Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$269.5K
·
·
·
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-rata57.3%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Agu 12, 2026
$-0.13
$-0.24
46.3%
30 Juni 2026
Agu 12, 2026
$-0.13
$-0.24
46.3%
31 Maret 2026
$-0.28
$-0.34
18.1%
31 Des. 2025
$-0.16
$-0.09
-88.2%
30 Sep. 2025
$0.13
$0.09
41.6%
30 Juni 2025
$0.02
$-0.01
296.1%
31 Maret 2025
$-0.10
$-0.17
41.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$679M
$696M
$657M
$691M
$778M
$657M
$465M
$451M
$422M
$383M
$336M
$328M
Cost of Revenue
$527M
$535M
$485M
$492M
$509M
$452M
$362M
$336M
$310M
$292M
$270M
$267M
Gross Profit
$152M
$161M
$172M
$200M
$269M
$205M
$103M
$115M
$112M
$92M
$66M
$60M
R&D Expense
$104M
$94M
$90M
$88M
$71M
$63M
$51M
$46M
$37M
$30M
$26M
$27M
SG&A Expense
$91M
$95M
$86M
$89M
$95M
$78M
$65M
$76M
$66M
$49M
$38M
$38M
Operating Expenses
$195M
$189M
$176M
$177M
$167M
$140M
$117M
$122M
$104M
$79M
$64M
$65M
Operating Income
$-43M
$-28M
$-4M
$23M
$102M
$64M
$-14M
$-7M
$8M
$13M
$2M
$-4M
Interest Expense
·
·
·
·
·
·
·
$7M
$821.0K
$91.0K
$23.0K
$181.0K
Interest Income
·
·
·
·
·
·
·
·
·
·
·
$106.0K
Other Non-op
$4M
$-1M
$-73.0K
$-2M
$999.0K
$2M
$-1M
$-6M
$-3M
$-141.0K
$-498.0K
$533.0K
Pretax Income
$-36M
$-28M
$-3M
$20M
$495M
$60M
$-18M
$-13M
$6M
$13M
$989.0K
$-4M
Income Tax
$7M
$-9M
$4M
$6M
$39M
$4M
$348.0K
$1M
$708.0K
$4M
$4M
$4M
Net Income
$-42M
$-97M
$-11M
$12M
$453M
$58M
$-7M
$2M
$14M
$14M
$-3M
$-8M
EPS (Basic)
$-1.41
$-3.30
$-0.39
$0.45
$16.93
$2.25
$-0.27
$0.08
$0.60
$0.59
$-0.13
$-0.29
EPS (Diluted)
$-1.41
$-3.30
$-0.39
$0.42
$16.07
$2.13
$-0.27
$0.08
$0.57
$0.56
$-0.13
$-0.29
Shares (Basic)
29,951,000
29,405,000
28,236,000
27,552,000
26,764,000
25,786,000
24,840,000
24,063,000
23,901,000
23,526,000
22,452,000
26,429,000
Shares (Diluted)
29,951,000
29,405,000
28,236,000
29,528,000
28,203,000
27,272,000
24,840,000
24,698,000
24,844,000
24,826,000
22,452,000
26,429,000
EBITDA
$14M
$34M
$50M
$66M
$145M
$117M
$31M
$25M
$38M
$40M
$29M
$-4M
Neraca29
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$181M
$153M
$175M
$195M
$314M
$202M
$159M
$122M
$132M
$116M
$88M
$106M
Receivables
$43M
$35M
$13M
$22M
$66M
$36M
$13M
$24M
$34M
$28M
$27M
$39M
Inventory
$201M
$190M
$196M
$183M
$158M
$154M
$136M
$112M
$90M
$76M
$69M
$64M
Other Current Assets
$12M
$18M
$14M
$23M
$11M
$15M
$9M
$37M
$30M
$5M
$5M
$4M
Current Assets
$438M
$396M
$398M
$424M
$550M
$407M
$318M
$295M
$285M
$225M
$188M
$214M
PP&E (Net)
$315M
$314M
$337M
$358M
$319M
$437M
$412M
$410M
$332M
$148M
$116M
$120M
Accum. Depreciation
$422M
$372M
$321M
$273M
$233M
$349M
$292M
$253M
$225M
$195M
$169M
$142M
Goodwill
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$300.0K
$300.0K
$269.0K
Intangibles
$1M
$0
$3M
$6M
$10M
$13M
$17M
$17M
$16M
$13.0K
$15.0K
$17.0K
Other Non-current Assets
$36M
$23M
$25M
$20M
$18M
$19M
$6M
$11M
$29M
$20M
$2M
$2M
Total Assets
$964M
$1.03B
$1.15B
$1.20B
$1.30B
$919M
$793M
$739M
$667M
$398M
$319M
$348M
Accounts Payable
·
·
·
·
$87M
$81M
$86M
$94M
$93M
$63M
$43M
$44M
Accrued Liabilities
$58M
$59M
$72M
$80M
$117M
$69M
$55M
$44M
$50M
$28M
$23M
$19M
Short-term Debt
$3M
$12M
$12M
$11M
$26M
$58M
·
·
$4M
·
·
·
Current Liabilities
$127M
$155M
$154M
$173M
$268M
$233M
$192M
$178M
$155M
$95M
$69M
$66M
Capital Leases
$17M
$17M
$20M
$21M
$21M
$30M
$30M
$0
$57M
$866.0K
$2M
$64.0K
Deferred Tax
·
$13M
$26M
$27M
$29M
$2M
$496.0K
$466.0K
$713.0K
$3M
$3M
$2M
Other Non-current Liabilities
$4M
$7M
$20M
$51M
$79M
$44M
$11M
$14M
$993.0K
$502.0K
$741.0K
$1M
Total Liabilities
$166M
$212M
$253M
$316M
$445M
$402M
$361M
$296M
$241M
$100M
$76M
$71M
Long-term Debt
·
$15M
$27M
$38M
$42M
$78M
$130M
$86M
$31M
$0
·
·
Total Debt
$4M
$27M
$38M
$50M
$68M
$136M
$100M
$59M
$31M
·
·
$0
Common Stock
$77.0K
$74.0K
$72.0K
$70.0K
$68.0K
$66.0K
$64.0K
$62.0K
$61.0K
$59.0K
$57.0K
$55.0K
Paid-in Capital
$407M
$380M
$353M
$329M
$289M
$260M
$246M
$234M
$220M
$206M
$191M
$181M
Retained Earnings
$492M
$534M
$631M
$642M
$630M
$177M
$119M
$125M
$123M
$114M
$100M
$103M
Treasury Stock
$97M
$79M
$79M
$79M
$66M
$66M
$66M
$66M
$65M
$50M
$50M
$9M
AOCI
$-4M
$-12M
$-13M
$-8M
$1M
$2M
$-5M
$-3M
$440.0K
$306.0K
$769.0K
$905.0K
Stockholders' Equity
$798M
$822M
$892M
$884M
$854M
$373M
$294M
$291M
$279M
$271M
$242M
$277M
Liabilities + Equity
$964M
$1.03B
$1.15B
$1.20B
$1.30B
$919M
$793M
$739M
$667M
$398M
$319M
$348M
Shares Outstanding
30,253,000
30,009,000
28,969,000
27,654,000
27,371,000
26,350,000
25,305,000
24,517,000
23,860,000
23,992,000
22,754,000
26,316,000
Arus Kas15
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$57M
$62M
$54M
$43M
$43M
$53M
$45M
$32M
$29M
$27M
$27M
$28M
Stock-based Comp
$27M
$30M
$22M
$37M
$31M
$15M
$10M
$13M
$11M
$7M
$4M
$4M
Deferred Tax
·
·
$0
$0
$30M
$0
$0
·
·
·
·
·
Amort. of Intangibles
$1M
$3M
$3M
$3M
$3M
$3M
$100.0K
$100.0K
$76.0K
$0
$0
$100.0K
Other Non-cash
$-58M
$35M
$-39M
$-73M
$-338M
$3M
$13M
$-16M
$-52M
$-5M
$11M
·
Operating Cash Flow
$-16M
$30M
$26M
$20M
$219M
$129M
$62M
$31M
$3M
$43M
$40M
$28M
CapEx
$52M
$37M
$37M
$110M
$138M
$73M
$62M
·
·
·
$22M
$21M
Investing Cash Flow
$86M
$-36M
$-36M
$-110M
$-131M
$-73M
$-61M
$-112M
$-194M
$-56M
$-22M
$-21M
Stock Repurchased
$18M
$0
$0
$13M
$0
$0
$0
$2M
$15M
$0
$42M
$6M
Net Stock Activity
$-18M
$0
$0
$-13M
·
$0
$0
$-2M
$-15M
$0
$-42M
$-6M
Financing Cash Flow
$-42M
$-15M
$-10M
$-30M
$22M
$-19M
$38M
$75M
$207M
$41M
$-37M
$-18M
Net Change in Cash
$28M
$-22M
$-20M
$-119M
$110M
$42M
$38M
$-7M
$16M
$28M
$-18M
$-12M
Taxes Paid
$17M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-68M
$-8M
$-11M
$-90M
$81M
·
·
·
·
·
$18M
$6M
Levered FCF
·
·
·
·
·
·
·
·
·
·
$18M
$5M
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
22.3%
23.1%
26.2%
28.9%
34.5%
31.1%
22.1%
25.6%
26.6%
23.9%
19.6%
18.4%
Operating Margin
-6.4%
-4.1%
-0.57%
3.3%
13.1%
9.8%
-3.0%
-1.6%
2.0%
3.4%
0.45%
-1.2%
Net Margin
-6.2%
-13.9%
-1.7%
1.8%
58.3%
8.8%
-1.4%
0.41%
3.4%
3.6%
-0.87%
-2.4%
Pretax Margin
-5.2%
-4.0%
-0.40%
2.9%
63.7%
9.2%
-3.9%
-3.0%
1.3%
3.4%
0.29%
-1.2%
EBITDA Margin
2.1%
4.9%
7.6%
9.5%
18.6%
17.8%
6.7%
5.5%
9.0%
10.5%
8.6%
-1.2%
ROA
-4.2%
-8.9%
-0.95%
0.99%
40.9%
6.8%
-0.84%
0.26%
2.7%
3.9%
-0.88%
-2.2%
ROE
-5.2%
-11.2%
-1.2%
1.4%
73.9%
17.4%
-2.3%
0.65%
5.2%
5.4%
-1.1%
-2.8%
ROIC
-6.5%
-2.3%
-0.96%
1.7%
10.2%
11.8%
-3.6%
-2.2%
2.4%
3.5%
-1.9%
-2.8%
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
3.4
2.6
2.6
2.5
2.1
1.7
1.7
1.7
1.8
2.4
2.7
3.3
Quick Ratio
1.8
1.2
1.2
1.3
1.4
1.0
0.9
0.8
1.1
1.5
1.6
2.2
Debt / Equity
0.0
0.0
0.0
0.1
0.1
0.4
0.3
0.2
0.1
·
·
0.0
LT Debt / Equity
0.0
0.0
0.0
0.0
0.0
0.2
0.3
0.2
0.1
·
·
·
Interest Coverage
·
·
·
·
·
·
·
-1.0
10.3
144.4
65.7
-20.9
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.7
0.6
0.6
0.6
0.7
0.8
0.6
0.6
0.8
1.1
1.0
0.9
Inventory Turnover
2.7
2.8
2.6
2.9
3.3
3.1
2.9
3.3
3.7
4.0
4.1
4.1
Receivables Turnover
17.5
29.4
37.6
15.7
15.3
26.8
24.8
15.5
13.6
13.9
10.3
8.7
Per Saham6
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$26.37
$27.40
$30.78
$31.96
$31.20
$14.16
$11.61
$11.87
$11.68
$11.29
$10.64
$10.49
Revenue / Share
$22.67
$23.68
$23.28
$23.41
$27.57
$24.09
$18.72
$18.26
$16.97
$15.44
$14.95
$12.41
Cash Flow / Share
$-0.54
$1.01
$0.91
$0.69
$7.76
$4.72
$2.51
$1.27
$0.14
$1.72
$1.79
$1.03
Cash / Share
$5.98
$5.10
$6.05
$7.06
$11.48
$7.68
$6.26
$4.97
$5.51
$4.82
$3.86
$4.03
Dividend / Share
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
EPS (TTM)
$-1.41
$-3.30
$-0.39
$0.42
$16.07
$2.13
$-0.27
$0.08
$0.57
$0.56
$-0.13
$-0.29
Tingkat Pertumbuhan5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
-2.5%
5.9%
-4.9%
-11.1%
18.4%
41.3%
·
·
·
·
·
·
Revenue CAGR 3Y
-0.60%
-3.6%
0.02%
14.1%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
0.66%
8.4%
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-97.4%
654.5%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-97.3%
679.8%
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$679M
$696M
$657M
$691M
$778M
$657M
$465M
$451M
$422M
$383M
$336M
$328M
Net Income TTM
$-42M
$-97M
$-11M
$12M
$453M
$58M
$-7M
$2M
$14M
$14M
$-3M
$-8M
Market Cap
$1.43B
$770M
$1.08B
$907M
$913M
$801M
$275M
$229M
$340M
$400M
$317M
$230M
Enterprise Value
$1.25B
$644M
$946M
$762M
$666M
$734M
$217M
$166M
$239M
·
·
$124M
P/E
-33.6
-7.8
-95.8
78.1
2.1
14.3
-40.3
116.8
25.0
29.8
-107.2
-30.1
P/S
2.1
1.1
1.6
1.3
1.2
1.2
0.6
0.5
0.8
1.0
0.9
0.7
P/B
1.8
0.9
1.2
1.0
1.1
2.1
0.9
0.8
1.2
1.5
1.3
0.8
P / Tangible Book
1.8
0.9
1.2
1.0
1.1
2.2
1.0
·
·
·
·
·
P / Cash Flow
-87.7
26.0
42.1
44.3
4.2
6.2
4.4
7.3
97.6
9.4
7.9
8.5
P / FCF
-21.0
-102.5
-95.1
-10.1
11.3
·
·
·
·
·
17.3
40.8
EV / EBITDA
89.3
19.0
18.9
11.6
4.6
6.3
7.0
6.7
6.3
·
·
-32.7
EV / FCF
-18.4
-85.7
-83.1
-8.5
8.2
·
·
·
·
·
·
22.0
EV / Revenue
1.8
0.9
1.4
1.1
0.9
1.1
0.5
0.4
0.6
·
·
0.4
Earnings Yield
-3.0%
-12.9%
-1.0%
1.3%
48.2%
7.0%
-2.5%
0.86%
4.0%
3.4%
-0.93%
-3.3%
Laporan Laba Rugi17
Metrik
Tren
Q4 2026
Q3 2026
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
Revenue
$170M
$164M
$162M
$183M
$176M
$165M
$173M
$182M
$161M
$150M
$165M
$181M
$162M
$133M
$189M
$208M
Cost of Revenue
$131M
$129M
$127M
$140M
$135M
$129M
$133M
$137M
$120M
$115M
$121M
$130M
$117M
$102M
$136M
$137M
Gross Profit
$39M
$35M
$35M
$43M
$41M
$35M
$40M
$45M
$41M
$36M
$44M
$51M
$45M
$31M
$53M
$71M
R&D Expense
$28M
$26M
$25M
$24M
$24M
$23M
$24M
$22M
$22M
$23M
$23M
$22M
$23M
$23M
$21M
$21M
SG&A Expense
$22M
$23M
$23M
$23M
$28M
$22M
$22M
$22M
$21M
$23M
$22M
$19M
$19M
$23M
$23M
$24M
Operating Expenses
$50M
$49M
$48M
$47M
$53M
$46M
$46M
$45M
$43M
$46M
$45M
$42M
$42M
$45M
$44M
$46M
Operating Income
$-11M
$-14M
$-14M
$-5M
$-12M
$-11M
$-6M
$-252.0K
$-1M
$-11M
$-1M
$9M
$3M
$-14M
$9M
$26M
Interest Income
·
$990.0K
$1M
$892.0K
·
$927.0K
$1M
$1M
·
$1M
$1M
·
·
·
·
·
Other Non-op
$432.0K
$587.0K
$894.0K
$2M
$-952.0K
$-65.0K
$663.0K
$-650.0K
$65.0K
$308.0K
$-472.0K
$26.0K
$-298.0K
$-513.0K
$-903.0K
$-16.0K
Pretax Income
$-10M
$-13M
$-12M
$-2M
$-12M
$-10M
$-5M
$-449.0K
$-1M
$-10M
$-1M
$10M
$2M
$-15M
$7M
$25M
Income Tax
$3M
$1M
$1M
$2M
$-12M
$660.0K
$1M
$1M
$1M
$611.0K
$894.0K
$1M
$387.0K
$3M
$2M
$1M
Net Income
$-13M
$-14M
$-13M
$-2M
$-77M
$-11M
$-7M
$-2M
$-3M
$-11M
$-3M
$6M
$-1M
$-19M
$6M
$26M
EPS (Basic)
$-0.43
$-0.46
$-0.45
$-0.07
$-2.61
$-0.37
$-0.23
$-0.09
$-0.11
$-0.39
$-0.10
$0.21
$-0.05
$-0.68
$0.23
$0.95
EPS (Diluted)
$-0.43
$-0.46
$-0.45
$-0.07
$-2.61
$-0.37
$-0.23
$-0.09
$-0.09
$-0.39
$-0.10
$0.19
$0.01
$-0.68
$0.21
$0.88
Shares (Basic)
·
29,807,000
29,816,000
30,036,000
·
29,530,000
29,163,000
29,004,000
·
28,433,000
27,939,000
27,693,000
·
27,710,000
27,511,000
27,391,000
Shares (Diluted)
·
29,807,000
29,816,000
30,036,000
·
29,530,000
29,163,000
29,004,000
·
28,433,000
27,939,000
29,786,000
·
27,710,000
29,576,000
29,423,000
EBITDA
·
$-14M
$-14M
$10M
·
$-11M
$-6M
$14M
·
$-11M
$-1M
$22M
·
$-14M
$9M
$35M
Neraca29
Metrik
Tren
Q4 2026
Q3 2026
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
Cash & Equivalents
$181M
$190M
$196M
$224M
$153M
$169M
$183M
$176M
$175M
$174M
$162M
$194M
$195M
$266M
$288M
$316M
Receivables
$43M
$38M
$29M
$37M
$35M
$28M
$20M
$25M
$13M
$13M
$32M
$34M
·
$19M
$53M
$56M
Inventory
$201M
$199M
$200M
$196M
$190M
$188M
$184M
$185M
$196M
$198M
$192M
$188M
·
$180M
$164M
$165M
Other Current Assets
$12M
$9M
$10M
$18M
$18M
$13M
$15M
$14M
$14M
$9M
$21M
$24M
·
$10M
$12M
$11M
Current Assets
$438M
$453M
$482M
$531M
$396M
$399M
$410M
$403M
$398M
$395M
$407M
$440M
·
$475M
$517M
$548M
PP&E (Net)
$315M
$314M
$311M
$310M
$314M
$316M
$318M
$328M
$337M
$340M
$349M
$354M
·
$358M
$351M
$339M
Accum. Depreciation
$422M
$409M
$396M
$384M
$372M
$358M
$345M
$333M
$321M
$308M
$297M
$284M
·
$262M
$252M
$242M
Goodwill
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
$269.0K
·
$269.0K
$269.0K
$269.0K
Intangibles
$1M
$1M
$1M
$1M
$0
$812.0K
$2M
$2M
$3M
$4M
$5M
$6M
·
$7M
$8M
$9M
Other Non-current Assets
$36M
$35M
$34M
$22M
$23M
$23M
$22M
$25M
$25M
$31M
$33M
$21M
·
$21M
$20M
$14M
Total Assets
$964M
$976M
$1.00B
$1.04B
$1.03B
$1.12B
$1.13B
$1.14B
$1.15B
$1.15B
$1.18B
$1.21B
·
$1.25B
$1.29B
$1.31B
Accounts Payable
·
·
·
·
·
·
·
·
·
·
·
·
·
$55M
$66M
$80M
Accrued Liabilities
$58M
$59M
$58M
$68M
$59M
$64M
$71M
$71M
$72M
$74M
$78M
$84M
·
$90M
$98M
$108M
Short-term Debt
$3M
·
·
·
$12M
·
·
·
$12M
·
·
·
·
·
·
·
Current Liabilities
$127M
$136M
$140M
$161M
$155M
$155M
$151M
$152M
$154M
$160M
$162M
$188M
·
$214M
$222M
$244M
Capital Leases
$17M
$17M
$18M
$19M
$17M
$18M
$19M
$20M
$20M
$20M
$21M
$22M
·
$19M
$20M
$21M
Deferred Tax
·
$12M
$12M
$12M
·
$26M
$27M
$26M
·
$26M
$26M
$26M
·
$28M
$27M
$29M
Other Non-current Liabilities
$4M
$4M
$5M
$3M
$7M
$8M
$8M
$15M
$20M
$24M
$34M
$44M
·
$58M
$68M
$79M
Total Liabilities
$166M
$176M
$184M
$203M
$212M
$230M
$231M
$242M
$253M
$265M
$282M
$321M
·
$366M
$386M
$426M
Long-term Debt
·
$4M
$5M
$6M
$15M
$30M
$33M
$35M
·
$41M
$44M
$47M
·
$66M
$69M
$74M
Total Debt
·
$4M
$5M
$6M
·
$30M
$33M
$35M
·
$41M
$44M
$47M
·
$66M
$69M
$74M
Common Stock
$77.0K
$76.0K
$75.0K
$74.0K
$74.0K
$74.0K
$73.0K
$72.0K
$72.0K
$72.0K
$70.0K
$70.0K
·
$69.0K
$68.0K
$68.0K
Paid-in Capital
$407M
$397M
$398M
$386M
$380M
$368M
$370M
$359M
$353M
$345M
$343M
$330M
·
$322M
$316M
$299M
Retained Earnings
$492M
$505M
$518M
$532M
$534M
$611M
$622M
$629M
$631M
$634M
$645M
$648M
·
$643M
$662M
$656M
Treasury Stock
$97M
$97M
$93M
$79M
$79M
$79M
$79M
$79M
$79M
$79M
$79M
$79M
·
$69M
$66M
$66M
AOCI
$-4M
$-4M
$-5M
$-5M
$-12M
$-14M
$-11M
$-14M
$-13M
$-11M
$-14M
$-14M
·
$-9M
$-13M
$-4M
Stockholders' Equity
$798M
$800M
$819M
$834M
$822M
$886M
$903M
$895M
$892M
$889M
$895M
$885M
·
$887M
$900M
$885M
Liabilities + Equity
$964M
$976M
$1.00B
$1.04B
$1.03B
$1.12B
$1.13B
$1.14B
$1.15B
$1.15B
$1.18B
$1.21B
·
$1.25B
$1.29B
$1.31B
Shares Outstanding
30,253,000
29,916,000
29,582,000
30,053,000
30,009,000
29,750,000
29,232,000
29,024,000
28,969,000
28,697,000
28,051,000
27,746,000
·
27,858,000
27,565,000
27,401,000
Arus Kas11
Metrik
Tren
Q4 2026
Q3 2026
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
D&A
$14M
$14M
$14M
$14M
$15M
$18M
$14M
$15M
$14M
$13M
$14M
$13M
$12M
$11M
$11M
$9M
Stock-based Comp
$6M
$5M
$8M
$7M
$8M
$7M
$8M
$7M
$4M
$8M
$9M
$918.0K
$3M
$10M
$13M
$11M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Other Non-cash
·
·
·
$-9M
·
·
·
$-8M
·
·
·
$-6M
·
·
·
$-9M
Operating Cash Flow
$-10M
$-8M
$-8M
$10M
$-3M
$7M
$14M
$11M
$7M
$28M
$-23M
$14M
$-28M
$12M
$340.0K
$37M
CapEx
$15M
$12M
$15M
$10M
$14M
$8M
$8M
$7M
$7M
$8M
$10M
$13M
$19M
$23M
$28M
$40M
Investing Cash Flow
$-2M
$14M
$-7M
$82M
$-14M
$-8M
$-7M
$-7M
$-7M
$-7M
$-9M
$-13M
$-19M
$-23M
$-28M
$-40M
Stock Repurchased
$0
$4M
·
·
$0
$0
·
·
$0
·
·
·
$11M
·
·
·
Financing Cash Flow
$3M
$-11M
$-12M
$-22M
$770.0K
$-13M
$-26.0K
$-4M
$1M
$-9M
$853.0K
$-3M
$-23M
$-11M
$-936.0K
$5M
Net Change in Cash
$-9M
$-6M
$-27M
$70M
$-16M
$-13M
$7M
$682.0K
$945.0K
$12M
$-31M
$-2M
$-71M
$-22M
$-28M
$2M
Free Cash Flow
·
·
·
$420.0K
·
·
·
$4M
·
·
·
$1M
·
·
·
$-4M
Profitabilitas8
Metrik
Tren
Q4 2026
Q3 2026
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
Gross Margin
·
21.1%
21.5%
23.5%
·
21.4%
23.1%
24.5%
·
23.7%
26.6%
28.2%
·
23.2%
28.1%
34.1%
Operating Margin
·
-8.6%
-8.4%
-2.5%
·
-6.5%
-3.4%
-0.14%
·
-7.0%
-0.69%
5.2%
·
-10.9%
4.7%
12.2%
Net Margin
·
-8.4%
-8.2%
-1.2%
·
-6.6%
-3.8%
-1.4%
·
-7.5%
-1.8%
3.2%
·
-14.3%
3.4%
12.5%
Pretax Margin
·
-7.7%
-7.2%
-0.87%
·
-6.0%
-2.8%
-0.25%
·
-6.6%
-0.81%
5.3%
·
-11.2%
4.0%
11.9%
EBITDA Margin
·
-8.6%
-8.4%
5.3%
·
-6.5%
-3.4%
7.9%
·
-7.0%
-0.69%
12.4%
·
-10.9%
4.7%
16.7%
ROA
·
-1.3%
-1.2%
-0.20%
·
-0.95%
-0.57%
-0.21%
·
-0.93%
-0.24%
0.46%
·
-1.5%
0.53%
2.3%
ROE
·
-1.6%
-1.5%
-0.25%
·
-1.2%
-0.74%
-0.28%
·
-1.3%
-0.33%
0.65%
·
-2.2%
0.75%
4.0%
ROIC
·
-1.9%
-1.9%
-1.2%
·
-1.2%
-0.79%
-0.09%
·
-1.2%
-0.20%
0.89%
·
-1.8%
0.71%
2.5%
Likuiditas & Solvabilitas4
Metrik
Tren
Q4 2026
Q3 2026
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
Current Ratio
·
3.3
3.4
3.3
·
2.6
2.7
2.7
·
2.5
2.5
2.3
·
2.2
2.3
2.2
Quick Ratio
·
1.7
1.6
1.6
·
1.3
1.3
1.3
·
1.2
1.2
1.2
·
1.3
1.5
1.5
Debt / Equity
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.1
·
0.1
0.1
0.1
LT Debt / Equity
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.1
Efisiensi3
Metrik
Tren
Q4 2026
Q3 2026
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
Asset Turnover
·
0.2
0.2
0.2
·
0.1
0.1
0.2
·
0.1
0.1
0.1
·
0.1
0.2
0.2
Inventory Turnover
·
0.7
0.7
0.7
·
0.7
0.7
0.7
·
0.6
0.7
0.7
·
0.6
0.9
0.8
Receivables Turnover
·
4.9
6.6
5.9
·
7.9
6.7
6.2
·
9.2
3.9
4.0
·
4.5
4.4
4.4
Per Saham5
Metrik
Tren
Q4 2026
Q3 2026
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
Book Value / Share
·
$26.75
$27.68
$27.75
·
$29.79
$30.88
$30.85
·
$30.98
$31.89
$31.91
·
$31.85
$32.64
$32.32
Revenue / Share
·
$5.50
$5.44
$6.08
·
$5.58
$5.94
$6.27
·
$5.28
$5.92
$6.06
·
$4.78
$6.38
$7.09
Cash Flow / Share
·
·
·
$0.34
·
·
·
$0.38
·
·
·
$0.46
·
·
·
$1.25
Cash / Share
·
$6.36
$6.64
$7.44
·
$5.69
$6.25
$6.06
·
$6.08
$5.78
$6.98
·
$9.55
$10.44
$11.54
EPS (TTM)
·
$-3.59
$-3.50
$-3.28
·
$-0.78
$-0.80
$-0.67
·
$-0.29
$-0.58
$-0.27
·
$0.98
$2.77
$16.10
Valuasi (TTM)11
Metrik
Tren
Q4 2026
Q3 2026
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
Revenue TTM
·
$685M
$686M
$697M
·
$681M
$666M
$659M
·
$658M
$640M
$663M
·
$724M
$794M
$799M
Net Income TTM
·
$-106M
$-103M
$-97M
·
$-23M
$-23M
$-19M
·
$-9M
$-17M
$-8M
·
$29M
$79M
$456M
Market Cap
·
$663M
$586M
$840M
·
$740M
$1.08B
$1.08B
·
$632M
$731M
$828M
·
$751M
$788M
$843M
Enterprise Value
·
$477M
$395M
$623M
·
$600M
$932M
$937M
·
$499M
$613M
$681M
·
$551M
$569M
$600M
P/E
·
-6.2
-5.7
-8.5
·
-31.9
-46.3
-55.4
·
-76.0
-44.9
-110.5
·
27.5
10.3
1.9
P/S
·
1.0
0.9
1.2
·
1.1
1.6
1.6
·
1.0
1.1
1.2
·
1.0
1.0
1.1
P/B
·
0.8
0.7
1.0
·
0.8
1.2
1.2
·
0.7
0.8
0.9
·
0.8
0.9
1.0
P / Tangible Book
·
0.8
0.7
1.0
·
0.8
1.2
1.2
·
0.7
0.8
0.9
·
0.9
0.9
1.0
P / Cash Flow
·
·
·
82.5
·
·
·
97.8
·
·
·
59.9
·
·
·
23.0
EV / Revenue
·
0.7
0.6
0.9
·
0.9
1.4
1.4
·
0.8
1.0
1.0
·
0.8
0.7
0.8
Earnings Yield
·
-16.2%
-17.7%
-11.7%
·
-3.1%
-2.2%
-1.8%
·
-1.3%
-2.2%
-0.90%
·
3.6%
9.7%
52.3%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Pendapatan
$679M
$696M
$657M
$691M
$778M
Margin Kotor %
22.3%
23.1%
26.2%
28.9%
34.5%
Margin Operasi %
-6.4%
-4.1%
-0.57%
3.3%
13.1%
Laba Bersih
$-42M
$-97M
$-11M
$12M
$453M
EPS Dilusian
$-1.41
$-3.30
$-0.39
$0.42
$16.07
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Utang / Ekuitas
0.0
0.0
0.0
0.1
0.1
Rasio Lancar
3.4
2.6
2.6
2.5
2.1
Rasio Cepat
1.8
1.2
1.2
1.3
1.4
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Arus Kas Bebas
$-68M
$-8M
$-11M
$-90M
$81M
Pemilik institusional (13F)
233 pengaju
· $1.2B 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.
Pemegang233
Nilai yang dipegang$1.2B
Posisi baru68
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
68 (+33 vs Kuartal sebelumnya)
23 (+8 vs Kuartal sebelumnya)
64 (+6 vs Kuartal sebelumnya)
62 (+9 vs Kuartal sebelumnya)
+2.4M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 39 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.