Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata5.2%
Laporan BerikutnyaOkt 22, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 23, 2026
$0.83
$0.90
-7.5%
31 Maret 2026
$0.91
$0.86
5.5%
31 Des. 2025
$0.92
$0.92
0.03%
30 Sep. 2025
$0.97
$0.88
10.7%
30 Juni 2025
$0.91
$0.80
14.4%
31 Maret 2025
$0.86
$0.80
8.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
Revenue
$228M
$139M
$114M
$89M
Interest Expense
·
·
$33M
$8M
Interest Income
$203M
$121M
$99M
$75M
Pretax Income
$34M
$33M
$26M
$28M
Income Tax
$6M
$6M
$4M
$4M
Net Income
$28M
$27M
$21M
$24M
EPS (Basic)
$2.02
$3.27
$2.82
$3.15
EPS (Diluted)
$2.01
$3.25
$2.82
$3.15
Shares (Basic)
13,941,260
8,166,472
7,532,998
7,504,173
Shares (Diluted)
13,992,099
8,221,065
7,572,290
7,527,371
Neraca13
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$88M
$97M
$55M
$44M
PP&E (Net)
$48M
$27M
$30M
$28M
PP&E (Gross)
$80M
$49M
$51M
$46M
Accum. Depreciation
$32M
$22M
$21M
$18M
Goodwill
$130M
$60M
$60M
$60M
Intangibles
$31M
$1M
$2M
·
Total Assets
$4.41B
$2.72B
$2.58B
$2.39B
Total Liabilities
$3.95B
$2.46B
$2.38B
$2.22B
Retained Earnings
$103M
$91M
$74M
$68M
AOCI
$-36M
$-38M
$-52M
$-72M
Stockholders' Equity
$465M
$260M
$196M
$161M
Liabilities + Equity
$4.41B
$2.72B
$2.58B
$2.39B
Shares Outstanding
15,000,939
8,965,483
7,548,217
7,516,098
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
Stock-based Comp
$883.0K
$720.0K
$1M
$958.0K
Deferred Tax
$-113.0K
$-271.0K
$-24.0K
$-15.0K
Amort. of Intangibles
$6M
$757.0K
$955.0K
$1M
Operating Cash Flow
$32M
$47M
$46M
$44M
CapEx
$7M
$2M
$4M
$1M
Investing Cash Flow
$107M
$-96M
$-181M
$-90M
Debt Issued
·
$315M
$420M
$726M
Net Debt Issued
·
$-25M
$150M
$0
Stock Issued
$892.0K
$674.0K
$231.0K
$172.0K
Stock Repurchased
$3M
$0
$0
$682.0K
Net Stock Activity
$-2M
$674.0K
$231.0K
$-595.0K
Dividends Paid
$17M
$9M
$8M
$8M
Financing Cash Flow
$-147M
$91M
$146M
$58M
Net Change in Cash
$-9M
$41M
$11M
$12M
Taxes Paid
$7M
$6M
$4M
$2M
Free Cash Flow
$25M
$47M
$42M
$44M
Levered FCF
·
·
$15M
$37M
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
Net Margin
12.4%
19.2%
26.3%
29.0%
Pretax Margin
15.0%
23.8%
31.6%
34.0%
ROA
0.79%
0.98%
0.86%
0.99%
ROE
6.3%
10.5%
11.3%
14.5%
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.1
0.1
0.0
0.0
Per Saham6
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$31.02
$29.05
$25.92
$22.47
Revenue / Share
$16.27
$16.92
$10.67
$10.81
Cash Flow / Share
$2.27
$5.92
$6.14
$5.98
Cash / Share
$5.87
$10.79
$7.34
$5.85
Dividend / Share
$1.13
$1.09
$1.05
$1.01
EPS (TTM)
$2.01
$3.25
$2.82
$3.15
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
63.6%
22.1%
27.8%
·
Revenue CAGR 3Y
36.7%
·
·
·
EPS YoY
-38.1%
15.2%
-10.5%
10.1%
EPS CAGR 3Y
-13.9%
4.3%
10.9%
·
EPS CAGR 5Y
-0.59%
·
·
·
Net Income YoY
5.4%
25.7%
-10.1%
7.2%
Net Income CAGR 3Y
6.0%
6.6%
10.8%
·
Net Income CAGR 5Y
12.5%
·
·
·
Dividends Paid CAGR 5Y
22.4%
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$228M
$139M
$114M
$89M
Net Income TTM
$28M
$27M
$21M
$24M
Market Cap
$443M
$320M
$221M
$218M
P/E
14.7
11.0
10.4
9.2
P/S
1.9
2.3
1.9
2.4
P/B
1.0
1.2
1.1
1.3
P / Tangible Book
1.5
1.6
1.7
2.2
P / Cash Flow
13.9
6.6
4.8
4.8
P / FCF
17.6
6.8
5.2
5.0
Dividend Yield
3.8%
2.8%
3.6%
3.5%
Earnings Yield
6.8%
9.1%
9.6%
10.9%
Payout Ratio
60.2%
33.7%
37.2%
32.1%
Annual Payout
$17M
$9M
$8M
$8M
Laporan Laba Rugi10
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
$59M
$59M
$60M
$62M
$60M
$45M
$100M
$3M
$3M
$32M
$105M
$3M
$3M
$3M
$81M
$3M
Interest Expense
·
·
·
·
·
·
·
·
$12M
$12M
·
$10M
$7M
$4M
·
$2M
Interest Income
$54M
$53M
$54M
$55M
$54M
$40M
$31M
$32M
$30M
$28M
$28M
$26M
$23M
$21M
$21M
$19M
Pretax Income
$15M
$17M
$17M
$18M
$17M
$-18M
$9M
$9M
$8M
$7M
$6M
$6M
$6M
$7M
$8M
$7M
Income Tax
$3M
$3M
$3M
$4M
$3M
$-4M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Net Income
$12M
$14M
$14M
$15M
$14M
$-14M
$7M
$7M
$7M
$6M
$5M
$5M
$5M
$6M
$7M
$6M
EPS (Basic)
$0.83
$0.91
$1.44
$0.98
$0.90
$-1.30
$0.79
$0.86
$0.87
$0.75
$0.70
$0.68
$0.69
$0.75
$0.89
$0.77
EPS (Diluted)
$0.83
$0.91
$1.43
$0.97
$0.90
$-1.29
$0.79
$0.85
$0.87
$0.74
$0.70
$0.68
$0.69
$0.75
$0.89
$0.77
Shares (Basic)
14,962,556
14,990,017
·
15,014,933
14,999,067
10,676,068
·
8,567,548
7,569,241
7,552,680
·
7,537,996
7,529,177
7,519,282
·
7,507,538
Shares (Diluted)
15,006,518
15,041,910
·
15,061,155
15,035,113
10,740,084
·
8,615,817
7,604,963
7,600,016
·
7,568,034
7,551,897
7,552,329
·
7,520,358
Neraca13
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
$89M
$84M
$88M
$99M
$156M
$139M
$97M
$146M
$101M
$150M
·
$145M
$77M
$55M
·
$51M
PP&E (Net)
$50M
$49M
$48M
$46M
$46M
$44M
$27M
$27M
$27M
$28M
·
$30M
$29M
$29M
·
$29M
PP&E (Gross)
·
·
$80M
·
·
·
$49M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$32M
·
·
·
$22M
·
·
·
·
·
·
·
·
·
Goodwill
$130M
$130M
$130M
$127M
$127M
$127M
$60M
$60M
$60M
$60M
$60M
$60M
$60M
$60M
$60M
$60M
Intangibles
$28M
$29M
$31M
$32M
$33M
$35M
$1M
·
·
·
·
·
·
·
·
·
Total Assets
$4.46B
$4.39B
$4.41B
$4.30B
$4.31B
$4.31B
$2.72B
$2.73B
$2.62B
$2.67B
$2.58B
$2.57B
$2.48B
$2.41B
$2.39B
$2.36B
Total Liabilities
$3.97B
$3.92B
$3.95B
$3.85B
$3.88B
$3.88B
$2.46B
$2.48B
$2.41B
$2.46B
·
$2.39B
$2.30B
$2.24B
·
$2.21B
Retained Earnings
$120M
$112M
$103M
$93M
$83M
$73M
$91M
$87M
$82M
$77M
·
$70M
$67M
$64M
·
$64M
AOCI
$-34M
$-40M
$-36M
$-42M
$-49M
$-44M
$-38M
$-45M
$-41M
$-44M
·
$-62M
$-61M
$-68M
·
$-79M
Stockholders' Equity
$483M
$470M
$465M
$450M
$432M
$427M
$260M
$248M
$215M
$207M
$196M
$181M
$179M
$169M
$169M
$157M
Liabilities + Equity
$4.46B
$4.39B
$4.41B
$4.30B
$4.31B
$4.31B
$2.72B
$2.73B
$2.62B
$2.67B
·
$2.57B
$2.48B
$2.41B
·
$2.36B
Shares Outstanding
14,950,472
14,960,200
15,000,939
15,017,802
15,008,864
14,975,034
8,965,483
8,959,664
7,573,618
7,556,137
·
7,541,187
7,534,658
7,521,749
·
7,510,036
Arus Kas14
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
Stock-based Comp
$266.0K
$298.0K
$259.0K
$242.0K
$192.0K
$190.0K
$179.0K
$-35.0K
$281.0K
$295.0K
$264.0K
$254.0K
$252.0K
$235.0K
$232.0K
$233.0K
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$680.0K
$153.0K
$198.0K
$203.0K
$203.0K
$203.0K
$247.0K
$253.0K
$252.0K
$252.0K
$297.0K
Operating Cash Flow
$30M
$-177.0K
$14M
$15M
$9M
$-9M
$23M
$-7M
$16M
$15M
$-11M
$32M
$16M
$9M
$12M
$10M
CapEx
$3M
$2M
$2M
$2M
$2M
$835.0K
$659.0K
$253.0K
$483.0K
$311.0K
$780.0K
$1M
$1M
$1M
$-74.0K
$537.0K
Investing Cash Flow
$-65M
$15M
$-118M
$-42M
$10M
$260M
$-41M
$-59M
$-4M
$8M
$-85M
$-29M
$-48M
$-19M
$-29M
$-8M
Stock Issued
$244.0K
$255.0K
$214.0K
$246.0K
$260.0K
$172.0K
$174.0K
$385.0K
$59.0K
$56.0K
$63.0K
$52.0K
$64.0K
$52.0K
$92.0K
$0
Stock Repurchased
$1M
$1M
·
·
$-2M
$2M
·
·
·
$0
$0
$0
$0
$0
$0
$0
Net Stock Activity
·
$-1M
·
·
·
$-2M
·
·
·
$56.0K
·
·
·
·
·
·
Dividends Paid
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Financing Cash Flow
$39M
$-18M
$93M
$-30M
$-2M
$-208M
$-32M
$112M
$-61M
$72M
$7M
$65M
$54M
$21M
$9M
$9M
Net Change in Cash
$4M
$-4M
$-11M
$-57M
$17M
$43M
$-49M
$45M
$-49M
$95M
$-89M
$68M
$22M
$11M
$-8M
$11M
Taxes Paid
$0
$0
$4M
$0
$3M
$0
$2M
$2M
$3M
$0
$550.0K
$1M
$3M
$0
$2M
$200.0K
Free Cash Flow
·
$-2M
·
·
·
$-7M
·
·
·
$15M
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$5M
·
·
·
·
·
·
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
29.9%
23.2%
·
32.8%
31.6%
-31.0%
·
219.3%
207.7%
190.0%
·
174.5%
·
·
·
200.2%
Pretax Margin
36.1%
28.2%
·
41.0%
38.9%
-39.2%
·
276.7%
257.8%
230.7%
·
211.2%
·
·
·
236.6%
ROA
0.28%
0.32%
·
0.42%
0.39%
-0.40%
·
0.28%
0.26%
0.22%
·
0.21%
·
·
·
0.25%
ROE
2.7%
3.1%
·
4.2%
4.2%
-4.4%
·
3.4%
3.4%
3.0%
·
3.0%
·
·
·
3.0%
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
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
$32.29
$31.42
·
$29.94
$28.77
$28.52
·
$27.65
$28.32
$27.36
·
$24.02
·
·
·
$20.86
Revenue / Share
$2.77
$3.93
·
$2.97
$2.85
$4.18
·
$0.39
$0.42
$0.39
·
$0.39
·
·
·
$0.39
Cash Flow / Share
·
$-0.01
·
·
·
$-0.60
·
·
·
$2.02
·
·
·
·
·
·
Cash / Share
$5.93
$5.63
·
$6.59
$10.41
$9.31
·
$16.29
$13.34
$19.87
·
$19.18
·
·
·
$6.86
Dividend / Share
$0.29
$0.29
$0.29
$0.28
$0.28
$0.28
$0.28
$0.27
$0.27
$0.27
$0.27
$0.26
$0.26
$0.26
$0.26
$0.25
EPS (TTM)
$4.14
$4.21
·
$1.37
$1.25
$1.22
·
$3.16
$2.99
$2.81
·
$3.01
$3.10
$3.16
·
$2.92
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
$240M
$242M
·
$267M
$209M
$151M
·
$144M
$144M
$144M
·
$89M
$89M
$89M
·
·
Net Income TTM
$55M
$56M
·
$21M
$14M
$7M
·
$25M
$23M
$21M
·
$23M
$23M
$24M
·
$22M
Market Cap
$508M
$421M
·
$435M
$431M
$431M
·
$277M
$217M
$207M
·
$148M
·
·
·
$163M
P/E
8.2
6.7
·
21.1
23.0
23.6
·
9.8
9.6
9.7
·
6.5
7.4
8.0
·
7.4
P/S
2.1
1.7
·
1.6
2.1
2.8
·
1.9
1.5
1.4
·
1.7
·
·
·
·
P/B
1.1
0.9
·
1.0
1.0
1.0
·
1.1
1.0
1.0
·
0.8
·
·
·
1.0
P / Tangible Book
1.6
1.4
·
1.5
1.6
1.6
·
1.5
1.4
1.4
·
1.2
1.5
1.7
·
1.7
P / Cash Flow
·
-2376.7
·
·
·
-66.6
·
·
·
13.5
·
·
·
·
·
·
Dividend Yield
3.4%
4.1%
·
3.5%
3.1%
2.6%
·
3.1%
3.7%
3.9%
·
5.3%
·
·
·
4.6%
Earnings Yield
12.2%
15.0%
·
4.7%
4.4%
4.2%
·
10.2%
10.4%
10.3%
·
15.3%
13.5%
12.5%
·
13.4%
Payout Ratio
·
31.6%
·
·
·
-30.1%
·
·
·
36.2%
·
·
·
·
·
·
Annual Payout
$17M
$17M
·
$15M
$13M
$11M
·
$9M
$8M
$8M
·
$8M
$8M
$8M
·
$8M
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Pendapatan
$228M
·
·
$139M
·
Laba Bersih
$28M
·
·
$27M
·
EPS Dilusian
$2.01
·
·
$3.25
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$25M
·
·
$47M
·
Pemilik institusional (13F)
130 pengaju
· $259.6M 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.
Pemegang130
Nilai yang dipegang$259.6M
Posisi baru25
Posisi yang keluar15
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
25 (+2 vs Kuartal sebelumnya)
15 (+4 vs Kuartal sebelumnya)
51 (+12 vs Kuartal sebelumnya)
22 (-10 vs Kuartal sebelumnya)
+224K
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 23 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.