Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.4M
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$4.25Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Des 12, 2007
$1,06
USD
≈10.0%
Sep 12, 2007
$1,06
USD
≈6.5%
Jun 13, 2007
$1,06
USD
≈4.7%
Mar 14, 2007
$1,06
USD
≈4.8%
Des 13, 2006
$1,06
USD
≈5.0%
Sep 13, 2006
$1,06
USD
≈5.0%
Jun 13, 2006
$1,06
USD
≈4.2%
Mar 13, 2006
$1,06
USD
≈3.1%
Des 13, 2005
$1,06
USD
≈4.4%
Sep 13, 2005
$1,06
USD
≈2.9%
Jun 13, 2005
$1,06
USD
≈2.2%
Mar 16, 2005
$1,06
USD
≈0.78%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata59.3%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$1.15
$0.30
283.8%
31 Maret 2026
$0.21
$-0.73
128.9%
31 Des. 2025
$-0.47
$-0.43
-10.1%
30 Sep. 2025
$0.45
$0.59
-23.2%
30 Juni 2025
$0.70
$0.93
-24.7%
31 Maret 2025
$0.27
$0.27
0.86%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$2.95B
$2.95B
$3.14B
$4.45B
$4.28B
$3.10B
$2.64B
$2.86B
$1.82B
$1.88B
$1.92B
$1.98B
Cost of Revenue
$2.50B
$2.46B
$2.61B
$3.62B
$3.50B
$2.62B
$2.28B
$2.53B
$1.58B
$1.65B
$1.69B
$1.75B
Gross Profit
$452M
$489M
$527M
$833M
$778M
$478M
$357M
$332M
$231M
$227M
$222M
$229M
SG&A Expense
$381M
$366M
$356M
$366M
$322M
$314M
$292M
$319M
$199M
$205M
$196M
$211M
Operating Expenses
$419M
$402M
$389M
$394M
$340M
$335M
$322M
$345M
$201M
$186M
$206M
$216M
Operating Income
$32M
$88M
$138M
$439M
$438M
$142M
$35M
$-13M
$30M
$42M
$16M
$14M
Interest Expense
·
·
$24M
$42M
$46M
$47M
$54M
$47M
$21M
$25M
$27M
$27M
Interest Income
$17M
$28M
$21M
$3M
·
·
·
·
·
·
·
·
Other Non-op
$0
$0
$-2M
$-2M
$1M
$254.0K
$-3M
$380.0K
$822.0K
$452.0K
$-497.0K
$-325.0K
Pretax Income
$129.0K
$71M
$82M
$395M
$394M
$95M
$-22M
$-60M
$10M
$17M
$-11M
$-14M
Income Tax
$-90.0K
$18M
$33M
$99M
$98M
$14M
$-4M
$-12M
$-53M
$1M
$153.0K
$312.0K
Net Income
$219.0K
$53M
$49M
$296M
$296M
$81M
$-18M
$-18M
$63M
$16M
$-12M
$-14M
EPS (Basic)
$0.02
$6.22
$5.40
$31.75
$30.80
$8.58
$-1.89
$-5.21
$6.96
$1.80
$-1.32
$-1.61
EPS (Diluted)
$0.02
$6.19
$5.39
$31.51
$29.99
$8.55
$-1.89
$-5.21
$6.81
$1.77
$-1.32
$-1.61
Shares (Basic)
7,984,000
8,531,000
8,987,000
9,328,000
9,615,000
9,422,000
9,355,000
9,230,000
9,045,000
8,913,000
8,750,000
8,600,000
Shares (Diluted)
8,039,000
8,572,000
8,994,000
9,398,000
9,876,000
9,463,000
9,355,000
9,230,000
9,246,000
9,069,000
8,750,000
8,600,000
EBITDA
$72M
$126M
$170M
$467M
$466M
$171M
$65M
$13M
$39M
$51M
$27M
$23M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$386M
$506M
$522M
$299M
$85M
$82.0K
$12M
$9M
$5M
$6M
$5M
$5M
Receivables
$218M
$226M
$228M
$252M
$340M
$294M
$193M
$208M
$134M
$126M
$139M
$145M
Inventory
$326M
$356M
$344M
$484M
$488M
$342M
$346M
$342M
$188M
$191M
$227M
$243M
Other Current Assets
$54M
$47M
$27M
$42M
$32M
$33M
$28M
$41M
$17M
$23M
$32M
$23M
Current Assets
$984M
$1.13B
$1.12B
$1.08B
$945M
$668M
$578M
$600M
$343M
$346M
$402M
$415M
PP&E (Net)
·
·
·
·
·
·
·
$205M
$84M
$88M
$102M
$105M
PP&E (Gross)
·
·
·
·
·
·
·
$308M
$187M
$190M
$209M
$210M
Accum. Depreciation
·
·
·
·
·
·
·
$103M
$103M
$102M
$107M
$104M
Goodwill
$67M
$55M
$55M
$55M
$48M
$48M
$48M
$48M
$0
·
·
·
Intangibles
$87M
$27M
$31M
$35M
$14M
$19M
$26M
$35M
$0
·
·
·
Other Non-current Assets
$19M
$14M
$15M
$15M
$20M
$20M
$15M
$19M
$13M
$10M
$10M
$16M
Total Assets
$1.55B
$1.58B
$1.54B
$1.49B
$1.32B
$1.05B
$971M
$960M
$494M
$444M
$513M
$536M
Accounts Payable
$136M
$170M
$158M
$152M
$180M
$165M
$132M
$149M
$71M
$83M
$88M
$67M
Current Liabilities
$211M
$234M
$219M
$211M
$244M
$229M
$171M
$197M
$118M
$154M
$130M
$117M
Capital Leases
$47M
$40M
$33M
$40M
$45M
$45M
$47M
$143M
$14M
·
·
·
Deferred Tax
·
·
·
·
·
·
·
·
·
·
·
$0
Other Non-current Liabilities
$19M
$19M
$18M
$21M
$22M
$26M
$24M
$24M
$10M
$14M
$14M
$13M
Total Liabilities
$932M
$931M
$903M
$900M
$954M
$989M
$998M
$975M
$459M
$474M
$559M
$572M
Long-term Debt
·
·
·
·
$291M
$322M
$461M
$500M
$277M
$300M
$384M
$403M
Total Debt
$297M
$295M
$294M
$292M
$291M
$322M
$461M
$500M
$277M
$300M
$384M
$406M
Common Stock
·
·
·
·
$97.0K
$95.0K
$94.0K
$92.0K
$91.0K
$90.0K
$89.0K
$888.0K
Retained Earnings
$522M
$522M
$469M
$421M
$124M
$-172M
$-253M
$-236M
$-188M
$-251M
$-267M
$-256M
AOCI
·
·
$0
$-31M
$-29M
$-36M
$-35M
$-37M
$-37M
$-37M
$-35M
$-34M
Stockholders' Equity
$617M
$646M
$634M
$590M
$363M
$59M
$-26M
$-15M
$35M
$-30M
$-46M
$-36M
Liabilities + Equity
$1.55B
$1.58B
$1.54B
$1.49B
$1.32B
$1.05B
$971M
$960M
$494M
$444M
$513M
$536M
Shares Outstanding
7,866,497
8,295,000
8,650,000
9,049,000
9,726,000
9,463,000
9,365,768
9,293,794
9,100,923
9,031,263
8,943,846
88,748,638
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$40M
$38M
$32M
$28M
$28M
$29M
$30M
$26M
$9M
$9M
$10M
$9M
Stock-based Comp
$11M
$8M
$12M
$10M
$7M
$6M
$3M
$8M
$2M
$2M
$2M
$4M
Deferred Tax
$-36.0K
$3M
$8M
$5M
$356.0K
$-8M
·
·
·
·
·
$17.0K
Amort. of Intangibles
$4M
$4M
$4M
$3M
$5M
$8M
$8M
$6M
$0
·
·
·
Restructuring
·
·
·
·
·
·
·
·
·
$7M
·
·
Other Non-cash
$8M
$-17M
$206M
$62M
$-186M
$-61M
$-25M
$55M
$-77M
$14M
$40M
$-8M
Operating Cash Flow
$60M
$85M
$306M
$400M
$145M
$55M
$-10M
$42M
$-3M
$41M
$40M
$-12M
CapEx
$27M
$40M
$28M
$36M
$14M
$4M
$5M
$3M
$797.0K
$631.0K
$2M
$3M
Investing Cash Flow
$-119M
$-39M
$-27M
$-99M
$-4M
$9M
$21M
$-243M
·
·
·
·
Debt Issued
·
·
·
·
·
·
·
$180M
$0
$0
·
·
Net Debt Issued
·
·
·
·
·
·
·
$179M
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
$0
$0
Stock Repurchased
$38M
$45M
$42M
$66M
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-38M
$-45M
$-42M
$-66M
·
·
·
·
·
·
$0
·
Financing Cash Flow
$-60M
$-62M
$-57M
$-88M
$-56M
$-76M
$-8M
$205M
·
·
·
·
Net Change in Cash
$-120M
$-16M
$223M
$214M
$85M
$-12M
$3M
$4M
$-844.0K
$732.0K
$286.0K
$-512.0K
Taxes Paid
$4M
$30M
$19M
$111M
$99M
$14M
$3M
$3M
$2M
$627.0K
$693.0K
$210.0K
Free Cash Flow
$33M
$45M
$279M
$364M
$131M
$51M
$-14M
$39M
$-3M
$41M
$38M
$-15M
Levered FCF
·
·
$265M
$333M
$96M
$11M
$-59M
$1M
$-143M
$17M
$11M
$-43M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
15.3%
16.6%
16.8%
18.7%
18.2%
15.4%
13.5%
11.6%
12.7%
12.1%
11.6%
11.6%
Operating Margin
1.1%
3.0%
4.4%
9.9%
10.2%
4.6%
1.3%
-0.46%
1.7%
2.2%
0.88%
0.68%
Net Margin
0.01%
1.8%
1.6%
6.7%
6.9%
2.6%
-0.67%
-1.7%
3.5%
0.86%
-0.60%
-0.70%
Pretax Margin
0.00%
2.4%
2.6%
8.9%
9.2%
3.1%
-0.82%
-2.1%
0.53%
0.91%
-0.60%
-0.69%
EBITDA Margin
2.5%
4.3%
5.4%
10.5%
10.9%
5.5%
2.5%
0.44%
2.1%
2.7%
1.4%
1.2%
ROA
0.01%
3.4%
3.2%
21.1%
25.0%
8.0%
-1.8%
-6.6%
13.4%
3.4%
-2.2%
-2.6%
ROE
0.04%
8.2%
7.7%
51.6%
91.8%
166.2%
75.7%
772.6%
2441.2%
-42.5%
28.3%
66.2%
ROIC
6.0%
7.0%
8.8%
37.3%
50.3%
31.7%
6.6%
-2.2%
63.2%
14.5%
5.0%
3.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.7
4.9
5.1
5.1
3.9
2.9
3.4
3.0
2.9
2.2
3.1
3.5
Quick Ratio
2.9
3.1
3.4
2.6
1.7
1.3
1.2
1.1
1.2
0.9
1.1
1.3
Debt / Equity
0.5
0.5
0.5
0.5
0.8
5.5
-17.7
-34.1
7.9
-10.1
-8.4
-11.3
LT Debt / Equity
0.5
0.5
0.5
0.5
0.8
5.4
-17.6
-34.0
7.9
-9.1
-8.2
-11.2
Interest Coverage
·
·
5.8
10.4
9.6
3.0
0.6
-0.3
1.4
1.7
0.6
0.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.9
1.9
2.1
3.2
3.6
3.1
2.7
3.9
3.9
3.9
3.7
3.7
Inventory Turnover
7.3
7.0
6.3
7.4
8.4
7.6
6.6
9.6
8.4
7.9
7.2
7.5
Receivables Turnover
13.3
13.0
13.1
15.1
13.5
12.7
13.1
16.7
14.0
14.2
13.5
13.4
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$78.47
$77.93
$73.33
$65.21
$37.35
$6.24
$-2.78
$-1.58
$3.85
$-3.30
$-0.51
$-0.41
Revenue / Share
$367.46
$344.44
$348.72
$473.53
$433.09
$327.31
$281.91
$310.17
$196.36
$207.41
·
·
Cash Flow / Share
$7.44
$9.94
$34.05
$42.59
$14.68
$5.81
$-1.02
$4.50
$-0.27
$4.56
·
·
Cash / Share
$49.05
$60.96
$60.32
$33.04
$8.76
$0.01
$1.24
$0.96
$0.52
$0.61
$0.05
$0.05
EPS (TTM)
$0.02
$6.19
$5.39
$31.51
$29.99
$8.55
$-1.89
$-5.21
$6.81
$1.77
$-1.32
$-1.61
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
0.05%
-5.9%
-29.5%
4.0%
38.1%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-12.8%
-11.6%
0.42%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-0.94%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-99.7%
14.8%
-82.9%
5.1%
250.8%
·
·
·
·
·
·
·
EPS CAGR 3Y
-91.4%
-40.9%
-14.3%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-70.2%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-99.6%
9.4%
-83.6%
0.01%
266.1%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-91.0%
-43.6%
-15.7%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-69.3%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$2.95B
$2.95B
$3.14B
$4.45B
$4.28B
$3.10B
$2.64B
$2.86B
$1.82B
$1.88B
$1.92B
$1.98B
Net Income TTM
$219.0K
$53M
$49M
$296M
$296M
$81M
$-18M
$-18M
$63M
$16M
$-12M
$-14M
Market Cap
$478M
$860M
$980M
$643M
$931M
$277M
$123M
$235M
$89M
$67M
$474M
$1.01B
Enterprise Value
$389M
$650M
$752M
$637M
$1.14B
$599M
$572M
$726M
$361M
$362M
$854M
$1.41B
P/E
3037.5
16.8
21.0
2.3
3.2
3.4
-7.0
-4.9
1.4
4.2
-4.0
-7.1
P/S
0.2
0.3
0.3
0.1
0.2
0.1
0.0
0.1
0.0
0.0
0.2
0.5
P/B
0.8
1.3
1.5
1.1
2.6
4.7
-4.7
-16.0
2.5
-2.3
-10.3
-28.1
P / Tangible Book
1.0
1.5
1.8
1.3
3.1
·
·
·
·
·
·
·
P / Cash Flow
8.0
10.1
3.2
1.6
6.4
5.0
-12.9
5.7
-35.5
1.6
11.9
-82.2
P / FCF
14.5
19.1
3.5
1.8
7.1
5.4
-8.6
6.1
-26.9
1.7
12.4
-66.1
EV / EBITDA
5.4
5.2
4.4
1.4
2.4
3.5
8.8
57.9
9.2
7.1
32.2
61.4
EV / FCF
11.8
14.4
2.7
1.7
8.7
11.7
-39.9
18.7
-109.3
8.9
22.2
-92.3
EV / Revenue
0.1
0.2
0.2
0.1
0.3
0.2
0.2
0.3
0.2
0.2
0.4
0.7
Earnings Yield
0.03%
6.0%
4.8%
44.3%
31.3%
29.2%
-14.4%
-20.6%
69.8%
23.7%
-24.9%
-14.1%
Laporan Laba Rugi17
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$814M
$731M
$712M
$749M
$780M
$709M
$711M
$747M
$768M
$726M
$226M
$810M
$798M
$883M
Cost of Revenue
$674M
$615M
$636M
$641M
$660M
$598M
$597M
$622M
$646M
$599M
$263M
$671M
$664M
$723M
Gross Profit
$140M
$116M
$76M
$108M
$120M
$111M
$113M
$126M
$122M
$128M
$-37M
$139M
$134M
$160M
SG&A Expense
$107M
$96M
$108M
$89M
$95M
$94M
$93M
$92M
$89M
$91M
$82M
$91M
$91M
$108M
Operating Expenses
$119M
$109M
$119M
$98M
$105M
$100M
$101M
$102M
$99M
$100M
$90M
$100M
$101M
$118M
Operating Income
$21M
$7M
$-43M
$10M
$15M
$11M
$12M
$24M
$24M
$28M
$-127M
$40M
$33M
$42M
Interest Expense
·
·
·
·
·
·
·
·
·
$5M
·
$6M
$8M
·
Interest Income
$3M
$3M
$-5M
$4M
$4M
$5M
$6M
$7M
$6M
$8M
$7M
$6M
·
·
Other Non-op
·
·
·
·
·
·
$0
$0
$0
$0
$-51.0K
$-594.0K
$-594.0K
$-1M
Pretax Income
$11M
$-2M
$-64M
$1M
$7M
$4M
$7M
$22M
$19M
$23M
$-157M
$33M
$24M
$38M
Income Tax
$5M
$-361.0K
$-16M
$-292.0K
$2M
$1M
$2M
$6M
$5M
$6M
$-29M
$9M
$6M
$8M
Net Income
$6M
$-1M
$-48M
$2M
$4M
$3M
$5M
$16M
$14M
$17M
$-127M
$24M
$18M
$30M
EPS (Basic)
$0.82
$-0.18
$-5.53
$0.20
$0.54
$0.33
$0.67
$1.88
$1.65
$2.02
$-13.00
$2.72
$1.96
$3.86
EPS (Diluted)
$0.81
$-0.18
$-5.50
$0.20
$0.54
$0.33
$0.67
$1.87
$1.65
$2.00
$-12.45
$2.71
$1.94
$4.56
Shares (Basic)
7,810,696
7,861,137
·
7,887,931
7,935,268
8,256,551
·
8,496,383
8,644,839
8,653,290
·
8,935,851
9,059,000
·
Shares (Diluted)
7,859,235
7,942,508
·
7,946,214
7,977,022
8,328,454
·
8,528,310
8,685,628
8,741,553
·
8,970,194
9,157,000
·
EBITDA
$32M
$19M
·
$20M
$25M
$20M
·
$34M
$34M
$37M
·
$48M
$40M
·
Neraca20
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$318M
$319M
$386M
$429M
$387M
$449M
$506M
$526M
$491M
$481M
·
$470M
$376M
·
Receivables
$316M
$297M
$218M
$269M
$279M
$276M
$226M
$278M
$274M
$288M
·
$298M
$299M
·
Inventory
$375M
$372M
$326M
$346M
$391M
$400M
$356M
$341M
$358M
$371M
·
$364M
$409M
·
Other Current Assets
$52M
$57M
$54M
$55M
$48M
$42M
$47M
$36M
$36M
$32M
·
$40M
$29M
·
Current Assets
$1.06B
$1.04B
$984M
$1.10B
$1.10B
$1.17B
$1.13B
$1.18B
$1.16B
$1.17B
·
$1.17B
$1.11B
·
Goodwill
$70M
$66M
$67M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
$55M
Intangibles
$79M
$85M
$87M
$24M
$25M
$26M
$27M
$28M
$29M
$30M
·
$32M
$34M
·
Other Non-current Assets
$14M
$19M
$19M
$19M
$15M
$15M
$14M
$14M
$13M
$14M
·
$15M
$15M
·
Total Assets
$1.60B
$1.60B
$1.55B
$1.58B
$1.58B
$1.63B
$1.58B
$1.61B
$1.59B
$1.59B
·
$1.59B
$1.53B
·
Accounts Payable
$188M
$195M
$136M
$169M
$178M
$213M
$170M
$186M
$179M
$172M
·
$202M
$177M
·
Current Liabilities
$265M
$268M
$211M
$239M
$243M
$281M
$234M
$258M
$237M
$249M
·
$268M
$228M
·
Capital Leases
$50M
$45M
$47M
$42M
$43M
$39M
$40M
$39M
$37M
$30M
·
$37M
$38M
·
Other Non-current Liabilities
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$19M
$20M
$19M
·
$21M
$21M
·
Total Liabilities
$982M
$983M
$932M
$959M
$963M
$997M
$931M
$955M
$934M
$938M
·
$954M
$915M
·
Total Debt
$297M
$297M
·
$296M
$296M
$295M
·
$295M
$294M
$294M
·
$293M
·
·
Retained Earnings
$527M
$521M
$522M
$531M
$529M
$525M
$522M
$517M
$501M
$487M
·
$487M
$438M
·
AOCI
·
·
·
·
·
·
·
·
·
·
·
$-31M
$-31M
·
Stockholders' Equity
$621M
$616M
$617M
$623M
$621M
$636M
$646M
$656M
$652M
$653M
$634M
$632M
$611M
$590M
Liabilities + Equity
$1.60B
$1.60B
$1.55B
$1.58B
$1.58B
$1.63B
$1.58B
$1.61B
$1.59B
$1.59B
·
$1.59B
$1.53B
·
Shares Outstanding
7,860,049
7,819,104
7,866,497
7,863,445
7,880,465
8,119,735
8,650,046
8,423,383
8,551,462
8,661,738
8,650,000
8,795,908
9,088,972
9,049,000
Arus Kas15
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$11M
$12M
$11M
$10M
$10M
$10M
$9M
$10M
$10M
$9M
$9M
$8M
$8M
$7M
Stock-based Comp
$3M
$3M
$4M
$3M
$2M
$3M
$808.0K
$3M
$1M
$2M
$3M
$3M
$5M
$4M
Deferred Tax
$5M
$-893.0K
$-2M
$4M
$-1M
$-429.0K
$728.0K
$2M
$-48.0K
$-373.0K
$7M
$567.0K
$213.0K
$6M
Amort. of Intangibles
$2M
$2M
$2M
$1M
$1M
$1M
$900.0K
$1M
$1M
$1M
$1M
$1M
$1M
$-100.0K
Other Non-cash
·
$-70M
·
·
·
$-48M
·
·
·
$-60M
·
·
$59M
·
Operating Cash Flow
$11M
$-57M
$-7M
$59M
$-27M
$-34M
$19M
$62M
$36M
$-31M
$76M
$78M
$89M
$154M
CapEx
$2M
$3M
$7M
$6M
$10M
$6M
$20M
$8M
$6M
$5M
$9M
$5M
$9M
$17M
Investing Cash Flow
$-2M
$-2M
$-100M
$-6M
$-10M
$-3M
$-20M
$-7M
$-6M
$-5M
$-8M
$-5M
$-9M
$-80M
Stock Repurchased
$3M
$3M
$8M
$3M
$20M
$15M
$15M
$15M
$15M
$0
$13M
$18M
$0
$0
Net Stock Activity
·
$-3M
·
·
·
$-15M
·
·
·
·
·
·
$0
·
Financing Cash Flow
$-10M
$-8M
$-17M
$-10M
$-26M
$-19M
$-19M
$-20M
$-19M
$-4M
$-15M
$-21M
$-3M
$-4M
Net Change in Cash
$-909.0K
$-67M
$-124M
$43M
$-62M
$-57M
$-21M
$35M
$10M
$-40M
$52M
$51M
$77M
$70M
Taxes Paid
$390.0K
$-45.0K
$-20M
$399.0K
$5M
$-1M
$6M
$2M
$21M
$1M
$2M
$7M
$0
$21M
Free Cash Flow
·
$-60M
·
·
·
$-40M
·
·
·
$-37M
·
·
$80M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-40M
·
·
$74M
·
Profitabilitas8
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
17.2%
15.9%
·
14.4%
15.3%
15.7%
·
16.8%
15.9%
17.6%
·
17.2%
16.7%
·
Operating Margin
2.5%
1.0%
·
1.3%
1.9%
1.5%
·
3.2%
3.1%
3.8%
·
4.9%
4.1%
·
Net Margin
0.79%
-0.20%
·
0.22%
0.55%
0.40%
·
2.1%
1.9%
2.4%
·
3.0%
2.2%
·
Pretax Margin
1.4%
-0.25%
·
0.18%
0.84%
0.58%
·
2.9%
2.5%
3.2%
·
4.1%
3.0%
·
EBITDA Margin
3.9%
2.6%
·
2.6%
3.2%
2.9%
·
4.5%
4.4%
5.1%
·
5.9%
5.0%
·
ROA
0.40%
-0.09%
·
0.10%
0.27%
0.17%
·
1.0%
0.91%
1.1%
·
1.6%
·
·
ROE
1.0%
-0.23%
·
0.26%
0.68%
0.44%
·
2.5%
2.2%
2.8%
·
4.1%
·
·
ROIC
1.3%
0.64%
·
1.3%
1.1%
0.78%
·
1.9%
1.9%
2.2%
·
3.1%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
4.0
3.9
·
4.6
4.6
4.2
·
4.6
4.9
4.7
·
4.4
·
·
Quick Ratio
2.4
2.3
·
2.9
2.7
2.6
·
3.1
3.2
3.1
·
2.9
·
·
Debt / Equity
0.5
0.5
·
0.5
0.5
0.5
·
0.4
0.5
0.5
·
0.5
·
·
LT Debt / Equity
0.5
0.5
·
0.5
0.5
0.5
·
0.4
0.5
0.5
·
0.5
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
6.0
·
7.1
4.2
·
Efisiensi3
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.5
0.5
·
0.5
0.5
0.4
·
0.5
0.5
0.5
·
0.5
·
·
Inventory Turnover
1.8
1.6
·
1.9
1.8
1.6
·
1.8
1.8
1.5
·
1.5
·
·
Receivables Turnover
2.7
2.6
·
2.7
2.8
2.5
·
2.6
2.7
2.5
·
2.5
·
·
Per Saham5
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$79.07
$78.72
·
$79.23
$78.84
$78.34
·
$77.83
$76.28
$75.41
·
$71.80
·
·
Revenue / Share
$103.58
$92.06
·
$94.24
$97.79
$85.16
·
$87.62
$88.46
$83.08
·
$90.30
$87.14
·
Cash Flow / Share
·
$-7.21
·
·
·
$-4.07
·
·
·
$-3.56
·
·
$9.72
·
Cash / Share
$40.48
$40.81
·
$54.60
$49.08
$55.30
·
$62.48
$57.46
$55.57
·
$53.41
·
·
EPS (TTM)
$-4.67
$-4.94
·
$1.74
$3.41
$4.52
·
$-6.93
$-6.09
$-5.04
·
$11.91
$20.36
·
Valuasi (TTM)11
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$3.01B
$2.97B
·
$2.95B
$2.95B
$2.94B
·
$2.47B
$2.53B
$2.58B
·
$3.31B
$3.98B
·
Net Income TTM
$-41M
$-43M
·
$14M
$28M
$38M
·
$-79M
$-71M
$-61M
·
$96M
$178M
·
Market Cap
$447M
$403M
·
$583M
$585M
$622M
·
$881M
$796M
$1.13B
·
$722M
·
·
Enterprise Value
$426M
$381M
·
$450M
$494M
$468M
·
$649M
$599M
$941M
·
$546M
·
·
P/E
-12.2
-10.4
·
42.6
21.8
16.9
·
-15.1
-15.3
-25.8
·
6.9
3.3
·
P/S
0.1
0.1
·
0.2
0.2
0.2
·
0.4
0.3
0.4
·
0.2
·
·
P/B
0.7
0.7
·
0.9
0.9
1.0
·
1.3
1.2
1.7
·
1.1
·
·
P / Tangible Book
0.9
0.9
·
1.1
1.1
1.1
·
1.5
1.4
2.0
·
1.3
·
·
P / Cash Flow
·
-7.0
·
·
·
-18.3
·
·
·
-36.2
·
·
·
·
EV / Revenue
0.1
0.1
·
0.2
0.2
0.2
·
0.3
0.2
0.4
·
0.2
·
·
Earnings Yield
-8.2%
-9.6%
·
2.4%
4.6%
5.9%
·
-6.6%
-6.5%
-3.9%
·
14.5%
30.0%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Pendapatan
$2.95B
$2.95B
$3.14B
$4.45B
$4.28B
Margin Kotor %
15.3%
16.6%
16.8%
18.7%
18.2%
Margin Operasi %
1.1%
3.0%
4.4%
9.9%
10.2%
Laba Bersih
$219.0K
$53M
$49M
$296M
$296M
EPS Dilusian
$0.02
$6.19
$5.39
$31.51
$29.99
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Utang / Ekuitas
0.5
0.5
0.5
0.5
0.8
Rasio Lancar
4.7
4.9
5.1
5.1
3.9
Rasio Cepat
2.9
3.1
3.4
2.6
1.7
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Arus Kas Bebas
$33M
$45M
$279M
$364M
$131M
Pemilik institusional (13F)
174 pengaju
· $487.2M 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.
Pemegang174
Nilai yang dipegang$487.2M
Posisi baru36
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
36 (+6 vs Kuartal sebelumnya)
18 (+2 vs Kuartal sebelumnya)
62 (+10 vs Kuartal sebelumnya)
46 (+2 vs Kuartal sebelumnya)
-182K
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
Coliseum Capital Management, LLC, Coliseum Capital, LLC, Coliseum Capital Partners, L.P., Adam Gray, Christopher Shackelton
×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
60 orang dalam
· 25 pejabat · 17 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 27 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.