nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.00%
Rasio Pembayaran Dividen0.00%
Pembayaran Tahunan≈$0.40Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 30, 2024
$0,10
USD
≈11.3%
Jun 28, 2024
$0,25
USD
≈12.5%
Mar 27, 2024
$0,25
USD
≈11.9%
Des 28, 2023
$0,25
USD
≈8.8%
Sep 28, 2023
$0,25
USD
≈12.3%
Jun 29, 2023
$0,37
USD
≈13.1%
Mar 30, 2023
$0,37
USD
≈13.1%
Des 29, 2022
$0,37
USD
≈10.0%
Sep 29, 2022
$0,37
USD
≈12.4%
Jun 29, 2022
$0,37
USD
≈6.6%
Mar 30, 2022
$0,37
USD
≈4.1%
Des 30, 2021
$0,37
USD
≈2.4%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-1230.2%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 4, 2026
$-0.63
$-0.25
-151.1%
31 Maret 2026
Mei 12, 2026
$-0.52
$-0.17
-209.0%
31 Des. 2025
$-0.71
$-0.13
-449.5%
30 Sep. 2025
$-0.15
$-0.11
-33.7%
30 Juni 2025
$-0.77
$-0.01
-6370.6%
31 Maret 2025
$-0.25
$-0.09
-167.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$188M
$248M
$307M
$287M
$263M
$274M
SG&A Expense
$20M
$16M
$17M
$19M
$13M
$9M
Operating Expenses
$179M
$165M
$155M
$130M
$108M
$61M
Interest Expense
$305M
$440M
$471M
$247M
$181M
$172M
Interest Income
$390M
$601M
$698M
$471M
$415M
$446M
Other Non-op
·
·
·
·
$6M
$-7M
Net Income
$-489M
$-221M
$6M
$112M
$161M
$195M
EPS (Basic)
$-3.49
$-1.60
$0.02
$0.79
$1.27
$1.52
EPS (Diluted)
$-3.49
$-1.60
$0.02
$0.79
$1.27
$1.52
Shares (Basic)
140,149,720
139,225,441
138,617,043
139,306,311
134,539,645
132,980,316
Shares (Diluted)
140,149,720
139,225,441
138,617,043
139,306,311
134,539,645
132,980,316
Neraca11
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$173M
$99M
$187M
$306M
$310M
$428M
Total Assets
$4.72B
$6.97B
$8.07B
$8.24B
$7.46B
$6.95B
Total Liabilities
$3.19B
$4.96B
$5.77B
$5.79B
$4.85B
$4.33B
Long-term Debt
$3.16B
$4.90B
$5.69B
$5.69B
$4.76B
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
Paid-in Capital
$2.75B
$2.74B
$2.73B
$2.71B
$2.73B
$2.49B
Retained Earnings
$-1.22B
$-733M
$-427M
$-257M
$-161M
$526M
Treasury Stock
·
·
·
·
$4M
·
Stockholders' Equity
$1.53B
$2.01B
$2.30B
$2.46B
$2.60B
$2.48B
Liabilities + Equity
$4.72B
$6.97B
$8.07B
$8.24B
$7.46B
$6.95B
Shares Outstanding
140,218,764
139,362,657
138,745,357
138,376,144
139,840,088
132,848,720
Arus Kas10
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$11M
$10M
$9M
$8M
·
·
Stock-based Comp
$14M
$18M
$17M
$8M
$9M
$6M
Operating Cash Flow
$-30M
$85M
$111M
$111M
$214M
$140M
Investing Cash Flow
$1.87B
$780M
$-39M
$-773M
$-373M
$-209M
Stock Issued
·
·
·
·
$103M
$70M
Stock Repurchased
·
·
·
$21M
$4M
·
Net Stock Activity
·
·
·
$-21M
$103M
·
Dividends Paid
$0
$121M
$192M
$208M
$205M
·
Financing Cash Flow
$-1.78B
$-946M
$-205M
$676M
$63M
$161M
Net Change in Cash
$57M
$-81M
$-133M
$14M
$-97M
$93M
Profitabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
-260.4%
-89.1%
2.0%
39.1%
65.2%
·
ROA
-8.4%
-2.9%
0.07%
1.4%
2.2%
·
ROE
-29.7%
-10.8%
0.26%
4.5%
6.4%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$10.93
$14.41
$16.58
$17.75
$18.35
·
Revenue / Share
$1.34
$1.78
$2.21
$2.06
$1.84
·
Cash Flow / Share
$-0.22
$0.61
$0.80
$0.80
$1.59
·
Cash / Share
$1.24
$0.71
$1.35
$2.21
$2.22
·
Dividend / Share
·
$0.60
·
·
·
·
EPS (TTM)
$-3.49
$-1.60
$0.02
$0.79
$1.27
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
-24.4%
-19.0%
6.7%
9.3%
-4.0%
·
Revenue CAGR 3Y
-13.2%
-1.8%
3.9%
·
·
·
Revenue CAGR 5Y
-7.2%
·
·
·
·
·
EPS YoY
·
·
-97.5%
-37.8%
-16.4%
·
EPS CAGR 3Y
·
·
-76.4%
·
·
·
Net Income YoY
·
·
-94.6%
-30.4%
-17.2%
·
Net Income CAGR 3Y
·
·
-68.6%
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$188M
$248M
$307M
$287M
$263M
·
Net Income TTM
$-489M
$-221M
$6M
$112M
$161M
·
Market Cap
$429M
$630M
$1.89B
$2.04B
$2.29B
·
P/E
-0.9
-2.8
681.5
18.6
12.9
·
P/S
2.3
2.5
6.2
7.1
8.7
·
P/B
0.3
0.3
0.8
0.8
0.9
·
P / Tangible Book
0.3
0.3
0.8
0.8
0.9
·
P / Cash Flow
-14.1
7.5
17.0
18.3
10.7
·
Dividend Yield
0.00%
19.2%
10.2%
10.2%
8.9%
·
Earnings Yield
-114.1%
-35.4%
0.15%
5.4%
7.8%
·
Payout Ratio
0.00%
-54.5%
3188.3%
·
·
·
Annual Payout
$0
$121M
$192M
$208M
$205M
·
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
$30M
$30M
$47M
$46M
$52M
$43M
$60M
$65M
$64M
$59M
$76M
$81M
$81M
$69M
$84M
$76M
SG&A Expense
$5M
$3M
$6M
$5M
$5M
$4M
$3M
$4M
$5M
$4M
$4M
$4M
$4M
$5M
$5M
$5M
Operating Expenses
$49M
$47M
$52M
$46M
$43M
$38M
$43M
$42M
$41M
$39M
$41M
$40M
$38M
$37M
$37M
$36M
Interest Expense
$47M
$51M
$62M
$72M
$82M
$89M
$100M
$111M
$113M
$116M
$121M
$124M
$120M
$106M
$87M
$68M
Interest Income
$46M
$59M
$74M
$89M
$108M
$118M
$133M
$153M
$155M
$161M
$171M
$182M
$181M
$164M
$154M
$127M
Pretax Income
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$42M
Net Income
$-255M
$-54M
$-219M
$-10M
$-182M
$-79M
$-101M
$-56M
$-12M
$-53M
$34M
$-69M
$4M
$37M
$-23M
$42M
EPS (Basic)
$-1.81
$-0.39
$-1.56
$-0.07
$-1.30
$-0.56
$-0.72
$-0.40
$-0.09
$-0.39
$0.24
$-0.50
$0.02
$0.26
$-0.17
$0.30
EPS (Diluted)
$-1.81
$-0.39
$-1.56
$-0.07
$-1.30
$-0.56
$-0.72
$-0.40
$-0.09
$-0.39
$0.24
$-0.50
$0.02
$0.26
$-0.17
$0.30
Shares (Basic)
141,419,175
140,456,493
·
140,563,026
140,105,546
139,475,685
·
139,561,491
139,078,117
138,791,113
·
138,899,168
138,399,446
138,385,810
·
139,430,153
Shares (Diluted)
141,419,175
140,456,493
·
140,563,026
140,105,546
139,475,685
·
139,561,491
139,078,117
138,791,113
·
138,899,168
138,399,446
138,385,810
·
139,430,153
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
$90M
$117M
$173M
$340M
$209M
$128M
$99M
$114M
$148M
$233M
$187M
$307M
$253M
$427M
$306M
$226M
Total Assets
$3.84B
$4.16B
$4.72B
$5.44B
$5.82B
$6.66B
$6.97B
$7.31B
$7.58B
$7.76B
·
$8.05B
$8.40B
$8.48B
·
$8.06B
Total Liabilities
$2.60B
$2.67B
$3.19B
$3.69B
$4.07B
$4.72B
$4.96B
$5.20B
$5.41B
$5.54B
·
$5.75B
$6.00B
$6.04B
·
$5.52B
Long-term Debt
$2.60B
$2.67B
$3.16B
$3.66B
$4.03B
$4.68B
$4.90B
$5.14B
$5.34B
$5.47B
·
$5.67B
$5.90B
$5.94B
·
$5.43B
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
Paid-in Capital
$2.77B
$2.77B
$2.75B
$2.75B
$2.75B
$2.75B
$2.74B
$2.74B
$2.73B
$2.73B
·
$2.72B
$2.72B
$2.72B
·
$2.72B
Retained Earnings
$-1.53B
$-1.28B
$-1.22B
$-1.00B
$-994M
$-812M
$-733M
$-633M
$-562M
$-515M
·
$-425M
$-321M
$-273M
·
$799M
Stockholders' Equity
$1.24B
$1.49B
$1.53B
$1.75B
$1.76B
$1.93B
$2.01B
$2.10B
$2.17B
$2.22B
$2.30B
$2.30B
$2.40B
$2.44B
$2.46B
$2.54B
Liabilities + Equity
$3.84B
$4.16B
$4.72B
$5.44B
$5.82B
$6.66B
$6.97B
$7.31B
$7.58B
$7.76B
·
$8.05B
$8.40B
$8.48B
·
$8.06B
Shares Outstanding
141,084,206
140,218,764
140,218,764
140,218,764
139,822,001
139,362,657
139,362,657
139,362,657
138,954,433
138,746,691
138,745,357
138,728,690
138,385,904
138,376,144
138,376,144
138,970,498
Arus Kas8
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
$6M
$6M
$4M
$845.0K
$438.0K
$3M
$3M
$3M
$3M
·
·
·
·
·
·
Stock-based Comp
$2M
$2M
$2M
$2M
$5M
$5M
$5M
$5M
$4M
$4M
$5M
$4M
$4M
$3M
$3M
$3M
Operating Cash Flow
$-12M
$-6M
$2M
$9M
$-6M
$-36M
$18M
$39M
$6M
$21M
$27M
$42M
$22M
$20M
$20M
$19M
Investing Cash Flow
$51M
$401M
$339M
$505M
$749M
$275M
$233M
$180M
$80M
$287M
$-132M
$297M
$-106M
$-98M
$-122M
$-278M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8M
$10M
Dividends Paid
·
·
·
·
·
·
$14M
$36M
$36M
$35M
$35M
$52M
$52M
$52M
$52M
$52M
Financing Cash Flow
$-67M
$-454M
$-507M
$-386M
$-664M
$-224M
$-262M
$-244M
$-168M
$-271M
$-11M
$-293M
$-97M
$196M
$188M
$24M
Net Change in Cash
$-28M
$-60M
$-165M
$128M
$79M
$15M
$-11M
$-25M
$-82M
$37M
$-116M
$45M
$-181M
$118M
$-57M
$-92M
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
-859.7%
-183.9%
·
-20.7%
-351.9%
-181.3%
·
-86.7%
-17.9%
-89.8%
·
-85.6%
5.3%
·
·
55.3%
Pretax Margin
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
55.3%
ROA
-5.3%
-1.0%
·
-0.15%
-2.7%
-1.1%
·
-0.73%
-0.14%
-0.65%
·
-0.86%
0.05%
·
·
0.55%
ROE
-17.1%
-3.2%
·
-0.49%
-9.2%
-3.8%
·
-2.5%
-0.51%
-2.3%
·
-2.9%
0.17%
·
·
1.7%
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
Per Saham6
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
$8.77
$10.65
·
$12.47
$12.57
$13.88
·
$15.10
$15.63
$15.97
·
$16.56
$17.35
·
·
$18.24
Revenue / Share
$0.21
$0.21
·
$0.33
$0.37
$0.31
·
$0.46
$0.46
$0.42
·
$0.58
$0.58
·
·
$0.55
Cash Flow / Share
·
$-0.05
·
·
·
$-0.26
·
·
·
$0.15
·
·
·
·
·
·
Cash / Share
$0.64
$0.83
·
$2.42
$1.50
$0.92
·
$0.82
$1.07
$1.68
·
$2.22
$1.83
·
·
$1.62
Dividend / Share
·
·
·
·
·
·
·
·
$0.25
$0.25
$0.25
$0.25
$0.37
$0.37
$0.37
$0.37
EPS (TTM)
$-3.83
$-3.32
·
$-2.65
$-2.98
$-1.77
·
$-0.64
$-0.74
$-0.63
·
$-0.39
$0.41
$1.22
·
$1.08
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
$152M
$174M
·
$201M
$220M
$233M
·
$264M
$280M
$296M
·
$314M
$310M
$273M
·
$274M
Net Income TTM
$-538M
$-465M
·
$-371M
$-417M
$-247M
·
$-87M
$-99M
$-83M
·
$-51M
$61M
$171M
·
$151M
Market Cap
$332M
$334M
·
$466M
$398M
$520M
·
$1.04B
$1.11B
$1.35B
·
$1.54B
$1.57B
·
·
$1.63B
P/E
-0.6
-0.7
·
-1.3
-1.0
-2.1
·
-11.7
-10.8
-15.5
·
-28.4
27.7
9.5
·
10.9
P/S
2.2
1.9
·
2.3
1.8
2.2
·
4.0
4.0
4.6
·
4.9
5.1
·
·
5.9
P/B
0.3
0.2
·
0.3
0.2
0.3
·
0.5
0.5
0.6
·
0.7
0.7
·
·
0.6
P / Tangible Book
0.3
0.2
·
0.3
0.2
0.3
·
0.5
0.5
0.6
·
0.7
0.7
0.7
·
0.6
P / Cash Flow
·
-51.5
·
·
·
-14.5
·
·
·
63.0
·
·
·
·
·
·
Dividend Yield
36.4%
36.2%
·
25.9%
30.3%
23.2%
·
13.6%
14.2%
13.0%
·
13.6%
13.3%
·
·
·
Earnings Yield
-163.0%
-139.5%
·
-79.8%
-104.6%
-47.4%
·
-8.5%
-9.2%
-6.5%
·
-3.5%
3.6%
10.5%
·
9.2%
Payout Ratio
·
·
·
·
·
·
·
·
·
-66.9%
·
·
·
·
·
·
Annual Payout
$121M
$121M
·
$121M
$121M
$121M
·
$142M
$159M
$175M
·
$209M
$209M
·
·
·
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
$188M
$248M
$307M
$287M
$263M
Laba Bersih
$-489M
$-221M
$6M
$112M
$161M
EPS Dilusian
$-3.49
$-1.60
$0.02
$0.79
$1.27
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)
121 pengaju
· $220.8M 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.
Pemegang121
Nilai yang dipegang$220.8M
Posisi baru13
Posisi yang keluar20
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
13 (-8 vs Kuartal sebelumnya)
20 (+3 vs Kuartal sebelumnya)
45 (+13 vs Kuartal sebelumnya)
37 (-8 vs Kuartal sebelumnya)
-19K
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 14 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.