Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$691.1K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Rasio Pembayaran Dividen0.00%
Pembayaran Tahunan≈$0.60Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Mar 8, 2024
$0,15
USD
≈2.9%
Des 8, 2023
$0,15
USD
≈2.4%
Sep 8, 2023
$0,15
USD
≈2.1%
Jun 8, 2023
$0,15
USD
≈1.7%
Mar 9, 2023
$0,15
USD
≈1.6%
Des 8, 2022
$0,15
USD
≈1.4%
Sep 8, 2022
$0,15
USD
≈3.4%
Jun 9, 2022
$0,15
USD
≈2.8%
Mar 9, 2022
$0,15
USD
≈2.9%
Des 9, 2021
$0,15
USD
≈4.5%
Sep 9, 2021
$0,72
USD
≈4.4%
Jun 9, 2021
$0,72
USD
≈4.4%
Mar 9, 2021
$0,72
USD
≈4.4%
Nov 30, 2020
$0,72
USD
≈4.6%
Agu 31, 2020
$0,72
USD
≈5.1%
Mei 29, 2020
$0,72
USD
≈6.0%
Feb 28, 2020
$0,72
USD
≈5.3%
Nov 29, 2019
$0,72
USD
≈5.2%
Agu 29, 2019
$0,72
USD
≈5.7%
Mei 30, 2019
$0,72
USD
≈5.5%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-56.4%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$-0.14
$-0.06
-121.9%
31 Maret 2026
$0.63
$0.63
-0.60%
31 Des. 2025
$0.43
$0.26
65.9%
30 Sep. 2025
$-0.17
$-0.23
25.7%
30 Juni 2025
$-0.39
$-0.11
-251.0%
31 Maret 2025
$0.63
$0.01
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.24B
$1.12B
$1.20B
$1.25B
$1.15B
$1.00B
$1.09B
$1.08B
$1.36B
$1.14B
$1.10B
$1.28B
Gross Profit
$191M
$195M
$232M
$200M
$228M
$220M
$232M
$184M
$327M
$300M
$330M
$421M
SG&A Expense
$113M
$138M
$150M
$134M
$123M
$117M
$113M
$104M
$167M
$125M
$109M
$110M
Operating Income
$25M
$-117M
$77M
$45M
$106M
$103M
$120M
$80M
$159M
$175M
$221M
$311M
Interest Expense
·
·
$56M
$55M
$60M
$63M
$58M
$51M
$53M
$34M
$22M
$20M
Interest Income
$1M
$1M
$5M
$800.0K
$300.0K
·
·
·
·
·
·
·
Other Non-op
$-4M
$-2M
$-4M
$-500.0K
$-100.0K
$-400.0K
$-100.0K
$2M
$-4M
$-1M
$15M
$900.0K
Pretax Income
$-54M
$-188M
$28M
$200.0K
$40M
$44M
$49M
$40M
$103M
$197M
$214M
$292M
Income Tax
$26M
$18M
$17M
$34M
$6M
$2M
$9M
$8M
$60M
$35M
$55M
$74M
Net Income
$-80M
$-206M
$10M
$-21M
$-186M
$63M
$61M
$65M
$43M
$163M
$159M
$218M
EPS (Basic)
·
$-4.99
$0.25
$-0.63
$-5.49
$1.83
$1.77
$1.90
$1.25
$4.79
$4.70
$6.45
EPS (Diluted)
·
$-4.99
$0.25
$-0.63
$-5.49
$1.82
$1.76
$1.90
$1.25
$4.79
$4.69
$6.44
Shares (Basic)
41,828,000
41,306,000
40,786,000
34,120,000
33,999,000
33,928,000
33,882,000
33,848,000
33,819,000
33,776,000
33,677,000
33,557,000
Shares (Diluted)
41,828,000
41,306,000
40,786,000
34,120,000
34,042,000
33,928,000
33,882,000
33,848,000
33,820,000
33,780,000
33,692,000
33,581,000
EBITDA
$128M
$-12M
$176M
$157M
·
$241M
$302M
$267M
$281M
$265M
$300M
$389M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$60M
$20M
$39M
$46M
$18M
$11M
$18M
$27M
$37M
$77M
$58M
$267M
Receivables
$180M
$126M
$129M
$167M
$133M
$185M
$223M
$312M
$344M
$321M
$148M
$213M
Inventory
$312M
$414M
$400M
$313M
$322M
$299M
$229M
$267M
$290M
$281M
$275M
$199M
Other Current Assets
$21M
$27M
$33M
$44M
$49M
$55M
$83M
$116M
$66M
$36M
$31M
$14M
Current Assets
$572M
$587M
$601M
$571M
$531M
$756M
$780M
$721M
$738M
$715M
$512M
$703M
PP&E (Net)
·
·
·
·
·
·
$1.03B
$1.05B
$1.14B
$1.09B
$801M
$701M
PP&E (Gross)
·
·
·
·
·
·
$1.97B
$1.90B
$1.93B
$1.77B
$1.44B
$1.33B
Accum. Depreciation
·
·
·
·
·
·
$940M
$853M
$796M
$676M
$635M
$626M
Goodwill
$6M
$6M
$89M
$56M
$58M
$56M
$55M
$351M
$405M
$412M
$58M
$68M
Intangibles
$24M
$82M
$120M
$45M
$49M
$50M
$51M
$116M
$144M
$158M
$85M
$106M
Other Non-current Assets
$147M
$158M
$155M
$156M
$157M
$144M
$142M
$104M
$122M
$64M
$52M
$59M
Total Assets
$1.52B
$1.64B
$1.82B
$1.65B
$1.63B
$2.26B
$2.44B
$2.37B
$2.57B
$2.47B
$1.62B
$1.63B
Accounts Payable
$96M
$82M
$117M
$115M
$90M
$83M
$86M
$111M
$124M
$101M
·
·
Accrued Liabilities
$36M
$73M
$98M
$81M
$61M
$56M
$58M
$55M
$54M
$105M
$49M
$61M
Current Liabilities
$266M
$217M
$275M
$233M
$195M
$297M
$296M
$283M
$268M
$372M
$171M
$238M
Capital Leases
$39M
$39M
$40M
$44M
$37M
$43M
$40M
·
·
·
·
·
Deferred Tax
$54M
$56M
$58M
$64M
$58M
$57M
$49M
$101M
$127M
$131M
$71M
$98M
Other Non-current Liabilities
$126M
$129M
$163M
$143M
$149M
$154M
$160M
$122M
$151M
$52M
$25M
$34M
Long-term Debt
$832M
$918M
$805M
$948M
$935M
$1.31B
$1.30B
$1.36B
$1.36B
$1.32B
$723M
$626M
Total Debt
$832M
$918M
$805M
$948M
·
·
$1.42B
$1.36B
$1.36B
$1.32B
$727M
$626M
Common Stock
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
Retained Earnings
$-78M
$2M
$221M
$235M
$272M
$559M
$596M
$644M
$672M
$728M
$659M
$590M
Treasury Stock
$11M
$10M
$9M
$7M
$6M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
AOCI
$-108M
$-96M
$-105M
$-115M
$-110M
$-304M
$-192M
$-211M
$-78M
$-105M
$-108M
$-16M
Stockholders' Equity
$234M
$317M
$521M
$265M
$298M
$384M
$518M
$530M
$688M
$717M
$640M
$654M
Liabilities + Equity
$1.52B
$1.64B
$1.82B
$1.65B
$1.63B
$2.26B
$2.44B
$2.37B
$2.57B
$2.47B
$1.62B
$1.64B
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$103M
$105M
$99M
$113M
$129M
$138M
$138M
$137M
$122M
$90M
$78M
$78M
Stock-based Comp
$10M
$8M
$21M
$16M
$10M
$9M
$6M
$8M
$5M
$5M
$6M
$5M
Deferred Tax
$-3M
$-3M
$-5M
$19M
$-29M
$5M
$-14M
$-15M
$-16M
$-11M
$-100.0K
$4M
Amort. of Intangibles
$3M
$4M
$3M
$2M
·
$2M
$14M
$15M
$16M
$7M
$4M
$4M
Restructuring
·
·
$6M
·
·
·
·
·
$4M
·
·
·
Other Non-cash
$167M
$110M
$-19M
$-4M
·
$-40M
$-35M
$-6M
$-6M
$-79M
$-106M
$-62M
Operating Cash Flow
$198M
$14M
$106M
$120M
$141M
$175M
$160M
$182M
$151M
$167M
$138M
$243M
CapEx
$70M
$114M
$154M
$97M
$86M
$85M
$98M
$97M
$114M
$182M
$218M
$125M
Investing Cash Flow
$-50M
$-116M
$-178M
$-80M
$261M
$-88M
$-100M
$-100M
$-119M
$-468M
$-335M
·
Debt Issued
·
$82M
$240M
$56M
$121M
$116M
$1.00B
$54M
$99M
$851M
$100M
$250M
Net Debt Issued
·
$3M
$-75M
$-53M
·
$37M
$99M
$-14M
$-25M
$316M
$96M
$148M
Stock Issued
$0
$0
$241M
$0
$0
·
·
·
·
·
·
·
Net Stock Activity
$0
$0
$241M
·
·
·
·
·
·
·
·
·
Dividends Paid
$0
$13M
$25M
$21M
$98M
$99M
$98M
$98M
$98M
$94M
$89M
$81M
Financing Cash Flow
$-108M
$83M
$64M
$-14M
$-418M
$-96M
$-50M
$-86M
$-73M
$315M
$14M
·
Net Change in Cash
$40M
$-18M
$-7M
$25M
$-13M
$-14M
$8M
$-10M
$-41M
$19M
$-208M
$107M
Taxes Paid
$30M
$31M
$12M
$17M
$50M
$-10M
$34M
$38M
$27M
$59M
$89M
$36M
Free Cash Flow
$128M
$-100M
$-48M
$24M
·
$90M
$62M
$94M
$33M
$-15M
$-80M
$118M
Levered FCF
·
·
$-69M
$-871M
·
$30M
$11M
$38M
$11M
$-43M
$-96M
$103M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
15.3%
17.4%
19.3%
15.8%
·
21.9%
22.6%
19.7%
23.9%
26.3%
30.0%
32.9%
Operating Margin
2.0%
-10.4%
6.4%
3.5%
·
10.2%
11.0%
8.7%
11.7%
15.3%
20.2%
24.2%
Net Margin
-6.4%
-18.4%
0.87%
-2.0%
·
6.3%
4.2%
4.6%
3.1%
14.3%
14.5%
17.0%
Pretax Margin
-4.3%
-16.8%
2.3%
-0.18%
·
4.4%
5.7%
5.2%
7.5%
17.3%
19.5%
22.8%
EBITDA Margin
10.3%
-1.1%
14.6%
12.6%
·
24.0%
20.2%
17.9%
20.6%
23.3%
27.3%
30.3%
ROA
-5.1%
-12.0%
0.59%
-1.5%
·
·
2.6%
2.9%
1.7%
7.1%
10.1%
13.7%
ROE
-33.9%
-61.6%
2.0%
-9.0%
·
·
12.6%
12.8%
6.0%
24.0%
24.6%
36.1%
ROIC
3.5%
-10.4%
2.2%
57.8%
·
·
6.2%
6.1%
3.2%
7.0%
12.0%
18.1%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.2
2.7
2.2
2.4
·
·
2.7
2.5
2.8
1.9
3.0
3.0
Quick Ratio
0.9
0.7
0.6
0.9
·
·
1.3
1.2
1.4
1.1
1.2
2.0
Debt / Equity
3.6
2.9
1.5
3.7
·
·
2.7
2.5
2.0
1.8
1.1
1.0
LT Debt / Equity
3.6
2.9
1.5
3.7
·
·
2.6
2.4
1.9
1.7
1.1
1.0
Interest Coverage
·
·
1.4
0.8
·
1.6
2.4
2.1
3.0
5.1
10.3
15.5
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
0.6
0.7
0.8
·
·
0.6
0.6
0.5
0.5
0.7
0.8
Receivables Turnover
8.1
7.6
10.7
8.3
·
·
4.6
4.6
4.1
4.9
6.1
6.0
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$29.74
$27.05
$29.54
$36.46
·
$29.62
$43.99
$44.13
$40.34
$33.69
$32.61
$38.19
Cash Flow / Share
$4.73
$0.35
$2.60
$3.53
·
$5.16
$4.71
$5.63
$4.34
$4.95
$4.09
$7.23
Dividend / Share
·
$0.30
$0.60
$0.60
·
·
·
·
·
·
·
·
Dividend Paid / Share
·
$0.30
$0.60
$0.60
·
$2.88
$2.88
$2.88
$2.88
$2.78
$2.64
$2.40
EPS (TTM)
$-2.80
$-4.99
$0.25
$-0.63
·
$1.82
$1.76
$1.90
$1.25
$4.79
$4.69
$6.44
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
11.3%
-7.2%
-3.2%
8.7%
14.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-0.03%
-0.82%
6.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.4%
·
·
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
-48.4%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
-45.0%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.24B
$1.12B
$1.20B
$1.25B
·
$1.00B
$1.09B
$1.08B
$1.36B
$1.14B
$1.10B
$1.28B
Net Income TTM
$-80M
$-206M
$10M
$-21M
·
$63M
$61M
$65M
$43M
$163M
$159M
$218M
P/E
-6.9
-2.4
111.8
-61.2
·
33.9
34.6
21.9
57.8
16.4
16.0
13.5
Earnings Yield
-14.6%
-41.5%
0.89%
-1.6%
·
2.9%
2.9%
4.6%
1.7%
6.1%
6.2%
7.4%
Payout Ratio
0.00%
-6.1%
237.1%
-82.9%
·
157.1%
157.0%
142.0%
228.3%
57.8%
56.2%
37.0%
Annual Payout
$0
$13M
$25M
$21M
·
$99M
$98M
$98M
$98M
$94M
$89M
$81M
Laporan Laba Rugi15
Metrik
Tren
Q3 2026
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
Revenue
$215M
$453M
$396M
$228M
$215M
$495M
$307M
$209M
$203M
$364M
$342M
$234M
$208M
$411M
$352M
$250M
Gross Profit
$38M
$83M
$63M
$38M
$41M
$77M
$34M
$20M
$33M
$72M
$71M
$42M
$35M
$85M
$70M
$41M
SG&A Expense
$27M
$27M
$27M
$26M
$24M
$30M
$33M
$31M
$28M
$33M
$46M
$41M
$33M
$34M
$42M
$12M
Operating Income
$11M
$56M
$37M
$12M
$16M
$-3M
$500.0K
$-30M
$6M
$-39M
$-54M
$2M
$-600.0K
$48M
$28M
$8M
Interest Expense
·
·
·
·
·
·
·
·
·
$17M
$16M
·
$14M
$14M
$14M
·
Interest Income
$500.0K
$600.0K
$300.0K
$400.0K
$300.0K
$200.0K
$400.0K
$200.0K
$200.0K
$200.0K
$400.0K
$600.0K
$2M
$2M
$1M
$300.0K
Other Non-op
$-200.0K
$-500.0K
$-300.0K
$-2M
$2M
$-1M
$-3M
$-300.0K
$-300.0K
$-900.0K
$-700.0K
$-600.0K
$-3M
$-900.0K
$-100.0K
$-500.0K
Pretax Income
$700.0K
$29M
$16M
$-4M
$-14M
$-22M
$-14M
$-51M
$-11M
$-55M
$-72M
$-11M
$-6M
$34M
$12M
$4M
Income Tax
$6M
$16M
$-2M
$3M
$3M
$10M
$10M
$-2M
$33M
$-16M
$4M
$-7M
$-43M
$55M
$12M
$5M
Net Income
$-6M
$13M
$19M
$-7M
$-17M
$-32M
$-24M
$-48M
$-44M
$-39M
$-75M
$-4M
$36M
$-22M
$-300.0K
$-4M
EPS (Basic)
$-0.13
$0.30
$0.43
·
$-0.41
$-0.77
$-0.57
·
$-1.05
$-0.94
$-1.83
$-0.10
$0.88
$-0.53
$-0.01
$-0.11
EPS (Diluted)
$-0.13
$0.30
$0.43
·
$-0.41
$-0.77
$-0.57
·
$-1.05
$-0.94
$-1.83
$-0.10
$0.88
$-0.53
$-0.01
$-0.11
Shares (Basic)
42,246,000
42,160,000
42,083,000
·
41,859,000
41,521,000
41,441,000
·
41,342,000
41,306,000
41,205,000
41,152,000
41,142,000
41,110,000
39,751,000
·
Shares (Diluted)
42,246,000
42,357,000
42,267,000
·
41,859,000
41,521,000
41,441,000
·
41,342,000
41,306,000
41,205,000
41,152,000
41,142,000
41,110,000
39,751,000
·
EBITDA
$11M
$56M
$63M
·
$16M
$-3M
$27M
·
$6M
$-39M
$-30M
·
$-600.0K
$48M
$52M
·
Neraca23
Metrik
Tren
Q3 2026
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
Cash & Equivalents
$56M
$74M
$47M
$60M
$79M
$50M
$46M
$20M
$13M
$38M
$38M
·
$58M
$250M
$146M
·
Receivables
$150M
$223M
$279M
$180M
$202M
$275M
$262M
$126M
$92M
$143M
$169M
·
$96M
$160M
$202M
·
Inventory
$257M
$179M
$258M
$312M
$265M
$221M
$367M
$414M
$408M
$374M
$392M
·
$340M
$262M
$301M
·
Other Current Assets
$36M
$32M
$48M
$21M
$24M
$20M
$23M
$27M
$34M
$48M
$28M
·
$38M
$30M
$35M
·
Current Assets
$499M
$508M
$632M
$572M
$571M
$565M
$698M
$587M
$547M
$604M
$628M
·
$532M
$701M
$685M
·
Goodwill
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$97M
$89M
$103M
$57M
$57M
$56M
Intangibles
$4M
$4M
$24M
$24M
$25M
$26M
$80M
$82M
$101M
$102M
$120M
·
$120M
$45M
$45M
·
Other Non-current Assets
$97M
$99M
$99M
$147M
$162M
$160M
$159M
$158M
$154M
$152M
$158M
·
$160M
$155M
$157M
·
Total Assets
$1.35B
$1.37B
$1.53B
$1.52B
$1.54B
$1.53B
$1.72B
$1.64B
$1.60B
$1.66B
$1.81B
·
$1.73B
$1.78B
$1.76B
·
Accounts Payable
$92M
$101M
$101M
$96M
$68M
$95M
$96M
$82M
$69M
$87M
$86M
·
$97M
$115M
$113M
·
Accrued Liabilities
$32M
$40M
$118M
$111M
$159M
$164M
$162M
$73M
$64M
$62M
$87M
·
$94M
$77M
$75M
·
Current Liabilities
$248M
$247M
$244M
$266M
$265M
$308M
$295M
$217M
$188M
$199M
$204M
·
$246M
$276M
$219M
·
Capital Leases
$31M
$34M
·
$39M
·
·
·
$39M
·
·
·
·
·
·
·
·
Deferred Tax
$51M
$52M
$59M
$54M
$56M
$54M
$56M
$56M
$59M
$60M
$61M
·
$62M
$61M
$59M
·
Other Non-current Liabilities
$69M
$74M
$73M
$126M
$133M
$136M
$141M
$129M
$126M
$126M
$172M
·
$172M
$137M
$145M
·
Long-term Debt
·
·
·
$832M
$825M
$808M
$974M
$918M
$875M
$877M
$914M
·
$721M
$826M
$832M
·
Total Debt
$717M
$713M
$884M
·
$825M
$808M
$974M
·
$875M
$877M
$914M
·
$721M
$826M
$832M
·
Common Stock
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
·
$400.0K
$400.0K
$400.0K
·
Retained Earnings
$-52M
$-46M
$-59M
$-78M
$-70M
$-53M
$-21M
$2M
$50M
$94M
$136M
·
$226M
$192M
$220M
·
Treasury Stock
$4M
$4M
$12M
$11M
$11M
$11M
$10M
$10M
$10M
$10M
$9M
·
$9M
$9M
$8M
·
AOCI
$-110M
$-102M
$-101M
$-108M
$-97M
$-126M
$-130M
$-96M
$-107M
$-104M
$-92M
·
$-91M
$-105M
$-106M
·
Stockholders' Equity
$264M
$274M
$260M
$234M
$250M
$236M
$263M
$317M
$352M
$400M
$460M
$521M
$537M
$485M
$510M
$265M
Liabilities + Equity
$1.35B
$1.37B
$1.53B
$1.52B
$1.54B
$1.53B
$1.72B
$1.64B
$1.60B
$1.66B
$1.81B
·
$1.73B
$1.78B
$1.76B
·
Arus Kas19
Metrik
Tren
Q3 2026
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
D&A
$26M
$28M
$26M
$27M
$23M
$26M
$27M
$27M
$26M
$27M
$26M
$26M
$24M
$24M
$24M
$30M
Stock-based Comp
$3M
$2M
$2M
$3M
$600.0K
$3M
$4M
$2M
$-700.0K
$-5M
$12M
$3M
$4M
$3M
$11M
$4M
Deferred Tax
$-1M
$-6M
$4M
$-2M
$-1M
$-2M
$3M
$-4M
$400.0K
$200.0K
$600.0K
$-200.0K
$-600.0K
$1M
$-5M
$3M
Amort. of Intangibles
·
·
·
$400.0K
$400.0K
·
·
$1M
$1M
·
·
$1M
$800.0K
$400.0K
$400.0K
$400.0K
Restructuring
·
·
·
·
·
·
·
·
·
$2M
$1M
·
$2M
$3M
·
·
Other Non-cash
·
·
$-89M
·
·
·
$-14M
·
·
·
$-28M
·
·
·
$-27M
·
Operating Cash Flow
$2M
$197M
$-37M
$-7M
$22M
$187M
$-4M
$-13M
$5M
$100M
$-52M
$-21M
$-17M
$147M
$2M
$-28M
CapEx
$21M
$18M
$23M
$16M
$18M
$14M
$22M
$21M
$28M
$43M
$49M
$70M
$41M
$29M
$20M
$28M
Investing Cash Flow
$-21M
$5M
$-23M
$-15M
$1M
$-14M
$-22M
$-21M
$-29M
$-44M
$-49M
$-72M
$-62M
$-30M
$-20M
$-27M
Debt Issued
·
·
·
·
·
$42M
$20M
·
$0
$31M
$38M
·
$200M
$2M
$35M
$5M
Net Debt Issued
·
·
·
·
·
·
$18M
·
·
·
$37M
·
·
·
$35M
·
Stock Issued
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$0
$241M
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
$0
·
·
·
$241M
·
Dividends Paid
·
·
·
$0
$0
$0
$0
$-100.0K
$0
$6M
$6M
$6M
$6M
$6M
$6M
$5M
Financing Cash Flow
$200.0K
$-174M
$47M
$3M
$5M
$-170M
$53M
$41M
$-3M
$-56M
$101M
$74M
$-113M
$-15M
$118M
$56M
Net Change in Cash
$-18M
$27M
$-13M
$-20M
$30M
$4M
$26M
$7M
$-27M
$0
$-400.0K
$-19M
$-192M
$104M
$100M
$-1M
Taxes Paid
$3M
$3M
$29M
$4M
$1M
$17M
$8M
$10M
$-500.0K
$9M
$13M
$600.0K
$-2M
$12M
$2M
$300.0K
Free Cash Flow
·
·
$-60M
·
·
·
$-26M
·
·
·
$-101M
·
·
·
$-18M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
$-117M
·
·
·
$-17M
·
Profitabilitas8
Metrik
Tren
Q3 2026
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
Gross Margin
17.6%
18.3%
16.0%
·
19.2%
15.5%
11.2%
·
16.1%
19.7%
20.7%
·
16.7%
20.7%
19.9%
·
Operating Margin
5.1%
12.4%
9.2%
·
7.4%
-0.63%
0.16%
·
2.9%
-10.8%
-16.2%
·
-0.29%
11.7%
7.9%
·
Net Margin
-2.6%
2.8%
4.7%
·
-7.9%
-6.5%
-7.7%
·
-21.5%
-10.7%
-22.0%
·
19.2%
-5.2%
-0.09%
·
Pretax Margin
0.33%
6.3%
4.1%
·
-6.3%
-4.5%
-4.5%
·
-5.4%
-15.0%
-21.4%
·
-1.4%
8.2%
3.3%
·
EBITDA Margin
5.1%
12.4%
15.9%
·
7.4%
-0.63%
8.9%
·
2.9%
-10.8%
-8.7%
·
-0.29%
11.7%
14.7%
·
ROA
-0.39%
0.88%
1.1%
·
-1.1%
-2.0%
-1.3%
·
-2.6%
-2.3%
-4.2%
·
2.4%
-1.3%
-0.02%
·
ROE
-2.2%
5.0%
7.1%
·
-5.7%
-10.1%
-6.5%
·
-9.8%
-8.8%
-15.5%
·
9.5%
-5.6%
-0.08%
·
ROIC
-9.1%
2.5%
3.6%
·
1.8%
-0.43%
0.07%
·
1.9%
-2.2%
-4.1%
·
0.68%
-2.4%
-0.05%
·
Likuiditas & Solvabilitas5
Metrik
Tren
Q3 2026
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
Current Ratio
2.0
2.1
2.6
·
2.2
1.8
2.4
·
2.9
3.0
3.1
·
2.2
2.5
3.1
·
Quick Ratio
0.8
1.2
1.3
·
1.1
1.1
1.0
·
0.6
0.9
1.0
·
0.6
1.5
1.6
·
Debt / Equity
2.7
2.6
3.4
·
3.3
3.4
3.7
·
2.5
2.2
2.0
·
1.3
1.7
1.6
·
LT Debt / Equity
2.7
2.6
3.4
·
3.3
3.4
3.7
·
2.5
2.2
2.0
·
1.3
1.7
1.6
·
Interest Coverage
·
·
·
·
·
·
·
·
·
-2.3
-3.5
·
-0.0
3.4
2.0
·
Efisiensi2
Metrik
Tren
Q3 2026
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
Asset Turnover
0.1
0.3
0.2
·
0.1
0.3
0.2
·
0.1
0.2
0.2
·
0.1
0.2
0.2
·
Receivables Turnover
1.2
1.8
1.5
·
1.5
2.4
1.4
·
2.2
2.4
1.8
·
2.0
2.3
1.8
·
Per Saham5
Metrik
Tren
Q3 2026
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
Revenue / Share
$5.10
$10.70
$9.37
·
$5.13
$11.91
$7.41
·
$4.91
$8.81
$8.29
·
$5.05
$10.00
$8.87
·
Cash Flow / Share
·
·
$-0.88
·
·
·
$-0.10
·
·
·
$-1.59
·
·
·
$0.05
·
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.15
$0.15
·
·
·
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
$0.15
$0.15
·
$0.15
$0.15
$0.15
·
EPS (TTM)
·
·
·
·
·
·
·
·
$-3.92
$-1.99
$-1.58
·
$0.23
$-0.88
$-0.71
·
Valuasi (TTM)6
Metrik
Tren
Q3 2026
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
Revenue TTM
$1.29B
$1.29B
$1.33B
·
$1.23B
$1.21B
$1.08B
·
$1.14B
$1.15B
$1.19B
·
$1.22B
$1.23B
$1.27B
·
Net Income TTM
$18M
$7M
$-38M
·
$-121M
$-148M
$-154M
·
$-162M
$-82M
$-64M
·
$11M
$-33M
$-24M
·
P/E
·
·
·
·
·
·
·
·
-2.6
-7.9
-16.0
·
147.8
-39.0
-57.7
·
Earnings Yield
·
·
·
·
·
·
·
·
-38.0%
-12.6%
-6.2%
·
0.68%
-2.6%
-1.7%
·
Payout Ratio
·
·
·
·
·
·
0.00%
·
·
·
-8.5%
·
·
·
-2100.0%
·
Annual Payout
$0
$0
$0
·
$-100.0K
$-100.0K
$6M
·
$19M
$25M
$25M
·
$24M
$23M
$22M
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2025-06-30
2024-09-30
2023-12-31
2023-09-30
Pendapatan
$1.24B
·
$1.12B
·
$1.20B
Margin Kotor %
15.3%
·
17.4%
·
19.3%
Margin Operasi %
2.0%
·
-10.4%
·
6.4%
Laba Bersih
$-80M
·
$-206M
·
$10M
EPS Dilusian
·
·
$-4.99
·
$0.25
Metrik
2025-09-30
2025-06-30
2024-09-30
2023-12-31
2023-09-30
Utang / Ekuitas
3.6
·
2.9
·
1.5
Rasio Lancar
2.2
·
2.7
·
2.2
Rasio Cepat
0.9
·
0.7
·
0.6
Metrik
2025-09-30
2025-06-30
2024-09-30
2023-12-31
2023-09-30
Arus Kas Bebas
$128M
·
$-100M
·
$-48M
Pemilik institusional (13F)
251 pengaju
· $1.3B 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.
Pemegang251
Nilai yang dipegang$1.3B
Posisi baru56
Posisi yang keluar24
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
56 (+15 vs Kuartal sebelumnya)
24 (0 vs Kuartal sebelumnya)
74 (+15 vs Kuartal sebelumnya)
53 (-2 vs Kuartal sebelumnya)
-1.2M
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
Koch Industries, LLC, KM&T Investment Holdings, LLC, Koch, Inc.
YBR Holdings, LLC, YBR Netherlands I, L.P., YBR Netherlands II, L.P., Apollo Investment Fund V, L.P., Apollo Overseas Partners V, L.P., Apollo Netherlands Partners V (A), L.P., Apollo Netherlands Partners V (B), L.P., Apollo German Partners V GmbH & Co. KG, Apollo Management V, L.P., Apollo Advisors V, L.P.
×3 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
67 orang dalam
· 13 pejabat · 18 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 34 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.