
$48M
$41M
$64M
$33M
$34M
$41M
$23M
Income Tax
$8M
$4M
$7M
$4M
$8M
$6M
$6M
$7M
$12M
$4M
$5M
$14M
$6M
$7M
$7M
$7M
Net Income
$30M
$6M
$24M
$17M
$31M
$25M
$38M
$40M
$38M
$43M
$36M
$49M
$26M
$26M
$34M
$16M
EPS (Basic)
$0.69
$0.14
$0.53
$0.38
$0.66
$0.53
$0.79
$0.83
$0.77
$0.90
$0.76
$1.01
$0.54
$0.54
$0.71
$0.32
EPS (Diluted)
$0.67
$0.14
$0.51
$0.37
$0.64
$0.51
$0.74
$0.78
$0.73
$0.81
$0.70
$0.91
$0.49
$0.50
$0.64
$0.30
Shares (Basic)
43,644,000
45,322,000
·
46,474,000
46,949,000
47,641,000
·
48,621,000
48,907,000
48,212,000
·
48,701,000
48,404,000
48,000,000
·
48,904,000
Shares (Diluted)
44,225,000
46,458,000
·
47,677,000
48,128,000
49,890,000
·
51,862,000
52,046,000
53,013,000
·
53,921,000
53,102,000
51,970,000
·
52,788,000
EBITDA
$54M
$14M
·
$39M
$57M
$37M
·
$67M
$65M
$58M
·
$82M
$40M
$37M
·
$27M
Neraca29
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
$224M
$171M
$170M
$216M
$188M
$183M
$152M
$192M
$190M
$201M
·
$267M
$149M
$177M
·
$157M
Short-term Investments
$67M
$121M
$113M
$60M
$44M
$54M
$70M
$58M
$28M
$88M
·
$33M
$15M
$16M
·
$27M
Receivables
$145M
$148M
$144M
$147M
$133M
$145M
$136M
$140M
$131M
$138M
·
$119M
$105M
$101M
·
$77M
Inventory
$180M
$170M
$177M
$186M
$192M
$185M
$154M
$130M
$122M
$115M
·
$110M
$105M
$104M
·
$103M
Prepaid Expense
$11M
$12M
$13M
$26M
$20M
$18M
$18M
$18M
$8M
$9M
·
$6M
$6M
$7M
·
$6M
Current Assets
$631M
$634M
$636M
$639M
$581M
$588M
$534M
$546M
$483M
$555M
·
$543M
$385M
$408M
·
$384M
PP&E (Net)
$316M
$307M
$311M
$309M
$310M
$308M
$297M
$295M
$288M
$289M
·
$281M
$279M
$243M
·
$233M
PP&E (Gross)
$637M
$621M
$617M
$607M
$601M
$588M
$569M
$562M
$546M
$540M
·
$519M
$511M
$470M
·
$446M
Accum. Depreciation
$321M
$313M
$306M
$298M
$290M
$280M
$272M
$266M
$258M
$252M
·
$238M
$232M
$227M
·
$213M
Goodwill
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Intangibles
$615M
$527M
$533M
$540M
$546M
$552M
$558M
$562M
$568M
$575M
·
$587M
$593M
$5M
·
$5M
Other Non-current Assets
$33M
$33M
$31M
$30M
$28M
$23M
$26M
$24M
$24M
$23M
·
$25M
$20M
$19M
·
$21M
Total Assets
$1.74B
$1.65B
$1.63B
$1.67B
$1.62B
$1.63B
$1.58B
$1.55B
$1.49B
$1.57B
·
$1.54B
$1.38B
$774M
·
$727M
Accounts Payable
$29M
$36M
$33M
$41M
$42M
$53M
$31M
$34M
$32M
$37M
·
$32M
$19M
$22M
·
$20M
Accrued Liabilities
$222M
$117M
$116M
$150M
$125M
$123M
$127M
$119M
$99M
$80M
·
$191M
$199M
$67M
·
$76M
Current Liabilities
$263M
$164M
$158M
$205M
$176M
$199M
$174M
$159M
$137M
$255M
·
$258M
$251M
$106M
·
$102M
Capital Leases
$67M
$65M
$38M
$39M
$39M
$41M
$42M
$29M
$29M
$29M
·
$30M
$24M
$24M
·
$24M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$201.0K
$201.0K
$178.0K
·
$242.0K
Other Non-current Liabilities
$29M
$29M
$30M
$29M
$28M
$24M
$21M
$27M
$19M
$18M
·
$16M
$18M
$15M
·
$14M
Total Liabilities
$976M
$875M
$840M
$889M
$858M
$875M
$845M
$818M
$778M
$902M
·
$949M
$789M
$225M
·
$222M
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$653M
·
·
·
·
Common Stock
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
$6.0K
·
$6.0K
$6.0K
$6.0K
·
$6.0K
Paid-in Capital
$553M
$544M
$535M
$527M
$521M
$509M
$505M
$496M
$488M
$476M
·
$478M
$471M
$457M
·
$449M
Retained Earnings
$704M
$673M
$667M
$642M
$625M
$594M
$569M
$531M
$490M
$452M
·
$373M
$324M
$298M
·
$238M
Treasury Stock
$483M
$438M
$408M
$388M
$383M
$344M
$333M
$291M
$256M
$247M
·
$247M
$197M
$198M
·
$171M
AOCI
$-6M
$-6M
$-5M
$-5M
$-5M
$-8M
$-9M
$-9M
$-9M
$-9M
·
$-8M
$-8M
$-8M
·
$-10M
Stockholders' Equity
$768M
$773M
$789M
$777M
$757M
$751M
$732M
$728M
$713M
$672M
$639M
$595M
$589M
$549M
$529M
$505M
Liabilities + Equity
$1.74B
$1.65B
$1.63B
$1.67B
$1.62B
$1.63B
$1.58B
$1.55B
$1.49B
$1.57B
·
$1.54B
$1.38B
$774M
·
$727M
Shares Outstanding
42,532,225
44,636,846
45,645,497
46,348,863
46,490,609
47,670,177
47,617,691
48,372,997
48,962,414
48,841,343
59,390,194
47,898,466
48,818,806
48,179,238
58,110,231
48,612,545
Arus Kas16
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
$14M
·
·
$14M
$15M
·
·
$13M
$13M
$10M
·
$10M
$3M
$3M
·
$3M
Stock-based Comp
$7M
$9M
$6M
$6M
$6M
$8M
$6M
$6M
$6M
$7M
$5M
$5M
$5M
$6M
$4M
$4M
Amort. of Intangibles
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$230.0K
$241.0K
$224.0K
$34.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$-5M
·
·
·
$5M
·
·
Operating Cash Flow
$51M
$48M
$33M
$53M
$36M
$35M
$29M
$60M
$69M
$55M
$24M
$64M
$55M
$40M
$15M
$20M
CapEx
$9M
$10M
$8M
$5M
$11M
$11M
$12M
$14M
$6M
$9M
$9M
$10M
$9M
$9M
$6M
$6M
Investing Cash Flow
$45M
$-17M
$-61M
$-20M
$-625.0K
$10M
$-36M
$-35M
$-70M
$15M
$-103M
$-31M
$-509M
$-6M
$-229.0K
$-15M
Debt Issued
·
·
·
·
·
·
·
·
·
·
$0
$345M
·
·
·
·
Net Debt Issued
·
$-29.0K
·
·
·
$-38.0K
·
·
·
$-98.0K
·
·
·
$-968.0K
·
·
Stock Repurchased
$45M
$29M
$21M
$5M
$39M
$11M
$42M
$35M
·
·
$0
$50M
$128.0K
$8M
$18M
$14M
Net Stock Activity
·
$-29M
·
·
·
$-11M
·
·
·
·
·
·
·
$-8M
·
·
Financing Cash Flow
$-44M
$-30M
$-18M
$-4M
$-30M
$-15M
$-34M
$-23M
$-11M
$-14M
$-47M
$87M
$428M
$-14M
$-16M
$-14M
Net Change in Cash
$53M
$762.0K
$-46M
$29M
$5M
$31M
$-41M
$2M
$-12M
$57M
$-127M
$120M
$-26M
$21M
$-1M
$-9M
Taxes Paid
$1M
$-4M
·
·
$23M
$-902.0K
·
·
·
$349.0K
·
·
·
·
·
·
Free Cash Flow
·
$38M
·
·
·
$24M
·
·
·
$46M
·
·
·
$31M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$39M
·
·
·
$31M
·
·
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
50.8%
41.1%
·
51.4%
49.6%
50.0%
·
53.3%
52.2%
52.4%
·
60.0%
49.9%
52.7%
·
48.7%
Operating Margin
21.6%
8.0%
·
13.2%
24.2%
21.9%
·
29.8%
30.3%
27.9%
·
40.2%
25.3%
23.9%
·
19.3%
Net Margin
16.5%
3.8%
·
9.0%
17.8%
14.8%
·
21.1%
20.8%
25.1%
·
27.3%
17.9%
18.6%
·
13.2%
Pretax Margin
21.0%
5.9%
·
11.2%
22.6%
18.1%
·
24.9%
27.6%
27.9%
·
35.2%
22.5%
24.0%
·
18.8%
EBITDA Margin
29.4%
8.0%
·
20.6%
32.6%
21.9%
·
35.0%
35.6%
33.6%
·
45.6%
27.4%
26.3%
·
22.2%
ROA
1.8%
0.39%
·
1.1%
2.0%
1.6%
·
2.6%
2.6%
3.7%
·
4.3%
2.5%
3.5%
·
2.3%
ROE
4.0%
0.84%
·
2.3%
4.2%
3.5%
·
6.1%
5.8%
7.1%
·
8.9%
4.8%
5.1%
·
3.4%
ROIC
4.1%
1.1%
·
2.6%
4.4%
4.1%
·
6.7%
5.9%
6.5%
·
4.5%
5.0%
4.9%
·
3.3%
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
2.4
3.9
·
3.1
3.3
3.0
·
3.4
3.5
2.2
·
2.1
1.5
3.9
·
3.8
Quick Ratio
1.7
2.7
·
2.1
2.1
1.9
·
2.5
2.5
1.7
·
1.6
1.1
2.8
·
2.6
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
1.1
·
·
·
·
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
1.1
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
5.6
·
5.3
10.2
84.0
·
41.0
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
0.1
0.2
·
0.2
Inventory Turnover
0.5
0.6
·
0.6
0.6
0.6
·
0.7
0.8
0.7
·
0.7
0.7
0.7
·
0.6
Receivables Turnover
1.3
1.2
·
1.3
1.3
1.2
·
1.5
1.5
1.4
·
1.8
1.6
1.6
·
1.5
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
$18.06
$17.33
·
$16.76
$16.29
$15.76
·
$15.04
$14.57
$13.77
·
$12.43
$12.07
$11.39
·
$10.39
Revenue / Share
$4.16
$3.68
·
$4.02
$3.62
$3.42
·
$3.69
$3.50
$3.24
·
$3.35
$2.74
$2.69
·
$2.28
Cash Flow / Share
·
$1.03
·
·
·
$0.70
·
·
·
$1.04
·
·
·
$0.78
·
·
Cash / Share
$5.26
$3.83
·
$4.67
$4.04
$3.83
·
$3.97
$3.87
$4.12
·
$5.57
$3.04
$3.67
·
$3.23
EPS (TTM)
$1.69
$1.66
·
$2.26
$2.67
$2.76
·
$3.02
$3.15
$2.91
·
$2.54
$1.93
$1.77
·
$1.50
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
$730M
$721M
·
$723M
$723M
$731M
·
$724M
$713M
$676M
·
$601M
$541M
$519M
·
$485M
Net Income TTM
$79M
$79M
·
$112M
$135M
$142M
·
$158M
$167M
$155M
·
$135M
$102M
$93M
·
$77M
Market Cap
$858M
$874M
·
$1.24B
$1.07B
$1.38B
·
$2.35B
$1.96B
$2.14B
·
$2.20B
$2.81B
$1.81B
·
$1.37B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$2.56B
·
·
·
·
P/E
11.9
11.8
·
11.8
8.6
10.5
·
16.1
12.7
15.1
·
18.1
29.8
21.2
·
18.7
P/S
1.2
1.2
·
1.7
1.5
1.9
·
3.2
2.7
3.2
·
3.7
5.2
3.5
·
2.8
P/B
1.1
1.1
·
1.6
1.4
1.8
·
3.2
2.7
3.2
·
3.7
4.8
3.3
·
2.7
P / Tangible Book
5.7
3.6
·
5.3
5.1
7.1
·
14.5
13.8
22.7
·
439.3
·
3.3
·
2.7
P / Cash Flow
·
18.3
·
·
·
39.4
·
·
·
38.8
·
·
·
44.7
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
4.3
·
·
·
·
Earnings Yield
8.4%
8.5%
·
8.5%
11.6%
9.5%
·
6.2%
7.9%
6.6%
·
5.5%
3.4%
4.7%
·
5.3%
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
$720M
$732M
$644M
$499M
$438M
Margin Kotor %
49.5%
51.1%
54.5%
49.9%
45.6%
Margin Operasi %
19.5%
28.1%
30.6%
21.5%
16.0%
Laba Bersih
$98M
$160M
$138M
$91M
$62M
EPS Dilusian
$2.03
$3.06
$2.60
$1.74
$1.25
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.8
0.8
0.9
0.1
0.2
Rasio Lancar
4.0
3.1
2.2
4.0
3.1
Rasio Cepat
2.7
2.1
1.6
2.8
2.1
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$121M
$172M
$145M
$65M
$71M
Pemilik institusional (13F)
221 pengaju
· $612.2M 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.
Pemegang221
Nilai yang dipegang$612.2M
Posisi baru32
Posisi yang keluar33
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
32 (-3 vs Kuartal sebelumnya)
33 (-11 vs Kuartal sebelumnya)
62 (-6 vs Kuartal sebelumnya)
76 (-12 vs Kuartal sebelumnya)
-3.6M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 51 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.