Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$549.4K
·
·
·
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-rata32.0%
Laporan BerikutnyaOkt 29, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 30, 2026
$0.45
$0.40
11.2%
31 Maret 2026
$0.39
$0.32
23.3%
31 Des. 2025
$0.33
$0.36
-7.6%
30 Sep. 2025
$0.39
$0.28
41.6%
30 Juni 2025
$0.22
$0.17
26.3%
31 Maret 2025
$0.19
$0.10
97.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
Revenue
$12.91B
$10.07B
$7.69B
$7.72B
Gross Profit
$1.52B
$1.27B
$1.14B
$1.35B
SG&A Expense
$1.22B
$1.16B
$1.08B
$1.13B
Operating Income
$295M
$108M
$58M
$188M
Interest Expense
$157M
$191M
$272M
$234M
Pretax Income
$138M
$-95M
$-214M
$-46M
Income Tax
$33M
$-26M
$-32M
$33M
Net Income
$191M
$-18M
$-155M
$-54M
EPS (Basic)
$0.94
$-0.09
$-1.31
$-0.46
EPS (Diluted)
$0.87
$-0.09
$-1.31
$-0.46
Shares (Basic)
202,564,000
192,997,000
117,868,000
117,840,000
Shares (Diluted)
219,774,000
192,997,000
117,868,000
117,840,000
EBITDA
$295M
$206M
·
·
Neraca27
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$88M
$61M
$13M
·
Receivables
$990M
$903M
$882M
·
Inventory
$815M
$637M
$403M
·
Prepaid Expense
$119M
$161M
$159M
·
Current Assets
$2.89B
$1.89B
$1.46B
·
PP&E (Net)
$205M
$181M
$246M
·
PP&E (Gross)
$610M
$520M
$614M
·
Accum. Depreciation
$405M
$340M
$368M
·
Goodwill
$2.55B
$2.36B
$2.30B
$2.58B
Intangibles
$558M
$595M
$881M
·
Other Non-current Assets
$40M
$39M
$73M
·
Total Assets
$6.41B
$5.93B
$5.53B
·
Accounts Payable
$1.22B
$924M
$642M
·
Accrued Liabilities
$333M
$296M
$492M
·
Current Liabilities
$1.85B
$1.43B
$1.25B
·
Capital Leases
$135M
$129M
$202M
·
Deferred Tax
$6M
·
$24M
·
Other Non-current Liabilities
$707.0K
$7M
$5M
·
Total Liabilities
$4.53B
$4.27B
$4.92B
·
Long-term Debt
$2.51B
$2.61B
$3.36B
·
Total Debt
$2.51B
$2.61B
·
·
Common Stock
$2M
$2M
$1M
·
Retained Earnings
$-75M
$-222M
$-200M
·
AOCI
$-7M
$1M
$13M
·
Stockholders' Equity
$1.88B
$1.65B
$585M
·
Liabilities + Equity
$6.41B
$5.93B
$5.53B
·
Shares Outstanding
192,124,125
174,245,990
117,857,055
·
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
D&A
$164M
$204M
$202M
$204M
Stock-based Comp
$70M
$69M
$4M
$4M
Deferred Tax
$6M
$-30M
$-48M
$-28M
Amort. of Intangibles
$91M
$95M
$103M
$126M
Operating Cash Flow
$490M
$24M
$211M
$-5M
CapEx
$95M
$81M
$74M
$70M
Investing Cash Flow
$-305M
$-140M
$-134M
$45M
Debt Issued
·
$2.57B
·
·
Net Debt Issued
$-50M
$-830M
·
·
Stock Repurchased
$43M
$650.0K
$650.0K
·
Net Stock Activity
$-43M
$-650.0K
·
·
Financing Cash Flow
$-158M
$165M
$-77M
$-74M
Net Change in Cash
$27M
$48M
$-557.0K
$-33M
Taxes Paid
$27M
$25M
$37M
$29M
Free Cash Flow
$395M
$-57M
·
·
Levered FCF
$275M
$-192M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
Gross Margin
11.8%
14.1%
·
·
Operating Margin
2.3%
1.8%
·
·
Net Margin
1.5%
-0.16%
·
·
Pretax Margin
1.1%
-0.31%
·
·
EBITDA Margin
2.3%
1.8%
·
·
ROA
3.1%
-0.32%
·
·
ROE
10.8%
-1.6%
·
·
ROIC
5.1%
2.9%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
Current Ratio
1.6
1.3
·
·
Quick Ratio
0.6
0.8
·
·
Debt / Equity
1.3
1.6
·
·
LT Debt / Equity
1.3
1.6
·
·
Interest Coverage
1.9
0.9
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
2.1
2.0
·
·
Receivables Turnover
13.6
11.8
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$9.76
$9.46
·
·
Revenue / Share
$58.74
$58.38
·
·
Cash Flow / Share
$2.23
$0.12
·
·
Cash / Share
$0.46
$0.35
·
·
EPS (TTM)
$0.87
$-0.09
$-1.31
·
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
28.2%
31.0%
-0.38%
·
Revenue CAGR 3Y
18.7%
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$12.91B
$10.07B
$7.69B
·
Net Income TTM
$191M
$-18M
$-155M
·
Market Cap
$7.20B
$2.97B
·
·
Enterprise Value
$9.61B
$5.52B
·
·
P/E
43.0
-189.2
·
·
P/S
0.6
0.3
·
·
P/B
3.8
1.8
·
·
P / Cash Flow
14.7
124.8
·
·
P / FCF
18.2
-51.9
·
·
EV / EBITDA
32.6
26.7
·
·
EV / FCF
24.4
-96.5
·
·
EV / Revenue
0.7
0.5
·
·
Earnings Yield
2.3%
-0.53%
·
·
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
Revenue
$3.55B
$3.33B
$3.15B
$2.88B
$2.75B
$2.60B
$2.44B
$2.29B
$1.24B
$2.26B
$2.17B
$2.03B
Cost of Revenue
·
·
·
·
·
$2.50B
$2.34B
$2.21B
·
$1.90B
$1.79B
$1.69B
Gross Profit
$413M
$392M
$375M
$338M
$339M
$323M
$312M
$292M
$74M
$358M
$372M
$335M
SG&A Expense
$304M
$304M
$326M
$288M
$283M
$294M
$274M
$308M
$95M
$411M
$292M
$283M
Operating Income
$108M
$88M
$49M
$51M
$56M
$29M
$39M
$-15M
$-21M
$-52M
$80M
$52M
Interest Expense
$39M
$38M
$39M
$42M
$46M
$47M
$43M
$54M
$30M
$84M
$80M
$78M
Pretax Income
$70M
$50M
$10M
$9M
$9M
$-18M
$-5M
$-83M
$-51M
$-136M
$-68.0K
$-27M
Income Tax
$20M
$12M
$1M
$-240.0K
$5M
$8M
$-13M
$-27M
$-19M
$-6M
$-3M
$-4M
Net Income
$77M
$56M
$28M
$30M
$16M
$-8M
$20M
$-46M
$-7M
$-131M
$4M
$-21M
EPS (Basic)
$0.38
$0.27
$0.14
$0.15
$0.11
$-0.04
$0.10
$-0.26
$-0.05
$-1.11
$0.03
$-0.18
EPS (Diluted)
$0.34
$0.26
$0.13
$0.14
$0.11
$-0.04
$0.10
$-0.26
$-0.05
$-1.11
$0.03
$-0.18
Shares (Basic)
·
203,487,000
201,807,000
201,005,000
·
198,491,000
197,515,000
175,531,000
·
117,864,000
117,883,000
117,866,000
Shares (Diluted)
·
217,982,000
216,336,000
214,927,000
·
198,491,000
208,987,000
175,531,000
·
117,864,000
126,449,000
117,866,000
EBITDA
·
$88M
$49M
$51M
·
$57M
$62M
$8M
·
·
·
·
Neraca27
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
Cash & Equivalents
$88M
$140M
$70M
$52M
$61M
$36M
$25M
$58M
·
·
·
·
Receivables
$990M
$1.01B
$973M
$975M
$903M
$1.03B
$985M
$991M
·
·
·
·
Inventory
$815M
$639M
$625M
$534M
$637M
$478M
$374M
$374M
·
·
·
·
Prepaid Expense
$119M
$124M
$129M
$131M
$161M
$170M
$138M
$150M
·
·
·
·
Current Assets
$2.89B
$2.78B
$2.65B
$2.53B
$1.89B
$1.71B
$1.52B
$1.57B
·
·
·
·
PP&E (Net)
$205M
$175M
$178M
$177M
$181M
$249M
$246M
$246M
·
·
·
·
PP&E (Gross)
$610M
·
·
·
$520M
·
·
·
·
·
·
·
Accum. Depreciation
$405M
$388M
$372M
$356M
$340M
$426M
$406M
$387M
·
·
·
·
Goodwill
$2.55B
$2.37B
$2.37B
$2.37B
$2.36B
$2.67B
$2.63B
$2.61B
$2.30B
·
·
·
Intangibles
$558M
$522M
$544M
$568M
$595M
$842M
$851M
$856M
·
·
·
·
Other Non-current Assets
$40M
$42M
$36M
$38M
$39M
$47M
$79M
$85M
·
·
·
·
Total Assets
$6.41B
$6.05B
$5.94B
$5.85B
$5.93B
$5.79B
$5.61B
$5.66B
·
·
·
·
Accounts Payable
$1.22B
$954M
$965M
$868M
$924M
$784M
$669M
$656M
·
·
·
·
Accrued Liabilities
$333M
$304M
$253M
$303M
$296M
$349M
$347M
$452M
·
·
·
·
Current Liabilities
$1.85B
$1.55B
$1.51B
$1.46B
$1.43B
$1.26B
$1.15B
$1.24B
·
·
·
·
Capital Leases
$135M
$129M
$133M
$130M
$129M
$196M
$196M
$208M
·
·
·
·
Deferred Tax
$6M
$10M
·
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$707.0K
$2M
$7M
$6M
$7M
$6M
$6M
$6M
·
·
·
·
Total Liabilities
$4.53B
$4.23B
$4.20B
$4.16B
$4.27B
$4.17B
$4.00B
$4.08B
·
·
·
·
Long-term Debt
$2.51B
$2.52B
$2.53B
$2.54B
$2.61B
$2.66B
$2.61B
$2.56B
·
·
·
·
Total Debt
·
$2.52B
$2.53B
$2.54B
·
$2.66B
$2.61B
$2.56B
·
·
·
·
Common Stock
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
·
Retained Earnings
$-75M
$-109M
$-164M
$-193M
$-222M
$-234M
$-226M
$-246M
·
·
·
·
AOCI
$-7M
$-6M
$-4M
$-2M
$1M
$-705.0K
$19M
$23M
·
·
·
·
Stockholders' Equity
$1.88B
$1.82B
$1.74B
$1.69B
$1.65B
$1.61B
$1.60B
$1.57B
·
·
·
·
Liabilities + Equity
$6.41B
$6.05B
$5.94B
$5.85B
$5.93B
$5.79B
$5.61B
$5.66B
·
·
·
·
Shares Outstanding
192,124,125
180,685,884
177,055,327
175,183,434
174,245,990
174,078,977
171,397,030
171,190,389
·
·
·
·
Arus Kas16
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
D&A
$40M
$41M
$42M
$42M
$55M
$51M
$50M
$49M
$51M
$51M
$50M
$50M
Stock-based Comp
$14M
$17M
$23M
$16M
$14M
$15M
$15M
$25M
$2M
$825.0K
$825.0K
$450.0K
Deferred Tax
·
·
·
·
$-2M
$21M
$-18M
$-32M
$-12M
$-11M
$-12M
$-13M
Amort. of Intangibles
$21M
$23M
$24M
$23M
$23M
$24M
$24M
$24M
$11M
$31M
$31M
$31M
Operating Cash Flow
$232M
$108M
$49M
$102M
$91M
$27M
$-15M
$-79M
$162M
$34M
$-25M
$40M
CapEx
$38M
$16M
$24M
$18M
$15M
$20M
$24M
$22M
$17M
$18M
$21M
$18M
Investing Cash Flow
$-234M
$-24M
$-23M
$-24M
$-16M
$-36M
$-58M
$-31M
$-17M
$-55M
$-45M
$-17M
Debt Issued
·
·
·
·
$0
$0
$0
$2.57B
·
·
·
·
Net Debt Issued
·
·
·
$-12M
·
·
·
$-793M
·
·
·
·
Stock Repurchased
·
·
·
·
$0
$0
$325.0K
$325.0K
$325.0K
·
·
·
Net Stock Activity
·
·
·
·
·
·
·
$-325.0K
·
·
·
·
Financing Cash Flow
$-50M
$-13M
$-8M
$-86M
$-50M
$20M
$40M
$155M
$-144M
$21M
$71M
$-25M
Net Change in Cash
$-53M
$71M
$18M
$-9M
$25M
$11M
$-33M
$45M
$1M
$385.0K
$76.0K
$-2M
Taxes Paid
$12M
$2M
$13M
$245.0K
$641.0K
$620.0K
$13M
$11M
$2M
$9M
$23M
$4M
Free Cash Flow
·
·
·
$84M
·
·
·
$-101M
·
·
·
·
Levered FCF
·
·
·
$41M
·
·
·
$-144M
·
·
·
·
Profitabilitas8
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
Gross Margin
·
11.8%
11.9%
11.8%
·
14.0%
14.2%
14.3%
·
·
·
·
Operating Margin
·
2.6%
1.5%
1.8%
·
2.0%
2.3%
0.31%
·
·
·
·
Net Margin
·
1.7%
0.90%
1.0%
·
-0.28%
·
-1.8%
·
·
·
·
Pretax Margin
·
1.5%
0.31%
0.31%
·
0.03%
0.37%
-2.7%
·
·
·
·
EBITDA Margin
·
2.6%
1.5%
1.8%
·
2.0%
2.3%
0.31%
·
·
·
·
ROA
·
0.94%
0.49%
0.51%
·
-0.28%
0.71%
-1.6%
·
·
·
·
ROE
·
3.2%
1.7%
1.8%
·
-1.0%
2.5%
-5.8%
·
·
·
·
ROIC
·
1.5%
0.99%
1.2%
·
-15.3%
2.9%
0.13%
·
·
·
·
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
Current Ratio
·
1.8
1.8
1.7
·
1.4
1.3
1.3
·
·
·
·
Quick Ratio
·
0.7
0.7
0.7
·
0.8
0.9
0.8
·
·
·
·
Debt / Equity
·
1.4
1.5
1.5
·
1.6
1.6
1.6
·
·
·
·
LT Debt / Equity
·
1.4
1.4
1.5
·
1.6
1.6
1.6
·
·
·
·
Interest Coverage
·
2.3
1.3
1.2
·
1.0
1.2
0.1
·
·
·
·
Efisiensi3
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
Asset Turnover
·
0.6
0.5
0.5
·
1.0
1.0
0.9
·
·
·
·
Inventory Turnover
·
·
·
·
·
10.4
12.5
11.8
·
·
·
·
Receivables Turnover
·
3.3
3.2
2.9
·
5.7
5.5
5.2
·
·
·
·
Per Saham5
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
Book Value / Share
·
$10.06
$9.84
$9.63
·
$9.28
$9.33
$9.16
·
·
·
·
Revenue / Share
·
$15.30
$14.55
$13.39
·
$14.64
$13.06
$14.68
·
·
·
·
Cash Flow / Share
·
·
·
$0.47
·
·
·
$-0.45
·
·
·
·
Cash / Share
·
$0.78
$0.40
$0.30
·
$0.21
$0.15
$0.34
·
·
·
·
EPS (TTM)
·
$0.64
·
·
·
$-0.25
$-1.32
$-1.39
·
·
·
·
Valuasi (TTM)10
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
Revenue TTM
·
$12.11B
·
·
·
$8.56B
$8.22B
$7.95B
·
·
·
·
Net Income TTM
·
$130M
·
·
·
$-41M
$-163M
$-179M
·
·
·
·
Market Cap
·
$5.34B
$4.18B
$3.17B
·
$2.56B
$1.95B
$1.86B
·
·
·
·
Enterprise Value
·
$7.72B
$6.64B
$5.65B
·
$5.18B
$4.53B
$4.37B
·
·
·
·
P/E
·
46.2
·
·
·
-58.7
-8.6
-7.8
·
·
·
·
P/S
·
0.4
·
·
·
0.3
0.2
0.2
·
·
·
·
P/B
·
2.9
2.4
1.9
·
1.6
1.2
1.2
·
·
·
·
P / Cash Flow
·
·
·
31.2
·
·
·
-23.6
·
·
·
·
EV / Revenue
·
0.6
·
·
·
0.6
0.6
0.5
·
·
·
·
Earnings Yield
·
2.2%
·
·
·
-1.7%
-11.6%
-12.8%
·
·
·
·
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
$12.91B
$10.07B
$7.69B
$7.72B
Margin Kotor %
11.8%
14.1%
·
·
Margin Operasi %
2.3%
1.8%
·
·
Laba Bersih
$191M
$-18M
$-155M
$-54M
EPS Dilusian
$0.87
$-0.09
$-1.31
$-0.46
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
1.3
1.6
·
·
Rasio Lancar
1.6
1.3
·
·
Rasio Cepat
0.6
0.8
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
$395M
$-57M
·
·
Pemilik institusional (13F)
444 pengaju
· $13.7B 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.
Pemegang444
Nilai yang dipegang$13.7B
Posisi baru124
Posisi yang keluar35
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
124 (+25 vs Kuartal sebelumnya)
35 (+5 vs Kuartal sebelumnya)
185 (+35 vs Kuartal sebelumnya)
85 (+15 vs Kuartal sebelumnya)
+12.6M
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.
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
KKR Phoenix Aggregator L.P., KKR Phoenix Aggregator GP LLC, KKR Americas Fund XII L.P., KKR Associates Americas XII L.P., KKR Americas XII Limited., KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
×5 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
13 orang dalam
· 9 pejabat · 5 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 64 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.