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-rata-76.8%
Laporan BerikutnyaOkt 27, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$-2.76
$1.02
-371.2%
31 Maret 2026
$0.78
$1.06
-26.1%
31 Des. 2025
$0.82
$1.03
-20.3%
30 Sep. 2025
$0.88
$0.89
-0.97%
30 Juni 2025
$0.71
$0.84
-15.9%
31 Maret 2025
$0.63
$0.85
-26.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Interest Expense
·
·
$92M
$20M
$4M
$6M
$7M
$4M
$3M
Interest Income
$430M
$397M
$323M
$192M
$83M
$63M
$49M
$39M
$32M
Pretax Income
$61M
$57M
$57M
$51M
$34M
$19M
$17M
$12M
$10M
Income Tax
$14M
$12M
$13M
$10M
$7M
$4M
$3M
$3M
$5M
Net Income
$47M
$45M
$45M
$41M
$27M
$15M
$13M
$10M
$5M
EPS (Basic)
$3.12
$3.35
$3.36
$3.14
$2.25
$1.27
$1.11
$0.93
$0.59
EPS (Diluted)
$3.06
$3.26
$3.27
$3.01
$2.16
$1.24
$1.08
$0.91
$0.59
Shares (Basic)
15,051,806
13,508,047
13,261,664
12,949,266
12,022,954
11,920,735
11,896,258
10,440,740
9,234,490
Shares (Diluted)
15,350,175
13,876,906
13,640,182
13,514,952
12,521,426
12,209,371
12,196,120
10,608,764
9,237,666
EBITDA
$7M
$5M
$2M
$2M
$2M
$1M
$1M
$1M
·
Neraca14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
PP&E (Net)
$29M
$27M
$22M
$18M
$17M
$17M
$13M
$13M
$13M
PP&E (Gross)
$51M
$44M
$34M
$29M
$27M
$25M
$20M
$20M
$19M
Accum. Depreciation
$22M
$17M
$12M
$11M
$10M
$8M
$7M
$7M
$6M
Intangibles
$5M
$0
·
·
·
·
·
·
·
Total Assets
$4.74B
$4.12B
$3.75B
$3.14B
$2.64B
$1.77B
$1.13B
$952M
$806M
Capital Leases
$5M
$5M
$6M
·
·
·
·
·
·
Deferred Tax
$853.0K
$0
·
·
·
·
·
·
·
Total Liabilities
$4.25B
$3.68B
$3.46B
$2.90B
$2.43B
$1.63B
$1.00B
$843M
$740M
Common Stock
$233M
$228M
$130M
$126M
$122M
$88M
$87M
$86M
$53M
Retained Earnings
$258M
$211M
$165M
$120M
$79M
$52M
$37M
$24M
$14M
AOCI
$-1.0K
$-2.0K
$-469.0K
$-2M
$4.0K
$34.0K
$-32.0K
$-1M
$-944.0K
Stockholders' Equity
$491M
$439M
$295M
$243M
$201M
$140M
$124M
$109M
$66M
Liabilities + Equity
$4.74B
$4.12B
$3.75B
$3.14B
$2.64B
$1.77B
$1.13B
$952M
$806M
Shares Outstanding
15,140,192
14,935,298
13,304,339
13,161,147
12,875,315
11,954,327
11,913,885
11,893,203
8,887,457
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$7M
$5M
$2M
$2M
$2M
$1M
$1M
$1M
$993.0K
Stock-based Comp
$9M
$5M
$4M
$3M
$1M
$630.0K
$431.0K
$310.0K
$285.0K
Deferred Tax
$4M
$138.0K
$14M
$-11M
$-3M
$-1M
$-561.0K
$-382.0K
$1M
Other Non-cash
$188M
$205M
$132M
$33M
$3M
$3M
$-641.0K
$4M
·
Operating Cash Flow
$255M
$260M
$192M
$67M
$30M
$19M
$14M
$14M
$8M
CapEx
$8M
$10M
$6M
$3M
$3M
$5M
$1M
$1M
$1M
Investing Cash Flow
$-526M
$-609M
$-594M
$-988M
$-240M
$-667M
$-165M
$-139M
$-62M
Debt Issued
·
$0
$0
$20M
$24M
$25M
·
·
·
Net Debt Issued
·
$0
$0
$20M
·
$25M
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
$3.0K
Financing Cash Flow
$556M
$318M
$543M
$450M
$860M
$622M
$154M
$134M
$60M
Net Change in Cash
$284M
$-31M
$141M
$-471M
$650M
$-25M
$4M
$9M
$6M
Taxes Paid
$8M
$10M
$6M
$23M
$9M
$5M
$4M
$3M
$4M
Free Cash Flow
$246M
$250M
$190M
$64M
$27M
$14M
$12M
$13M
·
Levered FCF
·
·
$119M
$48M
$24M
$9M
$7M
$10M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Net Margin
8.7%
7.8%
10.0%
13.7%
25.1%
23.1%
26.3%
24.1%
·
Pretax Margin
11.3%
9.9%
12.8%
17.1%
32.0%
29.2%
33.1%
30.4%
·
EBITDA Margin
1.2%
0.78%
0.52%
0.61%
1.5%
2.1%
2.5%
2.7%
·
ROA
1.1%
1.1%
1.2%
1.4%
1.2%
1.1%
1.3%
1.1%
·
ROE
9.9%
11.7%
15.4%
17.2%
14.9%
11.0%
10.8%
9.0%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.1
0.1
0.1
0.1
0.0
0.0
0.0
0.0
·
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$32.43
$29.37
$22.17
$18.50
·
·
·
$9.18
·
Revenue / Share
$35.29
$41.88
$32.69
$21.94
$8.59
$5.37
$4.12
$3.80
·
Cash Flow / Share
$16.59
$18.72
$14.41
$4.96
$2.38
$1.58
$1.12
$1.36
·
EPS (TTM)
$3.06
$3.26
$3.27
$3.01
$2.16
$1.24
$1.08
$0.91
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
-6.8%
33.4%
47.8%
174.0%
64.0%
·
·
·
·
Revenue CAGR 3Y
22.5%
75.5%
88.0%
·
·
·
·
·
·
Revenue CAGR 5Y
52.5%
·
·
·
·
·
·
·
·
EPS YoY
-6.1%
-0.31%
8.6%
39.4%
74.2%
·
·
·
·
EPS CAGR 3Y
0.55%
14.7%
38.2%
·
·
·
·
·
·
EPS CAGR 5Y
19.8%
·
·
·
·
·
·
·
·
Net Income YoY
3.9%
1.4%
9.7%
50.4%
78.3%
·
·
·
·
Net Income CAGR 3Y
5.0%
18.8%
43.3%
·
·
·
·
·
·
Net Income CAGR 5Y
25.4%
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$542M
$581M
$436M
$295M
$108M
$66M
$50M
$40M
·
Net Income TTM
$47M
$45M
$45M
$41M
$27M
$15M
$13M
$10M
·
Market Cap
$1.73B
$1.27B
$591M
$625M
·
·
·
$181M
·
P/E
37.4
26.0
13.6
15.8
23.4
16.9
15.2
16.7
·
P/S
3.2
2.2
1.4
2.1
·
·
·
4.5
·
P/B
3.5
2.9
2.0
2.6
·
·
·
1.7
·
P / Tangible Book
3.6
2.9
2.0
2.6
·
·
·
·
·
P / Cash Flow
6.8
4.9
3.0
9.3
·
·
·
12.6
·
P / FCF
7.0
5.1
3.1
9.7
·
·
·
13.7
·
Earnings Yield
2.7%
3.8%
7.4%
6.3%
4.3%
5.9%
6.6%
6.0%
·
Laporan Laba Rugi10
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
Interest Expense
$29M
$28M
·
$31M
$31M
$29M
·
$33M
$31M
$30M
·
$26M
$21M
$16M
·
$6M
Interest Income
$119M
$112M
$108M
$109M
$108M
$105M
$102M
$105M
$97M
$92M
$81M
$87M
$82M
$69M
$65M
$55M
Pretax Income
$-55M
$15M
$17M
$18M
$14M
$12M
$17M
$16M
$15M
$9M
$12M
$13M
$17M
$15M
$16M
$14M
Income Tax
$-13M
$3M
$5M
$4M
$3M
$2M
$4M
$3M
$3M
$2M
$3M
$3M
$4M
$3M
$2M
$3M
Net Income
$-42M
$12M
$13M
$14M
$11M
$10M
$13M
$13M
$12M
$7M
$9M
$10M
$13M
$12M
$13M
$11M
EPS (Basic)
$-2.76
$0.79
$0.84
$0.90
$0.73
$0.65
$0.98
$1.00
$0.86
$0.51
$0.68
$0.77
$0.97
$0.94
$1.01
$0.86
EPS (Diluted)
$-2.76
$0.78
$0.84
$0.88
$0.71
$0.63
$0.95
$0.97
$0.84
$0.50
$0.66
$0.75
$0.95
$0.91
$0.97
$0.82
Shares (Basic)
15,243,357
15,179,447
·
15,093,274
15,033,296
14,962,507
·
13,447,066
13,412,667
13,340,997
·
13,285,974
13,275,640
13,196,960
·
12,938,200
Shares (Diluted)
15,243,357
15,422,822
·
15,443,987
15,447,923
15,462,041
·
13,822,270
13,736,508
13,676,917
·
13,675,833
13,597,763
13,609,491
·
13,536,823
EBITDA
·
$2M
·
·
·
$2M
·
·
·
$882.0K
·
·
·
$466.0K
·
·
Neraca14
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
PP&E (Net)
$26M
$30M
$29M
$29M
$29M
$29M
$27M
$26M
$25M
$23M
·
$21M
$19M
$18M
·
$18M
PP&E (Gross)
·
·
$51M
·
·
·
$44M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$22M
·
·
·
$17M
·
·
·
·
·
·
·
·
·
Intangibles
·
·
$5M
·
·
·
$0
·
·
·
·
·
·
·
·
·
Total Assets
$5.46B
$5.66B
$4.74B
$4.55B
$4.48B
$4.34B
$4.12B
$4.07B
$3.96B
$3.87B
·
$3.68B
$3.54B
$3.45B
·
$3.13B
Capital Leases
$5M
$5M
·
$5M
$5M
$5M
·
$6M
$6M
·
·
·
·
·
·
·
Deferred Tax
$0
$2M
$853.0K
$799.0K
·
·
$0
·
·
·
·
·
·
·
·
·
Total Liabilities
$4.99B
$5.16B
$4.25B
$4.08B
$4.02B
$3.89B
$3.68B
$3.73B
$3.64B
$3.56B
·
$3.39B
$3.26B
$3.19B
·
$2.91B
Common Stock
$236M
$234M
$233M
$230M
$230M
$230M
$228M
$135M
$133M
$132M
·
$129M
$128M
$127M
·
$124M
Retained Earnings
$227M
$270M
$258M
$245M
$231M
$220M
$211M
$197M
$184M
$172M
·
$156M
$146M
$133M
·
$107M
AOCI
$-1.0K
$-1.0K
$-1.0K
$-1.0K
$-1.0K
$-1.0K
$-2.0K
$-1.0K
$-2.0K
$-2.0K
·
$-1M
$-2M
$-2M
·
$-2M
Stockholders' Equity
$463M
$504M
$491M
$475M
$462M
$450M
$439M
$332M
$317M
$304M
$295M
$284M
$273M
$259M
$243M
$229M
Liabilities + Equity
$5.46B
$5.66B
$4.74B
$4.55B
$4.48B
$4.34B
$4.12B
$4.07B
$3.96B
$3.87B
·
$3.68B
$3.54B
$3.45B
·
$3.13B
Shares Outstanding
15,280,689
15,241,491
15,140,192
15,112,000
15,093,036
15,009,225
14,935,298
13,543,282
13,453,805
13,407,320
13,304,339
·
·
·
13,161,147
·
Arus Kas13
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
$6M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$882.0K
$765.0K
$607.0K
$490.0K
$466.0K
$471.0K
$493.0K
Stock-based Comp
$2M
$2M
$4M
$50.0K
$2M
$3M
$1M
$1M
$1M
$1M
$874.0K
$917.0K
$847.0K
$1M
$729.0K
$684.0K
Deferred Tax
$-18M
$803.0K
$54.0K
$5M
$83.0K
$-311.0K
$-516.0K
$-862.0K
$-1.0K
$2M
$411.0K
$21M
$-5M
$-2M
$-4M
$-2M
Other Non-cash
·
$59M
·
·
·
$58M
·
·
·
$52M
·
·
·
$35M
·
·
Operating Cash Flow
$77M
$76M
$58M
$59M
$66M
$72M
$68M
$57M
$67M
$57M
$45M
$65M
$34M
$46M
$25M
$21M
CapEx
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$1M
$284.0K
$217.0K
$290.0K
Investing Cash Flow
$-384M
$-213M
$-134M
$-195M
$-92M
$-105M
$-150M
$-145M
$-176M
$-128M
$-108M
$8M
$-221M
$-272M
$-95M
$-590M
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$20M
·
Financing Cash Flow
$-179M
$896M
$171M
$59M
$121M
$205M
$50M
$85M
$81M
$103M
$71M
$127M
$67M
$278M
$1M
$140M
Net Change in Cash
$-487M
$758M
$95M
$-78M
$95M
$172M
$-32M
$-3M
$-28M
$32M
$8M
$200M
$-119M
$52M
$-69M
$-429M
Taxes Paid
$6M
$8.0K
$-2M
$3M
$6M
$105.0K
$2M
$4M
$4M
$98.0K
$1M
$0
$5M
$165.0K
$12M
$6M
Free Cash Flow
·
$74M
·
·
·
$69M
·
·
·
$60M
·
·
·
$46M
·
·
Levered FCF
·
$51M
·
·
·
$45M
·
·
·
$37M
·
·
·
$34M
·
·
Profitabilitas5
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
Net Margin
-23.6%
8.0%
·
9.4%
9.2%
7.0%
·
8.8%
8.5%
4.6%
·
10.6%
10.7%
11.9%
·
13.3%
Pretax Margin
-31.0%
9.8%
·
12.4%
12.0%
8.4%
·
10.8%
11.0%
5.9%
·
13.5%
13.9%
14.9%
·
16.8%
EBITDA Margin
·
1.1%
·
·
·
1.1%
·
·
·
0.60%
·
·
·
0.45%
·
·
ROA
-0.85%
0.24%
·
0.32%
0.26%
0.24%
·
0.35%
0.31%
0.19%
·
0.30%
0.40%
0.39%
·
0.40%
ROE
-9.1%
2.5%
·
3.4%
2.8%
2.6%
·
4.4%
3.9%
2.4%
·
4.0%
5.3%
5.3%
·
5.7%
Efisiensi1
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Per Saham4
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
$30.33
$33.05
·
$31.45
$30.59
$29.98
·
$24.51
$23.54
$22.65
·
·
·
·
·
·
Revenue / Share
$11.68
$9.69
·
$9.37
$7.73
$9.02
·
$11.02
$9.91
$10.81
·
$7.08
$8.89
$7.63
·
$6.17
Cash Flow / Share
·
$4.93
·
·
·
$4.64
·
·
·
$4.53
·
·
·
$3.43
·
·
EPS (TTM)
$-0.26
$3.21
·
$3.17
$3.26
$3.39
·
$2.97
$2.75
$2.86
·
$3.58
$3.65
$3.46
·
$2.61
Valuasi (TTM)9
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
$610M
$552M
·
$550M
$557M
$572M
·
$549M
$492M
$476M
·
$410M
$399M
$346M
·
$239M
Net Income TTM
$-4M
$49M
·
$48M
$48M
$48M
·
$41M
$38M
$39M
·
$49M
$50M
$47M
·
$35M
Market Cap
$1.18B
$1.16B
·
$1.63B
$1.46B
$1.36B
·
$731M
$621M
$521M
·
·
·
·
·
·
P/E
-298.1
23.7
·
34.1
29.7
26.7
·
18.2
16.8
13.6
·
12.0
10.3
10.4
·
15.2
P/S
1.9
2.1
·
3.0
2.6
2.4
·
1.3
1.3
1.1
·
·
·
·
·
·
P/B
2.6
2.3
·
3.4
3.2
3.0
·
2.2
2.0
1.7
·
·
·
·
·
·
P / Tangible Book
2.6
2.3
·
3.4
3.2
3.0
·
2.2
2.0
1.7
·
·
·
·
·
·
P / Cash Flow
·
15.3
·
·
·
18.9
·
·
·
8.4
·
·
·
·
·
·
Earnings Yield
-0.34%
4.2%
·
2.9%
3.4%
3.8%
·
5.5%
6.0%
7.4%
·
8.3%
9.7%
9.6%
·
6.6%
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
2024-09-30
2024-06-30
2024-03-31
Laba Bersih
$47M
$45M
·
·
·
EPS Dilusian
$3.06
$3.26
·
·
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
Arus Kas Bebas
$246M
$250M
·
·
·
Pemilik institusional (13F)
212 pengaju
· $948.9M 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.
Pemegang212
Nilai yang dipegang$948.9M
Posisi baru29
Posisi yang keluar16
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
29 (-10 vs Kuartal sebelumnya)
16 (-31 vs Kuartal sebelumnya)
71 (+9 vs Kuartal sebelumnya)
65 (+2 vs Kuartal sebelumnya)
-214K
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
CJA Private Equity Financial Restructuring Master Fund I, LP, CJA Private Equity Financial Restructuring GP I Ltd., Gapstow Capital Partners LP, Christopher J. Acito & Associates GP LLC, Christopher J. Acito, Jack T. Thompson
×2 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
28 orang dalam
· 13 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 31 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.