Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$754.9K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$9.90Dibayar tahunan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Des 23, 2015
$9,90
USD
≈20.2%
Agu 5, 2014
$9,00
USD
≈20.2%
Jan 16, 2014
$7,20
USD
≈12.4%
Agu 29, 2011
$1,58
USD
≈4.8%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-127.4%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2016
$-0.60
$2.12
-128.3%
31 Maret 2016
$-1.10
$1.21
-190.8%
31 Des. 2015
$-3.70
$-0.91
-307.0%
30 Sep. 2015
$0.80
$0.20
296.0%
31 Maret 2015
$-3.70
$-0.91
-307.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$461M
$384M
$537M
$472M
$486M
$223M
$198M
$191M
$331M
$455M
$616M
$607M
Cost of Revenue
$435M
$463M
$614M
$624M
$543M
$210M
$214M
$171M
$233M
$287M
$353M
$275M
Gross Profit
$26M
$-79M
$-77M
$-152M
$-57M
$13M
$-16M
$20M
$98M
$168M
$263M
$332M
SG&A Expense
$213M
$404M
$330M
$311M
$348M
$295M
$315M
$292M
$238M
$206M
$133M
$54M
Operating Income
$-261M
$-532M
$-463M
$-525M
$-458M
$-316M
$-437M
$-299M
$-212M
$-169M
$-6M
$184M
Interest Expense
·
·
$166M
$120M
$74M
$81M
$29M
$46M
$90M
$89M
$53M
$53M
Interest Income
$10M
$14M
$11M
$10M
$6M
$8M
$9M
$14M
$12M
$28M
$22M
$21M
Other Non-op
$-8M
$-9M
$-11M
$-217M
$-1M
$6M
$37M
$34M
$3M
$18M
$17M
$2M
Pretax Income
·
$-670M
$-556M
$-840M
$529M
$442M
$391M
$225M
$254M
$205M
$-5M
$176M
Income Tax
$6M
$-18M
$-25M
$-71M
$-7M
$-38M
$-39M
$34M
$32M
$60M
$74M
$81M
Net Income
$-93M
$-308M
$-298M
$-490M
$-271M
$-310M
$-307M
$-235M
$-284M
$-262M
$-78M
$125M
EPS (Basic)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
EPS (Diluted)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
Shares (Basic)
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
·
·
·
130,631,867
134,546,772
134,836,300
Shares (Diluted)
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
131,053,858
·
·
·
130,631,867
134,546,772
135,180,642
EBITDA
$-261M
$-532M
$-463M
$-525M
$-458M
$-316M
$-437M
$-299M
$-33M
$-169M
$-6M
$184M
Neraca31
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$298M
$216M
$58M
$158M
$157M
$334M
$74M
$405M
$98M
$190M
$485M
$479M
Short-term Investments
$1.0K
$135M
·
·
·
·
$0
$50M
$0
·
$60M
·
Receivables
$44M
$51M
$73M
$130M
$128M
$77M
$74M
$87M
$132M
$190M
$218M
$265M
Inventory
$46M
$33M
$40M
$85M
$38M
$22M
$4M
$3M
$6M
$6M
$4M
$3M
Prepaid Expense
$553M
$528M
$413M
$385M
$257M
$213M
$95M
$228M
$265M
$162M
$78M
$177M
Other Current Assets
·
·
·
·
·
·
$5M
$5M
$30M
$7M
$13M
$10M
Current Assets
$942M
$984M
$617M
$760M
$584M
$676M
$282M
$1.23B
$1.11B
$1.19B
$1.50B
$1.46B
PP&E (Net)
$3.72B
$3.70B
$3.55B
$3.26B
$3.15B
$2.56B
$1.90B
$1.22B
$794M
$775M
$919M
$750M
PP&E (Gross)
$4.22B
$4.11B
$3.94B
$3.58B
$3.39B
$2.80B
$2.23B
$1.52B
$1.26B
$1.27B
$1.44B
$1.12B
Accum. Depreciation
$491M
$394M
$385M
$308M
$225M
$224M
$314M
$276M
$408M
$433M
$494M
$371M
Goodwill
$572M
$572M
$575M
$575M
$582M
$214M
$210M
$165M
$0
·
·
·
Intangibles
$256M
$292M
$323M
$354M
$658M
$523M
$532M
$457M
$8M
$17M
$43M
$61M
Other Non-current Assets
$5M
$6M
$11M
$15M
$21M
$7M
$10M
$8M
$30M
$40M
$56M
$53M
Total Assets
$6.55B
$6.73B
$6.05B
$6.00B
$6.23B
$5.33B
$4.30B
$4.59B
$3.47B
$3.23B
$3.59B
$2.96B
Accounts Payable
$119M
$199M
$129M
$147M
$103M
$19M
$8M
$5M
$5M
$2M
$808.0K
$1M
Accrued Liabilities
$461M
$548M
$387M
$75M
$121M
$100M
$81M
$45M
$25M
$31M
$25M
$14M
Short-term Debt
$430M
$650M
$320M
$169M
$137M
$24M
$286M
$397M
$512M
$562M
$566M
$322M
Current Liabilities
$1.95B
$2.13B
$1.95B
$1.12B
$805M
$512M
$627M
$870M
$1.11B
$951M
$1.51B
$770M
Capital Leases
$126M
$139M
$193M
$200M
$214M
$223M
$219M
$0
·
·
·
·
Deferred Tax
$75M
$83M
$100M
$113M
$184M
$153M
$165M
$166M
$74M
$50M
$51M
$50M
Other Non-current Liabilities
$76M
$68M
$69M
$84M
$99M
$77M
$105M
$121M
·
·
·
$400.0K
Total Liabilities
$4.70B
$5.11B
$4.31B
$3.99B
$3.49B
$2.93B
$2.41B
$2.31B
$2.45B
$2.00B
$2.16B
$1.16B
Long-term Debt
$3.02B
$3.08B
$2.72B
$2.82B
$2.34B
$2.09B
$1.33B
$542M
$249M
$298M
$623M
$582M
Total Debt
$3.45B
$3.73B
$3.04B
$2.98B
$2.48B
$2.12B
$1.62B
$938M
$994M
$861M
$1.19B
$904M
Common Stock
·
·
·
·
·
·
·
·
$105.0K
$105.0K
$105.0K
$105.0K
Retained Earnings
$-4.47B
$-4.37B
$-4.06B
$-3.77B
$-3.28B
$-2.46B
$-1.79B
$-1.23B
$-879M
$-598M
$-336M
$-258M
Treasury Stock
$7.0K
$7.0K
$7.0K
$7.0K
$7.0K
$8.0K
$8.0K
$8.0K
$8.0K
$8.0K
$6.0K
$5.0K
AOCI
$-76M
$-77M
$-65M
$-28M
$-29M
$-46M
$-97M
$-89M
$-47M
$-88M
$-47M
$-19M
Stockholders' Equity
$-2.10B
$-2.28B
$-2.12B
$-1.86B
$-1.37B
$-663M
$-123M
$437M
$934M
$1.17B
$1.39B
$1.80B
Liabilities + Equity
$6.55B
$6.73B
$6.05B
$6.00B
$6.23B
$5.33B
$4.30B
$4.59B
$3.47B
$3.23B
$3.59B
$2.96B
Shares Outstanding
·
·
·
·
·
·
·
·
130,091,977
130,091,977
132,994,201
134,836,300
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
·
·
$0
$-6M
$15M
$21M
$21M
$11M
$12M
$8M
$8M
$7M
Deferred Tax
$-8M
$-15M
$-18M
$-62M
$-11M
$-14M
$-22M
$-9M
$27M
$35M
$-19M
$24M
Amort. of Intangibles
$36M
$36M
$37M
$34M
$30M
$16M
$12M
$4M
$6M
$11M
$19M
$23M
Operating Cash Flow
$-202M
$-398M
$-276M
$-217M
$-359M
$-230M
$-195M
$-39M
$27M
$-78M
$-175M
$490M
CapEx
$56M
$151M
$113M
$223M
$279M
$168M
$233M
$166M
$91M
$79M
$48M
$51M
Investing Cash Flow
$54M
$-593M
$-48M
$-119M
$-566M
$-534M
$-1.07B
$-1.00B
$-313M
$-75M
$-391M
$287M
Debt Issued
$95M
$1.77B
$110M
$423M
$387M
$857M
$934M
$473M
$280M
$16M
$343M
$292M
Net Debt Issued
$-339M
$526M
$102M
$226M
$181M
$615M
$681M
$-32M
$193M
$-185M
$-5M
$19M
Stock Issued
·
·
·
·
·
·
·
$0
$0
$140M
$0
·
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$30M
$20M
·
Net Stock Activity
·
·
·
·
·
·
·
$0
$0
$110M
$-20M
·
Dividends Paid
·
·
·
·
·
·
·
$0
$0
$286M
$0
$454M
Financing Cash Flow
$197M
$1.15B
$258M
$383M
$642M
$1.14B
$513M
$1.20B
$190M
$-118M
$590M
$-579M
Net Change in Cash
$62M
$147M
$-69M
$432.0K
$-287M
$372M
$-752M
$165M
$-96M
·
·
·
Free Cash Flow
$-258M
$-549M
$-389M
$-440M
$-638M
$-398M
$-428M
$-204M
$-65M
$-157M
$-223M
$439M
Levered FCF
·
·
$-562M
$-570M
$-713M
$-486M
$-460M
$-243M
$-79M
$-273M
$-392M
$410M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
5.6%
-20.6%
-14.3%
-32.3%
-11.7%
5.9%
-8.0%
10.3%
29.6%
37.0%
42.7%
54.8%
Operating Margin
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
-141.7%
-220.4%
-156.8%
-64.0%
-37.1%
-0.93%
30.3%
Net Margin
-20.2%
-80.3%
-55.4%
-103.7%
-55.9%
-139.0%
-154.8%
-123.0%
-85.9%
-57.6%
-2.0%
20.5%
Pretax Margin
·
-174.4%
103.4%
177.9%
109.0%
198.0%
197.2%
118.0%
-499.1%
-45.0%
-0.85%
28.9%
EBITDA Margin
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
-141.7%
-220.4%
-156.8%
-64.0%
-37.1%
-0.93%
30.3%
ROA
-1.4%
-4.8%
-4.9%
-8.0%
-4.7%
-6.4%
-6.9%
-5.8%
-1.3%
-7.7%
-0.37%
3.5%
ROE
4.2%
14.0%
14.9%
30.3%
26.7%
78.9%
-195.2%
-34.2%
-4.2%
-20.5%
-0.76%
6.4%
ROIC
·
-35.8%
-52.9%
-50.8%
-41.9%
-23.6%
-32.1%
-18.5%
-1.7%
-10.8%
-0.71%
3.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.5
0.5
0.3
0.7
0.7
1.3
0.5
1.4
1.0
1.3
1.0
1.9
Quick Ratio
0.2
0.2
0.1
0.3
0.4
0.8
0.2
0.6
0.2
0.4
0.5
1.0
Debt / Equity
-1.6
-1.6
-1.4
-1.6
-1.8
-3.2
-13.2
2.1
1.1
0.7
0.9
0.5
LT Debt / Equity
-1.2
-1.2
-0.9
-1.3
-1.6
-3.0
-10.5
1.1
0.3
0.2
0.2
0.2
Interest Coverage
·
·
-2.8
-4.4
-6.2
-3.9
-15.2
-6.5
-2.4
-1.9
-0.1
3.4
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.0
0.0
0.0
0.0
0.1
0.2
0.2
Inventory Turnover
10.9
12.6
9.8
10.2
18.2
16.2
55.7
35.5
5.9
58.4
102.7
24.2
Receivables Turnover
9.7
6.2
5.3
3.7
4.7
3.0
2.5
1.7
0.3
2.2
2.6
2.1
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
·
·
·
·
·
·
·
·
$7.18
$8.96
$10.46
$13.33
Revenue / Share
$3.51
$2.93
$4.10
$3.60
·
·
·
·
·
$3.48
$4.58
$4.49
Cash Flow / Share
$-1.54
$-3.04
$-2.11
$-1.65
·
·
·
·
·
$-0.60
$-1.30
$3.63
Cash / Share
·
·
·
·
·
·
·
·
$0.75
$1.46
$3.65
$3.55
Dividend / Share
·
·
·
·
·
·
·
·
·
·
$0.00
$0.00
EPS (TTM)
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
$-5.11
·
·
·
$-2.00
$-0.58
$0.92
Valuasi (TTM)16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$461M
$384M
$537M
$472M
$486M
$223M
$198M
$191M
$331M
$455M
$616M
$607M
Net Income TTM
$-93M
$-308M
$-298M
$-490M
$-271M
$-310M
$-307M
$-235M
$-284M
$-262M
$-78M
$125M
Market Cap
·
·
·
·
·
·
·
·
$4.33B
$5.98B
$6.44B
$8.64B
Enterprise Value
·
·
·
·
·
·
·
·
$5.23B
$6.66B
$7.08B
$9.07B
P/E
-5.4
-2.3
-4.8
-4.4
-3.2
-5.4
·
·
·
-23.0
-83.4
69.7
P/S
·
·
·
·
·
·
·
·
13.1
13.2
10.4
14.2
P/B
·
·
·
·
·
·
·
·
4.6
5.1
4.6
4.8
P / Cash Flow
·
·
·
·
·
·
·
·
162.1
-76.6
-36.8
17.6
P / FCF
·
·
·
·
·
·
·
·
-67.1
-38.1
-28.9
19.7
EV / EBITDA
·
·
·
·
·
·
·
·
-160.6
-39.5
-1233.1
49.4
EV / FCF
·
·
·
·
·
·
·
·
-81.0
-42.4
-31.8
20.7
EV / Revenue
·
·
·
·
·
·
·
·
15.8
14.6
11.5
14.9
Dividend Yield
·
·
·
·
·
·
·
·
0.00%
4.8%
0.00%
5.2%
Earnings Yield
-18.4%
-43.7%
-20.6%
-22.8%
-31.3%
-18.6%
·
·
·
-4.3%
-1.2%
1.4%
Payout Ratio
·
·
·
·
·
·
·
0.00%
0.00%
-109.1%
·
363.7%
Annual Payout
·
·
·
·
·
·
·
$0
$0
$286M
$0
$454M
Per Saham1
Metrik
Tren
Q4 2012
Q4 2011
Q4 2010
Q4 2009
EPS (TTM)
$0.95
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Revenue TTM
$456M
$450M
$390M
$292M
Net Income TTM
$131M
$-215M
$129M
$46M
P/E
38.2
·
·
·
Earnings Yield
2.6%
·
·
·
Annual Payout
·
$55M
·
$16M
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
2021-12-31
Pendapatan
$461M
$384M
$537M
$472M
$486M
Margin Kotor %
5.6%
-20.6%
-14.3%
-32.3%
-11.7%
Margin Operasi %
-56.8%
-138.6%
-86.2%
-111.2%
-94.4%
Laba Bersih
$-93M
$-308M
$-298M
$-490M
$-271M
EPS Dilusian
$-0.71
$-2.35
$-2.27
$-3.74
$-6.26
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
-1.6
-1.6
-1.4
-1.6
-1.8
Rasio Lancar
0.5
0.5
0.3
0.7
0.7
Rasio Cepat
0.2
0.2
0.1
0.3
0.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-258M
$-549M
$-389M
$-440M
$-638M
Pemilik institusional (13F)
7 pengaju
· $171K total
· Per tanggal 30 Juni 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.
Pemegang7
Nilai yang dipegang$171K
Posisi baru3
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
3 (+2 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
+24K
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.
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.
CCM Konsensus Analis
Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
21
peringkat · 8 analisJUAL
0 0,0%Beli Kuat
0 0,0%Beli
2 25,0%Tahan
5 62,5%Jual
1 12,5%Jual Kuat
Berita Terbaru
Berita utama terbaru yang menyebutkan perusahaan ini