Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$455.0K
·
·
·
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-rata5.7%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 3, 2026
$-0.19
$0.41
-146.9%
31 Maret 2026
Mei 11, 2026
$-0.63
$-0.82
23.5%
31 Des. 2025
$-0.66
$-0.58
-13.4%
30 Sep. 2025
$0.47
$0.23
107.4%
30 Juni 2025
$0.46
$0.33
39.6%
31 Maret 2025
$-0.66
$-0.87
24.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
Revenue
$732M
$663M
$641M
$589M
SG&A Expense
$129M
$126M
$125M
$106M
Operating Expenses
$746M
$702M
$687M
$619M
Operating Income
$-14M
$-40M
$-46M
$-31M
Interest Expense
·
·
$38M
$30M
Other Non-op
$7M
$9M
$6M
$2M
Pretax Income
$-24M
$-36M
$-129M
$-32M
Income Tax
$-831.0K
$-5M
$-4M
$3M
Net Income
$-23M
$-31M
$-125M
$-34M
EPS (Basic)
$-0.37
$-0.50
$-2.03
$-0.55
EPS (Diluted)
$-0.37
$-0.50
$-2.03
$-0.55
Shares (Basic)
62,754,000
62,032,000
61,735,000
·
Shares (Diluted)
63,612,000
62,903,000
62,529,000
·
EBITDA
$62M
$23M
$25M
·
Neraca23
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$100M
$110M
$125M
$151M
Receivables
$33M
$28M
$28M
$24M
Other Current Assets
$14M
$17M
$17M
$24M
Current Assets
$159M
$179M
$218M
$267M
PP&E (Net)
$869M
$807M
$767M
$730M
PP&E (Gross)
$1.27B
$1.16B
$1.09B
$1.01B
Accum. Depreciation
$397M
$354M
$325M
$278M
Goodwill
$176M
$176M
$176M
$176M
Other Non-current Assets
$171M
$129M
$121M
$99M
Total Assets
$1.61B
$1.52B
$1.50B
$1.49B
Accounts Payable
$43M
$64M
$73M
$55M
Current Liabilities
$377M
$287M
$234M
$241M
Capital Leases
$671.0K
$2M
$2M
$2M
Deferred Tax
$41M
$44M
$50M
$54M
Other Non-current Liabilities
$35M
$34M
$34M
$28M
Total Liabilities
$1.08B
$988M
$964M
$1.19B
Long-term Debt
$739M
$617M
$569M
$542M
Total Debt
$739M
$617M
$569M
·
Paid-in Capital
$1.14B
$1.11B
$1.09B
·
Retained Earnings
$-609M
$-586M
$-554M
$-429M
AOCI
$-3M
$-3M
$-7M
$-4M
Stockholders' Equity
$526M
$524M
$529M
$300M
Liabilities + Equity
$1.61B
$1.52B
$1.50B
$1.49B
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
D&A
$76M
$63M
$71M
$72M
Stock-based Comp
$16M
$17M
$13M
$12M
Deferred Tax
$-2M
$-9M
$-8M
$-10M
Amort. of Intangibles
·
$3M
$3M
$3M
Other Non-cash
$-40M
$-22M
$51M
·
Operating Cash Flow
$25M
$17M
$2M
$53M
CapEx
$94M
$86M
$69M
$18M
Investing Cash Flow
$-145M
$-86M
$-69M
$53M
Debt Issued
$158M
$145M
$83M
$155M
Net Debt Issued
$117M
$42M
$27M
·
Financing Cash Flow
$119M
$45M
$32M
$-177M
Taxes Paid
·
$5M
$3M
$-7M
Free Cash Flow
$-68M
$-69M
$-67M
·
Levered FCF
·
·
$-104M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
Operating Margin
-1.8%
-6.0%
-7.2%
·
Net Margin
-3.2%
-4.7%
-19.6%
·
Pretax Margin
-3.3%
-5.4%
-20.2%
·
EBITDA Margin
8.5%
3.5%
3.8%
·
ROA
-1.5%
-2.1%
-8.4%
·
ROE
-4.5%
-5.9%
-30.3%
·
ROIC
-1.0%
-3.0%
-4.1%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
Current Ratio
0.4
0.6
0.9
·
Quick Ratio
0.4
0.5
0.7
·
Debt / Equity
1.4
1.2
1.1
·
LT Debt / Equity
1.0
1.0
1.0
·
Interest Coverage
·
·
-1.2
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.5
0.4
0.4
·
Receivables Turnover
24.0
23.9
24.7
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
Revenue / Share
$11.52
$10.54
$10.25
·
Cash Flow / Share
$0.40
$0.26
$0.03
·
EPS (TTM)
$-0.37
$-0.50
$-2.03
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
10.5%
3.5%
8.8%
·
Revenue CAGR 3Y
7.6%
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$732M
$663M
$641M
·
Net Income TTM
$-23M
$-31M
$-125M
·
P/E
-114.8
-81.6
-21.1
·
Earnings Yield
-0.87%
-1.2%
-4.8%
·
Laporan Laba Rugi14
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
Revenue
$61M
$312M
$312M
$47M
$52M
$291M
$283M
$37M
$68M
$272M
$270M
$31M
$71M
$245M
$250M
SG&A Expense
$32M
$35M
$35M
$27M
$28M
$37M
$33M
$27M
$30M
$34M
$34M
$27M
$23M
$28M
$33M
Operating Expenses
$111M
$273M
$271M
$92M
$71M
$284M
$258M
$89M
$100M
$256M
$251M
$80M
$78M
$250M
$223M
Operating Income
$-50M
$39M
$42M
$-44M
$-19M
$6M
$25M
$-52M
$-32M
$16M
$19M
$-49M
$-7M
$-5M
$28M
Interest Expense
·
·
·
·
·
·
·
$9M
·
$10M
$9M
$9M
·
$8M
$6M
Other Non-op
$3M
$2M
$2M
$1M
$3M
$2M
$2M
$2M
$1M
$1M
$3M
$841.0K
$1M
$161.0K
$143.0K
Pretax Income
$-54M
$42M
$42M
$-54M
$-20M
$10M
$30M
$-55M
$-38M
$2M
$-21M
$-72M
$-48M
$-28M
$73M
Income Tax
$-12M
$12M
$12M
$-13M
$-1M
$-115.0K
$884.0K
$-4M
$-6M
$8M
$8M
$-14M
$-3M
$2M
$9M
Net Income
$-41M
$30M
$29M
$-41M
$-19M
$10M
$29M
$-51M
$-32M
$-6M
$-29M
$-58M
$-45M
$-30M
$64M
EPS (Basic)
$-0.66
$0.48
$0.47
$-0.66
$-0.30
$0.16
$0.47
$-0.83
$-0.52
$-0.10
$-0.47
$-0.94
$-0.72
$-0.48
·
EPS (Diluted)
$-0.64
$0.47
$0.46
$-0.66
$-0.29
$0.16
$0.46
$-0.83
$-0.52
$-0.10
$-0.47
$-0.94
$-0.72
$-0.48
·
Shares (Basic)
·
62,823,000
62,636,000
62,574,000
·
62,021,000
61,948,000
61,879,000
·
61,720,000
·
·
·
·
·
Shares (Diluted)
·
63,832,000
63,509,000
63,320,000
·
63,039,000
62,792,000
62,703,000
·
62,588,000
·
·
·
·
·
EBITDA
·
$39M
$42M
$-31M
·
$6M
$25M
$-37M
·
$16M
$19M
·
·
·
·
Neraca23
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
Cash & Equivalents
$100M
$82M
$96M
$245M
$110M
$101M
$121M
$181M
$125M
$107M
$131M
·
$151M
·
·
Receivables
$33M
·
·
·
$28M
·
·
·
·
·
·
·
·
·
·
Other Current Assets
$14M
$16M
$22M
$27M
$17M
$20M
$28M
$38M
·
$18M
$27M
·
·
·
·
Current Assets
$159M
$217M
$237M
$321M
$179M
$224M
$248M
$287M
·
$244M
$264M
·
·
·
·
PP&E (Net)
$869M
$878M
$881M
$819M
$807M
$801M
$801M
$788M
·
$749M
$739M
·
·
·
·
PP&E (Gross)
$1.27B
$1.27B
$1.26B
$1.18B
$1.16B
$1.16B
$1.15B
$1.13B
·
$1.06B
$1.04B
·
·
·
·
Accum. Depreciation
$397M
$392M
$379M
$366M
$354M
$359M
$349M
$339M
·
$312M
$299M
·
·
·
·
Goodwill
$176M
$176M
$176M
$176M
$176M
$176M
$176M
$176M
·
$176M
$176M
·
·
·
·
Other Non-current Assets
$171M
$156M
$152M
$133M
$129M
$119M
$118M
$127M
·
$120M
$108M
·
·
·
·
Total Assets
$1.61B
$1.67B
$1.68B
$1.68B
$1.52B
$1.56B
$1.57B
$1.60B
·
$1.52B
$1.51B
·
$1.49B
·
·
Accounts Payable
$43M
$66M
$111M
$82M
$64M
$93M
$99M
$99M
·
$68M
$65M
·
·
·
·
Current Liabilities
$377M
$250M
$371M
$414M
$287M
$322M
$388M
$360M
·
$189M
$220M
·
·
·
·
Capital Leases
$671.0K
·
·
·
$2M
·
·
·
·
·
·
·
·
·
·
Deferred Tax
$41M
$55M
$38M
$31M
$44M
$40M
$48M
$57M
·
$57M
$47M
·
·
·
·
Other Non-current Liabilities
$35M
$36M
$36M
$35M
$34M
$36M
$35M
$38M
·
$32M
$31M
·
·
·
·
Total Liabilities
$1.08B
$1.10B
$1.15B
$1.18B
$988M
$1.01B
$1.05B
$1.11B
·
$943M
$1.29B
·
·
·
·
Long-term Debt
$739M
$760M
$703M
$699M
$617M
$640M
$600M
$580M
·
$555M
$539M
·
·
·
·
Total Debt
·
$760M
$703M
$699M
·
$640M
$600M
$580M
·
$555M
$539M
·
·
·
·
Paid-in Capital
$1.14B
$1.13B
$1.12B
$1.12B
$1.11B
$1.10B
$1.10B
$1.09B
·
$1.09B
·
·
·
·
·
Retained Earnings
$-609M
$-568M
$-598M
$-627M
$-586M
$-567M
$-577M
$-606M
·
$-522M
$-516M
·
·
·
·
AOCI
$-3M
$-3M
$-3M
$-3M
$-3M
$-8M
$-7M
$-7M
·
$-4M
$-4M
·
·
·
·
Stockholders' Equity
$526M
$560M
$523M
$486M
$524M
$530M
$513M
$479M
·
$564M
$211M
·
·
·
·
Liabilities + Equity
$1.61B
$1.67B
$1.68B
$1.68B
$1.52B
$1.56B
$1.57B
$1.60B
·
$1.52B
$1.51B
·
·
·
·
Arus Kas12
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
D&A
$18M
$23M
$21M
$13M
$12M
$19M
$17M
$15M
$16M
$21M
$19M
$15M
$15M
$21M
$18M
Stock-based Comp
$6M
$5M
$3M
$3M
$3M
$6M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
Deferred Tax
$-13M
$17M
$7M
$-13M
$2M
$-8M
$-10M
$7M
$-2M
$928.0K
$701.0K
$-8M
$-8M
$7M
·
Other Non-cash
·
·
·
$134M
·
·
·
$117M
·
·
·
·
·
·
·
Operating Cash Flow
$26M
$-89M
$-8M
$96M
$29M
$-69M
$-34M
$91M
$23M
$-57M
$-49M
$85M
$34M
$-79M
·
CapEx
$0
$0
$74M
$20M
·
$16M
$30M
$28M
·
$16M
$16M
$14M
$4M
$6M
·
Investing Cash Flow
$-7M
$-8M
$-109M
$-22M
$-12M
$-16M
$-31M
$-28M
$-24M
$-16M
$-16M
$-14M
$23M
$-5M
·
Debt Issued
$5M
$65M
$3M
$86M
$39M
$73M
$20M
$14M
$31M
$36M
·
·
$20M
$95M
·
Net Debt Issued
·
·
·
$81M
·
·
·
$10M
·
·
·
·
·
·
·
Financing Cash Flow
$-22M
$57M
$3M
$80M
$-20M
$40M
$17M
$8M
$12M
$17M
$2M
$2M
$-58M
$-15M
·
Free Cash Flow
·
·
·
$76M
·
·
·
$63M
·
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
$55M
·
·
·
·
·
·
·
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
Operating Margin
·
12.5%
13.4%
-94.2%
·
2.2%
8.8%
-141.2%
·
5.8%
7.2%
·
·
·
·
Net Margin
·
9.6%
9.4%
-87.7%
·
3.5%
10.3%
-138.3%
·
-2.2%
-10.7%
·
·
·
·
Pretax Margin
·
13.4%
13.4%
-114.2%
·
3.4%
10.6%
-149.5%
·
0.81%
-7.7%
·
·
·
·
EBITDA Margin
·
12.5%
13.4%
-66.1%
·
2.2%
8.8%
-101.1%
·
5.8%
7.2%
·
·
·
·
ROA
·
1.9%
1.8%
-2.5%
·
0.65%
1.9%
-6.4%
·
-0.80%
-3.8%
·
·
·
·
ROE
·
5.5%
5.7%
-8.6%
·
1.8%
8.1%
-21.4%
·
-2.1%
-27.5%
·
·
·
·
ROIC
·
2.1%
2.4%
-2.9%
·
0.55%
2.2%
-4.6%
·
-3.9%
3.6%
·
·
·
·
Likuiditas & Solvabilitas5
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
Current Ratio
·
0.9
0.6
0.8
·
0.7
0.6
0.8
·
1.3
1.2
·
·
·
·
Quick Ratio
·
0.3
0.3
0.6
·
0.3
0.3
0.5
·
0.6
0.6
·
·
·
·
Debt / Equity
·
1.4
1.3
1.4
·
1.2
1.2
1.2
·
1.0
2.6
·
·
·
·
LT Debt / Equity
·
1.2
1.1
1.2
·
0.9
0.9
1.1
·
1.0
2.5
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
-5.5
·
1.6
2.1
·
·
·
·
Efisiensi1
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
Asset Turnover
·
0.2
0.2
0.0
·
0.2
0.2
0.0
·
0.4
0.4
·
·
·
·
Per Saham3
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
Revenue / Share
·
$4.88
$4.92
$0.75
·
$4.61
$4.50
$0.59
·
$4.34
·
·
·
·
·
Cash Flow / Share
·
·
·
$1.51
·
·
·
$1.45
·
·
·
·
·
·
·
EPS (TTM)
·
$-0.02
·
·
·
$-0.73
$-0.99
$-1.92
·
$-2.23
$-2.61
·
·
·
·
Valuasi (TTM)4
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
Revenue TTM
·
$723M
·
·
·
$678M
$660M
$647M
·
$644M
$618M
$598M
·
·
·
Net Income TTM
·
$-1M
·
·
·
$-45M
$-61M
$-119M
·
$-138M
$-162M
$-69M
·
·
·
P/E
·
-2273.5
·
·
·
-57.7
-41.7
-21.8
·
-17.5
-15.7
·
·
·
·
Earnings Yield
·
-0.04%
·
·
·
-1.7%
-2.4%
-4.6%
·
-5.7%
-6.4%
·
·
·
·
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
2024-12-31
2023-12-31
2022-12-31
Pendapatan
$732M
$663M
$641M
$589M
Margin Operasi %
-1.8%
-6.0%
-7.2%
·
Laba Bersih
$-23M
$-31M
$-125M
$-34M
EPS Dilusian
$-0.37
$-0.50
$-2.03
$-0.55
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
1.4
1.2
1.1
·
Rasio Lancar
0.4
0.6
0.9
·
Rasio Cepat
0.4
0.5
0.7
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
$-68M
$-69M
$-67M
·
Pemilik institusional (13F)
222 pengaju
· $477.8M 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.
Pemegang222
Nilai yang dipegang$477.8M
Posisi baru26
Posisi yang keluar20
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
26 (-20 vs Kuartal sebelumnya)
20 (+5 vs Kuartal sebelumnya)
67 (+14 vs Kuartal sebelumnya)
44 (0 vs Kuartal sebelumnya)
-158K
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
×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
15 orang dalam
· 6 pejabat · 4 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 25 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.