Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata171.9%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$0.06
$0.11
-46.5%
31 Maret 2026
$0.56
$0.10
449.0%
31 Des. 2025
$0.55
$0.11
390.2%
30 Sep. 2025
$0.03
$0.08
-63.2%
30 Juni 2025
$-0.25
$-0.13
-88.5%
31 Maret 2025
$0.55
$0.11
390.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$121M
$116M
$113M
$98M
$91M
$76M
$61M
$49M
$37M
$25M
SG&A Expense
$25M
$19M
$27M
$15M
$12M
$9M
$8M
$6M
$4M
$3M
Operating Expenses
$92M
$85M
$88M
$64M
$58M
$48M
$42M
$35M
$30M
$21M
Interest Expense
·
·
$18M
$12M
$11M
$9M
$9M
$6M
$4M
$1M
Interest Income
·
·
·
·
·
·
$0
$0
$1M
$2M
Other Non-op
$-24M
$-34M
$-17M
$-12M
$-10M
·
·
$420.0K
$71.0K
$30.0K
Pretax Income
·
·
·
·
$33M
$28M
$19M
$13M
$7M
$4M
Income Tax
$177.0K
$145.0K
$412.0K
$138.0K
$296.0K
$179.0K
$1M
$-1M
$-307.0K
$11.0K
Net Income
$5M
$-3M
$8M
$22M
$22M
$19M
$8M
$4M
$4M
$3M
EPS (Basic)
$0.08
$-0.23
$0.20
$0.81
$0.87
$0.80
$0.37
$0.19
$0.19
$0.24
EPS (Diluted)
$0.08
$-0.23
$0.20
$0.81
$0.87
$0.80
$0.37
$0.19
$0.19
$0.24
Shares (Basic)
26,857,000
26,530,000
25,202,000
23,631,000
23,263,000
21,576,000
18,685,000
17,668,696
14,815,258
11,238,437
Shares (Diluted)
26,857,000
26,530,000
25,202,000
23,631,000
23,263,000
21,576,000
18,685,000
17,668,696
14,815,258
11,319,505
EBITDA
·
·
·
·
·
·
$22M
$20M
$18M
$13M
Neraca9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$3M
$4M
$3M
$11M
$2M
$2M
$2M
$2M
$2M
$2M
Total Assets
$991M
$993M
$945M
$876M
$754M
$668M
$563M
$427M
$386M
$252M
Total Liabilities
$561M
$517M
$432M
$380M
$292M
$238M
$209M
$155M
$102M
$58M
Long-term Debt
$532M
$486M
$403M
$353M
$266M
$212M
$194M
$148M
$93M
$51M
Common Stock
$285.0K
$282.0K
$276.0K
$259.0K
$250.0K
$239.0K
$214.0K
$186.0K
$181.0K
$130.0K
AOCI
$7M
$18M
$16M
$23M
$-5M
$-12M
$-5M
$633.0K
$258.0K
$0
Stockholders' Equity
$429M
$476M
$513M
$497M
$462M
$430M
$353M
$272M
$283M
$194M
Liabilities + Equity
$991M
$993M
$945M
$876M
$754M
$668M
$563M
$427M
$386M
$252M
Shares Outstanding
28,471,000
28,242,000
27,613,000
25,897,000
24,983,000
23,888,000
21,411,000
18,635,000
18,085,798
12,988,482
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$44M
$43M
$40M
$32M
$30M
$25M
$22M
$20M
$18M
$13M
Stock-based Comp
$10M
$10M
$8M
$9M
$7M
$5M
$4M
$3M
$1M
$674.0K
Deferred Tax
$23.0K
$0
$306.0K
$41.0K
$167.0K
$80.0K
$1M
$-2M
$-478.0K
$-10.0K
Amort. of Intangibles
$10M
$11M
$12M
$9M
$9M
$8M
$9M
$10M
$10M
·
Other Non-cash
·
·
·
·
·
·
$-4M
$-1M
$-532.0K
$-2M
Operating Cash Flow
$56M
$59M
$61M
$60M
$56M
$48M
$32M
$24M
$22M
$15M
Investing Cash Flow
$-48M
$-93M
$-114M
$-114M
$-104M
$-125M
$-153M
$-54M
$-148M
$-117M
Debt Issued
·
$0
$0
$150M
$125M
$0
$75M
$40M
$60M
$0
Net Debt Issued
·
$0
$0
$150M
$125M
$0
$75M
$40M
$60M
·
Stock Issued
$0
$7M
$44M
$21M
$38M
$98M
$107M
$10M
$109M
$87M
Net Stock Activity
$0
$7M
$44M
$21M
$38M
$98M
$107M
$10M
$109M
$87M
Dividends Paid
$54M
$52M
$48M
$44M
$42M
$38M
$32M
$29M
$24M
$18M
Financing Cash Flow
$-10M
$34M
$45M
$63M
$48M
$78M
$120M
$29M
$126M
$102M
Net Change in Cash
$-1M
$-249.0K
$-7M
$9M
$-25.0K
$869.0K
$-369.0K
$262.0K
$562.0K
$-450.0K
Taxes Paid
$130.0K
$193.0K
$80.0K
·
·
·
·
·
·
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Net Margin
4.2%
-2.8%
6.8%
22.5%
24.8%
25.2%
13.8%
9.0%
·
·
Pretax Margin
·
·
·
·
36.3%
36.9%
30.7%
27.6%
·
·
EBITDA Margin
·
·
·
·
·
·
36.5%
41.5%
·
·
ROA
0.51%
-0.33%
0.85%
2.7%
3.2%
3.1%
1.7%
1.1%
·
·
ROE
1.1%
-0.64%
1.5%
4.6%
5.0%
4.9%
2.7%
1.6%
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
·
·
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$15.08
$16.85
$18.59
$19.18
$18.50
$18.00
$16.51
$14.58
·
·
Revenue / Share
$4.51
$4.36
$4.48
$4.13
$3.89
$3.51
$3.26
$2.75
·
·
Cash Flow / Share
$2.10
$2.22
$2.44
$2.55
$2.42
$2.24
$1.73
$1.38
$1.49
$1.32
Cash / Share
$0.12
$0.16
$0.13
$0.43
$0.09
$0.10
$0.08
$0.11
·
·
Dividend / Share
$1.89
$1.84
$1.80
$1.76
$1.73
·
·
·
·
·
Dividend Paid / Share
$1.89
$1.84
$1.80
$1.76
$1.73
$1.69
$1.65
$1.60
$1.56
$1.52
EPS (TTM)
$0.08
$-0.23
$0.20
$0.81
$0.87
$0.80
$0.37
$0.19
$0.19
$0.24
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
4.7%
2.6%
15.5%
7.8%
19.7%
·
·
·
·
·
Revenue CAGR 3Y
7.5%
8.5%
14.2%
·
·
·
·
·
·
·
Revenue CAGR 5Y
9.9%
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-75.3%
-6.9%
8.8%
·
·
·
·
·
EPS CAGR 3Y
-53.8%
·
-37.0%
·
·
·
·
·
·
·
EPS CAGR 5Y
-36.9%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-65.0%
-2.1%
17.9%
·
·
·
·
·
Net Income CAGR 3Y
-38.6%
·
-26.1%
·
·
·
·
·
·
·
Net Income CAGR 5Y
-23.2%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
7.1%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$121M
$116M
$113M
$98M
$91M
$76M
$61M
$49M
$37M
$25M
Net Income TTM
$5M
$-3M
$8M
$22M
$22M
$19M
$8M
$4M
$4M
$3M
Market Cap
$467M
$543M
$736M
$927M
$1.18B
$1.13B
$918M
$537M
·
·
P/E
205.2
-83.5
133.2
44.2
54.3
58.9
115.8
151.7
147.9
96.0
P/S
3.9
4.7
6.5
9.5
13.0
14.9
15.1
11.1
·
·
P/B
1.1
1.1
1.4
1.9
2.6
2.6
2.6
2.0
·
·
P / Tangible Book
1.1
1.1
1.4
1.9
2.6
2.6
·
·
·
·
P / Cash Flow
8.3
9.2
12.0
15.4
21.0
23.3
28.4
22.0
·
·
Dividend Yield
11.5%
9.5%
6.5%
4.8%
3.6%
3.4%
3.5%
5.5%
·
·
Earnings Yield
0.49%
-1.2%
0.75%
2.3%
1.8%
1.7%
0.86%
0.66%
0.68%
1.0%
Payout Ratio
1051.9%
-1625.2%
623.0%
202.0%
188.5%
199.4%
381.4%
667.2%
696.1%
653.5%
Annual Payout
$54M
$52M
$48M
$44M
$42M
$38M
$32M
$29M
$24M
$18M
Laporan Laba Rugi11
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
$31M
$32M
$31M
$31M
$29M
$30M
$29M
$30M
$28M
$29M
$29M
$29M
$28M
$27M
$25M
$25M
SG&A Expense
$5M
$5M
$5M
$5M
$11M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$16M
$4M
$4M
Operating Expenses
$21M
$22M
$22M
$21M
$27M
$22M
$21M
$22M
$21M
$21M
$20M
$20M
$18M
$30M
$17M
$16M
Interest Expense
·
·
·
·
·
·
·
·
·
$5M
·
$5M
$4M
$4M
·
$3M
Other Non-op
$-7M
$-7M
$5M
$-8M
$-15M
$-6M
$-6M
$-6M
$-17M
$-5M
$-5M
$-5M
$-3M
$-4M
·
·
Pretax Income
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$9M
Net Income
$2M
$3M
$14M
$2M
$-13M
$2M
$2M
$2M
$-10M
$4M
$5M
$3M
$7M
$-7M
$5M
$6M
EPS (Basic)
$0.06
$0.07
$0.52
$0.03
$-0.50
$0.03
$0.04
$0.04
$-0.42
$0.11
$0.17
$0.11
$0.24
$-0.32
$0.18
$0.21
EPS (Diluted)
$0.06
$0.07
$0.52
$0.03
$-0.50
$0.03
$0.04
$0.04
$-0.42
$0.11
$0.17
$0.11
$0.24
$-0.32
$0.18
$0.21
Shares (Basic)
27,016,000
26,991,000
·
26,934,000
26,803,000
26,733,000
·
26,660,000
26,479,000
26,297,000
·
25,514,000
25,065,000
24,227,000
·
23,587,000
Shares (Diluted)
27,016,000
26,991,000
·
26,934,000
26,803,000
26,733,000
·
26,660,000
26,479,000
26,297,000
·
25,514,000
25,065,000
24,227,000
·
23,587,000
Neraca9
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
Cash & Equivalents
$3M
$3M
$3M
$3M
$5M
$2M
$4M
$3M
$734.0K
$4M
·
$4M
$3M
$4M
·
$3M
Total Assets
$1.00B
$1.01B
$991M
$987M
$966M
$985M
$993M
$982M
$983M
$983M
·
$955M
$900M
$886M
·
$812M
Total Liabilities
$589M
$589M
$561M
$560M
$528M
$524M
$517M
$505M
$485M
$471M
·
$433M
$395M
$392M
·
$333M
Long-term Debt
$559M
$559M
$532M
$530M
$500M
$496M
$486M
$474M
$458M
$442M
·
$401M
$368M
$365M
·
$311M
Common Stock
$287.0K
$286.0K
$285.0K
$285.0K
$284.0K
$283.0K
$282.0K
$282.0K
$280.0K
$277.0K
·
$273.0K
$265.0K
$263.0K
·
$253.0K
AOCI
$9M
$7M
$7M
$8M
$9M
$12M
$18M
$10M
$21M
$21M
·
$29M
$23M
$16M
·
$21M
Stockholders' Equity
$414M
$421M
$429M
$427M
$438M
$461M
$476M
$477M
$498M
$512M
·
$522M
$505M
$495M
·
$478M
Liabilities + Equity
$1.00B
$1.01B
$991M
$987M
$966M
$985M
$993M
$982M
$983M
$983M
·
$955M
$900M
$886M
·
$812M
Shares Outstanding
28,655,000
28,572,000
28,471,000
28,471,000
28,368,000
28,339,000
28,242,000
28,242,000
28,049,000
27,701,000
27,613,000
27,265,000
26,541,000
26,274,000
25,897,000
25,299,000
Arus Kas11
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
·
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$10M
$10M
$11M
$9M
$9M
$8M
$8M
Stock-based Comp
$3M
$3M
$3M
$2M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
Deferred Tax
$-12.0K
·
·
·
$0
·
$0
$0
$0
$0
$0
$221.0K
$50.0K
$35.0K
$21.0K
$21.0K
Operating Cash Flow
$18M
$14M
$16M
$13M
$14M
$14M
$16M
$14M
$17M
$13M
$14M
$18M
$17M
$13M
$15M
$15M
Investing Cash Flow
$-4M
$-27M
$-4M
$-31M
$-441.0K
$-13M
$-9M
$-14M
$-30M
$-39M
$-14M
$-55M
$-16M
$-29M
$-58M
$-22M
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$150M
$0
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$7M
$540.0K
$9M
$18M
$9M
$8M
$21M
$0
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$540.0K
·
·
·
$8M
·
·
Dividends Paid
$14M
$14M
$14M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$12M
$12M
$12M
$12M
$11M
$11M
Financing Cash Flow
$-14M
$13M
$-12M
$16M
$-11M
$-4M
$-5M
$3M
$9M
$26M
$-1M
$39M
$-1M
$8M
$51M
$8M
Net Change in Cash
$56.0K
$-723.0K
$-43.0K
$-1M
$3M
$-2M
$2M
$2M
$-4M
$313.0K
$-300.0K
$1M
$-949.0K
$-7M
$9M
$980.0K
Profitabilitas4
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
7.6%
8.1%
·
5.3%
-43.2%
5.3%
·
5.9%
-37.9%
12.5%
·
12.2%
23.6%
-25.5%
·
22.9%
Pretax Margin
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
35.1%
ROA
0.24%
0.26%
·
0.17%
-1.3%
0.16%
·
0.18%
-1.1%
0.39%
·
0.40%
0.78%
-0.84%
·
0.73%
ROE
0.55%
0.58%
·
0.36%
-2.7%
0.33%
·
0.35%
-2.1%
0.73%
·
0.70%
1.3%
-1.4%
·
1.2%
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 Saham7
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
$14.46
$14.75
·
$14.99
$15.43
$16.28
·
$16.90
$17.75
$18.47
·
$19.16
$19.04
$18.82
·
$18.91
Revenue / Share
$1.16
$1.17
·
$1.15
$1.09
$1.13
·
$1.11
$1.04
$1.12
·
$1.13
$1.11
$1.12
·
$1.05
Cash Flow / Share
·
$0.51
·
·
·
$0.54
·
·
·
$0.48
·
·
·
$0.52
·
·
Cash / Share
$0.09
$0.09
·
$0.12
$0.17
$0.08
·
$0.10
$0.03
$0.14
·
$0.14
$0.10
$0.14
·
$0.10
Dividend / Share
$0.48
$0.48
$0.47
$0.47
$0.47
$0.47
$0.47
$0.46
$0.46
$0.46
$0.46
$0.45
$0.45
$0.45
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
·
$0.46
$0.46
$0.46
$0.45
$0.45
$0.45
$0.45
$0.44
EPS (TTM)
$0.68
$0.12
·
$-0.40
$-0.39
$-0.31
·
$-0.10
$-0.03
$0.63
·
$0.21
$0.31
$0.28
·
$0.87
Valuasi (TTM)12
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
$125M
$123M
·
$120M
$118M
$117M
·
$116M
$115M
$115M
·
$109M
$105M
$101M
·
$96M
Net Income TTM
$21M
$6M
·
$-7M
$-7M
$-5M
·
$-446.0K
$1M
$18M
·
$8M
$11M
$10M
·
$23M
Market Cap
$524M
$454M
·
$436M
$472M
$515M
·
$513M
$656M
$735M
·
$810M
$876M
$962M
·
$829M
P/E
26.9
132.4
·
-38.2
-42.6
-58.6
·
-181.5
-779.7
42.1
·
141.4
106.5
130.7
·
37.6
P/S
4.2
3.7
·
3.6
4.0
4.4
·
4.4
5.7
6.4
·
7.4
8.3
9.5
·
8.7
P/B
1.3
1.1
·
1.0
1.1
1.1
·
1.1
1.3
1.4
·
1.6
1.7
1.9
·
1.7
P / Tangible Book
1.3
1.1
·
1.0
1.1
1.1
·
1.1
1.3
1.4
·
1.6
1.7
1.9
·
1.7
P / Cash Flow
·
33.0
·
·
·
35.7
·
·
·
58.2
·
·
·
75.7
·
·
Dividend Yield
10.4%
11.9%
·
12.2%
11.2%
10.2%
·
10.0%
7.6%
6.7%
·
5.8%
5.2%
4.7%
·
5.3%
Earnings Yield
3.7%
0.76%
·
-2.6%
-2.4%
-1.7%
·
-0.55%
-0.13%
2.4%
·
0.71%
0.94%
0.77%
·
2.7%
Payout Ratio
·
536.3%
·
·
·
833.4%
·
·
·
346.1%
·
·
·
-168.2%
·
·
Annual Payout
$54M
$54M
·
$53M
$53M
$52M
·
$51M
$50M
$49M
·
$47M
$46M
$45M
·
$44M
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
$121M
$116M
$113M
$98M
$91M
Laba Bersih
$5M
$-3M
$8M
$22M
$22M
EPS Dilusian
$0.08
$-0.23
$0.20
$0.81
$0.87
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
178 pengaju
· $467.5M 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.
Pemegang178
Nilai yang dipegang$467.5M
Posisi baru23
Posisi yang keluar9
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
23 (+7 vs Kuartal sebelumnya)
9 (-17 vs Kuartal sebelumnya)
65 (+1 vs Kuartal sebelumnya)
50 (-2 vs Kuartal sebelumnya)
+1.5M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 24 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.