Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.09
—
—
31 Maret 2026
Mei 14, 2026
$0.05
—
—
31 Des. 2025
$0.04
—
—
30 Sep. 2025
$0.13
—
—
30 Juni 2025
$0.20
—
—
31 Maret 2025
$0.19
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$153M
$149M
$138M
$130M
$123M
$123M
$116M
$110M
$104M
$93M
Cost of Revenue
$149M
$108M
$105M
$102M
$96M
$92M
$83M
$78M
$74M
$67M
SG&A Expense
$16M
$14M
$13M
$13M
$11M
$10M
$9M
$10M
$10M
$8M
Operating Expenses
$149M
$108M
$105M
$102M
$96M
$92M
$83M
$78M
$74M
$67M
Operating Income
$4M
$41M
$33M
$28M
$24M
$32M
$33M
$32M
$30M
$26M
Interest Expense
$53M
$47M
$45M
$40M
$41M
$40M
$35M
$33M
$36M
$38M
Income Tax
$0
$0
$0
$0
$0
$0
·
$0
$0
·
Net Income
$-52M
$-7M
$-16M
$-13M
$-20M
$-12M
$-4M
$-9M
$-6M
$-12M
EPS (Basic)
$-1.38
$-0.25
$-0.45
$-0.36
$-0.51
·
·
·
·
·
Shares (Basic)
16,147,000
16,120,000
16,063,000
16,063,000
16,063
·
·
·
·
·
EBITDA
$4M
$41M
$33M
$28M
$24M
$32M
$33M
$32M
·
·
Neraca10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$31M
$20M
$22M
$18M
$35M
$72M
$42M
$37M
$8M
$38M
Total Assets
$1.23B
$1.29B
$1.25B
$1.23B
$1.23B
$1.21B
$1.17B
$1.10B
$1.05B
$905M
Total Liabilities
$1.32B
$1.30B
$1.24B
$1.19B
$1.16B
$1.10B
$1.02B
$940M
$866M
$779M
Long-term Debt
·
$1.27B
$1.21B
$1.16B
$1.13B
$1.08B
$998M
$914M
$844M
·
Common Stock
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$178.0K
$178.0K
$178.0K
$114.0K
Paid-in Capital
$91M
$90M
$89M
$89M
$88M
$87M
$93M
$93M
$92M
$47M
Retained Earnings
$-122M
$-96M
$-87M
$-75M
$-62M
$-48M
$-36M
$-28M
$-18M
$-9M
Stockholders' Equity
$-31M
$-5M
$3M
$14M
$27M
$39M
$57M
$65M
$75M
$38M
Liabilities + Equity
$1.23B
$1.29B
$1.25B
$1.23B
$1.23B
$1.21B
$1.17B
$1.10B
$1.05B
$905M
Shares Outstanding
16,146,546
16,146,546
16,063,228
16,063,228
16,063,228
16,063,228
17,814,672
17,812,755
17,812,755
11,422,606
Arus Kas12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$31M
$30M
$29M
$27M
$26M
$24M
$20M
$18M
$17M
$15M
Stock-based Comp
$4M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$3M
$3M
Amort. of Intangibles
·
·
·
·
$0
$30.0K
$118.0K
$235.0K
$58.0K
·
Operating Cash Flow
$23M
$32M
$26M
$20M
$11M
$16M
$24M
$22M
$13M
$9M
CapEx
·
$70M
$46M
$52M
$81M
$33M
$43M
$46M
$23M
$18M
Investing Cash Flow
$12M
$-69M
$-41M
$-51M
$-78M
$-32M
$-75M
$-39M
$-188M
$-121M
Stock Repurchased
·
·
·
·
$0
$10M
$0
$0
·
·
Net Stock Activity
·
·
·
·
$0
$-10M
·
·
·
·
Dividends Paid
$18M
$18M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$10M
Financing Cash Flow
$-15M
$39M
$21M
$10M
$30M
$48M
$62M
$41M
$148M
$24M
Net Change in Cash
$20M
$2M
$6M
$-22M
$-37M
$32M
$11M
$24M
$-27M
$-88M
Free Cash Flow
·
$-38M
$-20M
$-32M
$-70M
$-17M
$-19M
$-18M
·
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Margin
2.7%
27.2%
24.0%
21.3%
19.7%
26.2%
·
29.5%
·
·
Net Margin
-34.2%
-4.4%
-11.3%
-9.7%
-16.3%
-10.0%
·
·
·
·
EBITDA Margin
2.7%
27.2%
24.0%
21.3%
19.7%
26.2%
·
29.5%
·
·
ROA
-4.2%
-0.52%
-1.3%
-1.0%
-1.6%
-1.0%
-0.36%
·
·
·
ROE
289.8%
494.0%
-184.9%
-61.9%
-60.7%
-25.3%
-6.7%
·
·
·
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Interest Coverage
0.1
0.9
0.7
0.7
0.6
0.8
1.0
1.0
·
·
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
·
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$-1.90
$-0.34
$0.17
$0.88
$1.65
$2.46
$3.21
$3.66
·
·
Cash / Share
$1.91
$1.23
$1.38
$1.13
$2.15
$4.49
$2.39
$2.08
·
·
EPS (TTM)
·
·
·
·
·
·
$-0.23
$-0.23
$-0.15
·
Tingkat Pertumbuhan4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
3.0%
7.6%
6.5%
5.7%
-0.10%
·
·
·
·
·
Revenue CAGR 3Y
5.7%
6.6%
4.0%
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.5%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
1.4%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$153M
$149M
$138M
$130M
$123M
$123M
$116M
$110M
$104M
$93M
Net Income TTM
$-52M
$-7M
$-16M
$-13M
$-20M
$-12M
$-4M
$-9M
$-6M
$-12M
Market Cap
$62M
$74M
$87M
$103M
$160M
$113M
$189M
$233M
·
·
P/E
·
·
·
·
·
·
-46.1
-56.8
-66.6
·
P/S
0.4
0.5
0.6
0.8
1.3
0.9
1.6
2.1
·
·
P/B
-2.0
-13.7
31.6
7.3
6.0
2.9
3.3
3.6
·
·
P / Tangible Book
·
·
31.6
7.3
6.0
2.9
·
·
·
·
P / Cash Flow
2.7
2.3
3.3
5.1
14.8
7.1
7.9
8.5
·
·
P / FCF
·
-2.0
-4.3
-3.2
-2.3
-6.6
-10.0
-12.7
·
·
Dividend Yield
29.9%
23.8%
20.1%
16.6%
10.5%
15.2%
9.0%
7.3%
·
·
Earnings Yield
·
·
·
·
·
·
-2.2%
-1.8%
-1.5%
·
Payout Ratio
-35.3%
-267.1%
-111.8%
-135.8%
-83.7%
-141.0%
-414.5%
·
·
·
Annual Payout
$18M
$18M
$17M
$17M
$17M
$17M
$17M
$17M
$17M
$10M
Laporan Laba Rugi13
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
$39M
$38M
$37M
$38M
$39M
$39M
$38M
$38M
$37M
$36M
$35M
$35M
$35M
$34M
$33M
$33M
Cost of Revenue
$29M
$30M
$39M
$29M
$28M
$63M
$27M
$27M
$27M
$27M
$26M
$26M
$27M
$27M
$26M
$26M
SG&A Expense
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
Operating Expenses
$29M
$30M
$29M
$29M
$28M
$63M
$27M
$27M
$27M
$27M
$26M
$26M
$27M
$27M
$26M
$26M
Operating Income
$9M
$4M
$8M
$9M
$11M
$-24M
$11M
$11M
$10M
$9M
$9M
$9M
$8M
$7M
$7M
$7M
Interest Expense
$16M
$16M
$17M
$13M
$11M
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$11M
$10M
$10M
$10M
Income Tax
$0
$0
$0
$0
$0
$0
·
·
·
·
·
$0
$0
$0
·
$0
Net Income
$-6M
$-11M
$-11M
$-5M
$-1M
$-35M
$-1M
$-1M
$-2M
$-3M
$-3M
$-2M
$-3M
$-7M
$-3M
$-3M
EPS (Basic)
$-0.19
$-0.30
$-0.31
$-0.14
$-0.07
$-0.86
$-0.05
$-0.05
$-0.06
$-0.09
$-0.07
$-0.09
$-0.10
$-0.19
$-0.11
$-0.08
EPS (Diluted)
·
$-0.30
·
·
$-0.07
$-0.86
·
·
·
·
·
·
·
·
·
·
Shares (Basic)
16,158,000
16,150,000
·
16,147,000
16,147,000
16,147,000
·
16,077,000
16,077,000
16,063,000
·
16,063,000
16,063,000
16,063,000
·
16,063,000
Shares (Diluted)
·
16,150,000
·
·
16,147,000
16,147,000
·
·
·
·
·
·
·
·
·
·
EBITDA
$9M
$4M
·
$9M
$11M
$-24M
·
$11M
$10M
$9M
·
$9M
$8M
$7M
·
$7M
Neraca10
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
$38M
$26M
$31M
$26M
$32M
$21M
$20M
$19M
$20M
$22M
$22M
$22M
$16M
$19M
$18M
$20M
Total Assets
$1.22B
$1.23B
$1.23B
$1.24B
$1.24B
$1.26B
$1.29B
$1.29B
$1.27B
$1.26B
$1.25B
$1.24B
$1.23B
$1.24B
$1.23B
$1.23B
Total Liabilities
$1.33B
$1.32B
$1.32B
$1.30B
$1.30B
$1.31B
$1.30B
$1.30B
$1.28B
$1.26B
$1.24B
$1.23B
$1.21B
$1.21B
$1.19B
$1.19B
Long-term Debt
·
·
·
·
·
$1.27B
·
$1.26B
$1.24B
$1.23B
$1.21B
$1.20B
·
$1.18B
$1.16B
$1.16B
Common Stock
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
$160.0K
Paid-in Capital
$91M
$91M
$91M
$91M
$90M
$90M
$90M
$90M
$90M
$90M
$89M
$89M
$89M
$89M
$89M
$89M
Retained Earnings
$-131M
$-127M
$-122M
$-116M
$-112M
$-110M
$-96M
$-94M
$-92M
$-89M
$-87M
$-84M
$-82M
$-79M
$-75M
$-72M
Stockholders' Equity
$-40M
$-36M
$-31M
$-25M
$-22M
$-20M
$-5M
$-4M
$-2M
$279.0K
$3M
$5M
$7M
$10M
$14M
$17M
Liabilities + Equity
$1.22B
$1.23B
$1.23B
$1.24B
$1.24B
$1.26B
$1.29B
$1.29B
$1.27B
$1.26B
$1.25B
$1.24B
$1.23B
$1.24B
$1.23B
$1.23B
Shares Outstanding
16,157,566
16,157,566
16,146,546
16,146,546
16,146,546
16,146,546
16,146,546
16,077,290
16,077,290
16,063,228
16,063,228
16,063,228
16,063,228
16,063,228
16,063,228
16,063,228
Arus Kas9
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
$8M
$8M
$8M
$8M
$7M
$8M
$8M
$7M
$7M
$7M
$8M
$7M
$7M
$7M
$7M
$7M
Stock-based Comp
$1M
$1M
$968.0K
$1M
$1M
$1M
$714.0K
$713.0K
$713.0K
$561.0K
$801.0K
$783.0K
$783.0K
$648.0K
$856.0K
$855.0K
Operating Cash Flow
$14M
$4M
$6M
$1M
$8M
$7M
$11M
$6M
$9M
$6M
$9M
$-91.0K
$10M
$7M
$5M
$3M
CapEx
·
·
·
·
·
$11M
·
·
·
$21M
$18M
$11M
$6M
$11M
$10M
$10M
Investing Cash Flow
$-3M
$-2M
$-791.0K
$-5M
$28M
$-10M
$-12M
$-15M
$-20M
$-22M
$-14M
$-9M
$-6M
$-12M
$-9M
$-11M
Dividends Paid
$5M
$5M
$5M
$5M
$9M
$0
$4M
$4M
·
·
$4M
$4M
·
·
$4M
$4M
Financing Cash Flow
$-3M
$-5M
$-4M
$-527.0K
$-16M
$6M
$3M
$8M
$8M
$20M
$3M
$15M
$-10M
$12M
$-322.0K
$-841.0K
Net Change in Cash
$8M
$-4M
$2M
$-4M
$20M
$3M
$2M
$-650.0K
$-3M
$4M
$-1M
$6M
$-7M
$7M
$-5M
$-8M
Free Cash Flow
·
·
·
·
·
$-5M
·
·
·
$-15M
·
·
·
$-4M
·
·
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
Operating Margin
24.3%
11.6%
·
23.6%
27.7%
-59.9%
·
28.6%
26.8%
25.4%
·
26.2%
23.3%
20.5%
·
22.2%
Net Margin
-16.2%
-29.2%
·
-12.2%
-3.5%
-89.1%
·
-2.9%
-4.7%
-7.5%
·
-6.6%
-9.5%
-21.1%
·
-8.5%
EBITDA Margin
24.3%
11.6%
·
23.6%
27.7%
-59.9%
·
28.6%
26.8%
25.4%
·
26.2%
23.3%
20.5%
·
22.2%
ROA
-0.51%
-0.90%
·
-0.36%
-0.11%
-2.8%
·
-0.09%
-0.14%
-0.21%
·
-0.19%
-0.27%
-0.58%
·
-0.23%
ROE
20.2%
39.5%
·
32.2%
11.4%
354.6%
·
-137.0%
-62.0%
-51.8%
·
-21.3%
-24.9%
-45.0%
·
-11.9%
Likuiditas & Solvabilitas1
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 Coverage
0.6
0.3
·
0.7
0.9
·
·
·
·
0.8
·
0.8
0.7
0.7
·
0.7
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
$-2.48
$-2.25
·
$-1.55
$-1.36
$-1.24
·
$-0.22
$-0.11
$0.02
·
$0.32
$0.46
$0.62
·
$1.04
Revenue / Share
·
$2.36
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Cash Flow / Share
·
$0.22
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Cash / Share
$2.33
$1.61
·
$1.61
$1.98
$1.32
·
$1.16
$1.26
$1.36
·
$1.40
$1.02
$1.17
·
$1.24
Valuasi (TTM)10
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
$151M
$152M
·
$154M
$154M
$152M
·
$146M
$143M
$140M
·
$136M
$134M
$131M
·
$128M
Net Income TTM
$-33M
$-28M
·
$-42M
$-39M
$-39M
·
$-8M
$-10M
$-11M
·
$-16M
$-17M
$-16M
·
$-15M
Market Cap
$44M
$49M
·
$61M
$59M
$62M
·
$92M
$58M
$78M
·
$83M
$91M
$92M
·
$112M
P/S
0.3
0.3
·
0.4
0.4
0.4
·
0.6
0.4
0.6
·
0.6
0.7
0.7
·
0.9
P/B
-1.1
-1.3
·
-2.5
-2.7
-3.1
·
-25.6
-32.6
278.1
·
16.1
12.3
9.2
·
6.7
P / Tangible Book
·
·
·
·
·
·
·
·
·
278.1
·
16.1
12.3
9.2
·
6.7
P / Cash Flow
·
13.7
·
·
·
9.3
·
·
·
12.4
·
·
·
12.4
·
·
Dividend Yield
42.4%
47.5%
·
29.7%
30.4%
·
·
·
·
·
·
·
18.8%
18.5%
·
15.1%
Payout Ratio
·
-42.3%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$19M
$23M
·
$18M
$18M
·
·
·
·
·
·
·
$17M
$17M
·
$17M
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
$153M
$149M
$138M
$130M
$123M
Margin Operasi %
2.7%
27.2%
24.0%
21.3%
19.7%
Laba Bersih
$-52M
$-7M
$-16M
$-13M
$-20M
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-38M
$-20M
$-32M
$-70M
Pemilik institusional (13F)
71 pengaju
· $12.9M 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.
Pemegang71
Nilai yang dipegang$12.9M
Posisi baru16
Posisi yang keluar24
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
16 (-1 vs Kuartal sebelumnya)
24 (+12 vs Kuartal sebelumnya)
15 (-12 vs Kuartal sebelumnya)
26 (+7 vs Kuartal sebelumnya)
-998K
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
ECL Holdings LLC, Levinson Sam, Starburst 2016 II LLC, The Moric Bistricer 2014 Trust FBO Michelle Levinson, The Moric Bistricer 2016 Family Trust FBO Michelle Levinson, Trapeze D Holdings LLC, Trapeze Inc.
David Bistricer, in his individual capacity (2), David Bistricer, as co-trustee of the Moric Bistricer 2012 Family Trust (2), David Bistricer, as trustee of the Moric Bistricer 2016 Family Trust (2)
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
11 orang dalam
· 5 pejabat · 7 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 5 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.