Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$163.1K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$0.24Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Feb 24, 2020
$0,06
USD
≈1.1%
Nov 14, 2019
$0,06
USD
≈1.2%
Agu 22, 2019
$0,06
USD
≈1.9%
Jun 13, 2019
$0,06
USD
≈1.5%
Feb 25, 2019
$0,06
USD
≈1.3%
Nov 15, 2018
$0,06
USD
≈1.3%
Agu 23, 2018
$0,06
USD
≈0.93%
Jun 14, 2018
$0,06
USD
≈0.95%
Feb 26, 2018
$0,06
USD
≈1.2%
Nov 16, 2017
$0,06
USD
≈0.97%
Agu 23, 2017
$0,06
USD
≈1.4%
Jun 14, 2017
$0,06
USD
≈1.4%
Feb 24, 2017
$0,06
USD
≈1.4%
Nov 16, 2016
$0,06
USD
≈2.0%
Agu 24, 2016
$0,06
USD
≈2.2%
Jun 15, 2016
$0,06
USD
≈2.0%
Feb 26, 2016
$0,06
USD
≈2.1%
Nov 18, 2015
$0,06
USD
≈1.9%
Agu 26, 2015
$0,06
USD
≈2.6%
Jun 17, 2015
$0,06
USD
≈1.9%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata52.7%
Laporan BerikutnyaOkt 27, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 29, 2026
$0.26
$0.14
83.7%
31 Maret 2026
$0.01
$0.03
-69.0%
31 Des. 2025
$0.01
$0.03
-69.0%
30 Sep. 2025
$-0.06
$-0.20
70.4%
30 Juni 2025
$0.02
$-0.02
211.7%
31 Maret 2025
$-0.02
$-0.17
88.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$453M
$402M
$636M
$813M
$887M
$636M
$583M
$452M
$353M
$282M
$270M
$317M
Cost of Revenue
·
·
·
·
·
$364M
$354M
$292M
$209M
$182M
$181M
$211M
Gross Profit
·
·
·
·
·
·
·
·
$141M
$95M
$89M
$106M
R&D Expense
$92M
$85M
$89M
$93M
$92M
$86M
$86M
$56M
$41M
$35M
$33M
$36M
SG&A Expense
$124M
$128M
$132M
$131M
$127M
$129M
$143M
$97M
$61M
$55M
$51M
$51M
Operating Expenses
$523M
$473M
$593M
$687M
$686M
$633M
$636M
$482M
$315M
$279M
$262M
$297M
Operating Income
$-70M
$-72M
$43M
$126M
$202M
$3M
$-52M
$-30M
$38M
$3M
$8M
$19M
Interest Expense
$2M
$618.0K
$3M
$4M
$6M
$14M
$21M
$5M
$54.0K
·
·
·
Pretax Income
$-62M
$-65M
$46M
$127M
$192M
$-13M
$-72M
$-32M
$35M
$6M
$8M
$19M
Income Tax
$12M
$5M
$18M
$30M
$25M
$666.0K
$-3M
$631.0K
$2M
$3M
$2M
$5M
Net Income
$-74M
$-70M
$28M
$97M
$167M
$-14M
$-70M
$-32M
$33M
$3M
$250.0K
$9M
EPS (Basic)
$-1.59
$-1.49
$0.59
$2.01
$3.53
$-0.33
$-1.69
$-1.01
$1.18
$0.11
$0.01
$0.34
EPS (Diluted)
$-1.59
$-1.49
$0.59
$1.98
$3.45
$-0.33
$-1.69
$-1.01
$1.14
$0.11
$0.01
$0.33
Shares (Basic)
46,723,000
46,908,000
47,486,000
48,178,000
47,409,000
41,854,000
41,159,000
31,776,000
27,836,000
26,659,000
26,057,000
25,393,000
Shares (Diluted)
46,723,000
46,908,000
48,025,000
48,799,000
48,460,000
41,854,000
41,159,000
31,776,000
28,916,000
27,480,000
26,788,000
26,006,000
EBITDA
$-19M
$-19M
$93M
$172M
$250M
$56M
$7M
$-4M
$44M
$16M
$19M
$23M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$227M
$206M
$246M
$242M
$290M
$149M
$155M
$164M
$134M
$96M
$115M
$71M
Short-term Investments
$257M
$56M
$90M
$143M
$90M
$21M
$904.0K
$560.0K
$21M
$32M
$2M
$1M
Inventory
$129M
$142M
$156M
$170M
$161M
$142M
$131M
$139M
$62M
$46M
$51M
$49M
Prepaid Expense
$24M
$19M
$18M
$24M
$16M
$19M
$17M
$26M
$8M
·
·
$9M
Other Current Assets
$4M
$19M
$5M
$9M
$768.0K
$2M
$3M
$2M
$275.0K
$9M
$6M
$8M
Current Assets
$750M
$534M
$639M
$765M
$751M
$485M
$440M
$485M
$297M
$245M
$234M
$210M
PP&E (Net)
$77M
$75M
$69M
$65M
$64M
$67M
$71M
$74M
$34M
$18M
$19M
$32M
PP&E (Gross)
$165M
$159M
$156M
$143M
$135M
$132M
$114M
$114M
$67M
$47M
$45M
$75M
Accum. Depreciation
$88M
$85M
$87M
$78M
$71M
$65M
$43M
$40M
$33M
$29M
$26M
$43M
Goodwill
$283M
$235M
$242M
$214M
$220M
$252M
$239M
$242M
$66M
$59M
$60M
$63M
Intangibles
$79M
$111M
$152M
$140M
$177M
$234M
$275M
$319M
$17M
$18M
$25M
$33M
Other Non-current Assets
$24M
$31M
$32M
$21M
$22M
$23M
$20M
$13M
$6M
$5M
$6M
$6M
Total Assets
$1.24B
$999M
$1.15B
$1.23B
$1.26B
$1.09B
$1.08B
$1.13B
$420M
$346M
$345M
$345M
Accounts Payable
$41M
$31M
$34M
$52M
$85M
$68M
$49M
$48M
$38M
$31M
$27M
$25M
Current Liabilities
$109M
$85M
$103M
$161M
$192M
$174M
$149M
$161M
$85M
$69M
$63M
$68M
Capital Leases
$32M
$10M
$13M
·
·
·
$29M
·
·
·
·
·
Deferred Tax
$15M
$19M
$23M
$21M
$26M
$29M
$31M
$39M
$3M
$6M
$7M
$7M
Long-term Debt
$305M
$9M
$41M
$80M
$119M
$326M
$360M
$359M
$9M
·
·
·
Total Debt
$296M
$9M
$41M
$79M
$118M
$320M
$353M
$350M
·
·
·
·
Common Stock
$50M
$50M
$49M
$49M
$49M
$42M
$41M
$41M
$28M
$27M
$26M
$26M
Retained Earnings
$174M
$249M
$319M
$290M
$194M
$26M
$43M
$112M
$151M
$125M
$128M
$134M
Treasury Stock
$88M
$88M
$69M
$58M
$7M
$0
·
·
·
·
·
·
AOCI
$-32M
$-51M
$-35M
$-40M
$-27M
$-4M
$-34M
$-26M
$-18M
$-28M
$-22M
$-11M
Stockholders' Equity
$786M
$857M
$950M
$929M
$883M
$512M
$483M
$546M
$289M
$235M
$238M
$247M
Liabilities + Equity
$1.24B
$999M
$1.15B
$1.23B
$1.26B
$1.09B
$1.08B
$1.13B
$420M
$346M
$345M
$345M
Shares Outstanding
49,875,000
49,601,000
49,429,000
49,276,000
48,756,000
42,190,000
41,395,000
40,763,000
28,489,000
26,842,000
26,240,000
25,692,000
Arus Kas20
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$51M
$52M
$50M
$46M
$49M
$53M
$59M
$26M
$9M
$10M
$11M
$13M
Stock-based Comp
$23M
$21M
$17M
$15M
$14M
$14M
·
$18M
$7M
$7M
$7M
$6M
Deferred Tax
$-2M
$-4M
$-5M
$-4M
$953.0K
$-5M
$-5M
$-8M
$-4M
$-1M
$222.0K
$832.0K
Amort. of Intangibles
$37M
$39M
$36M
$33M
$35M
$39M
$40M
$17M
$4M
$7M
$7M
$8M
Restructuring
$10M
$41.0K
$2M
$605.0K
$2M
$8M
$13M
$19M
·
·
·
·
Other Non-cash
$34M
$3M
$11M
$-41M
$-119M
$16M
$33M
$30M
$-6M
$5M
$3M
$-9M
Operating Cash Flow
$32M
$3M
$101M
$113M
$98M
$50M
$17M
$34M
$40M
$25M
$21M
$20M
CapEx
$21M
$11M
$16M
$15M
$12M
$19M
$18M
$5M
$6M
$3M
$7M
$1M
Investing Cash Flow
$-257M
$22M
$-30M
$-68M
$40M
$-18M
$-17M
·
$-7M
$-33M
$31M
$9M
Debt Issued
·
·
·
·
·
$0
$0
$348M
·
·
·
·
Net Debt Issued
$-2M
$-31M
$-39M
$-38M
$-206M
$-41M
·
$348M
·
·
·
·
Stock Issued
·
·
$0
$0
$223M
$0
$0
·
·
·
·
·
Stock Repurchased
$9M
$27M
$24M
$51M
$7M
$0
$0
·
·
·
·
·
Net Stock Activity
$-9M
$-27M
$-24M
$-51M
$216M
·
·
·
·
·
·
·
Dividends Paid
·
·
·
$0
$0
$5M
$10M
$7M
$7M
$6M
$6M
$6M
Financing Cash Flow
$246M
$-59M
$-68M
$-91M
$7M
$-38M
$-8M
$322M
$2M
$-7M
$-5M
$-4M
Net Change in Cash
$21M
$-39M
$3M
$-48M
$141M
$-7M
$-9M
$31M
$38M
$-19M
$44M
$19M
Taxes Paid
$-3M
$25M
$44M
$23M
$23M
$6M
$15M
$6M
$7M
$7M
$-253.0K
$971.0K
Free Cash Flow
$11M
$-8M
$85M
$98M
$86M
$31M
$-731.0K
$29M
$34M
$21M
$15M
$18M
Levered FCF
$8M
$-9M
$83M
$95M
$80M
$17M
$-20M
$24M
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
·
·
·
·
·
39.9%
33.6%
33.0%
33.7%
Operating Margin
-15.4%
-17.8%
6.8%
15.4%
22.7%
0.51%
-9.0%
-6.6%
9.8%
2.0%
2.9%
2.7%
Net Margin
-16.4%
-17.4%
4.4%
11.9%
18.9%
-2.2%
-11.9%
-7.1%
9.3%
1.1%
0.09%
2.6%
Pretax Margin
-13.8%
-16.2%
7.2%
15.6%
21.7%
-2.1%
-12.4%
-7.1%
10.0%
2.1%
3.0%
5.0%
EBITDA Margin
-4.2%
-4.8%
14.6%
21.1%
28.2%
8.8%
1.1%
-0.83%
12.5%
5.7%
7.1%
6.8%
ROA
-6.6%
-6.5%
2.4%
7.8%
14.2%
-1.3%
-6.3%
-4.1%
8.6%
0.88%
0.07%
2.5%
ROE
-9.2%
-8.0%
3.0%
10.7%
19.1%
-2.8%
-13.5%
-7.7%
12.5%
1.3%
0.10%
3.5%
ROIC
-7.7%
-8.9%
2.7%
9.5%
17.5%
0.41%
-6.0%
-3.4%
11.3%
1.3%
2.4%
2.9%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
6.9
6.3
6.2
4.8
3.9
2.8
3.0
3.0
3.5
3.6
3.7
3.1
Quick Ratio
4.4
3.1
3.2
2.4
2.0
1.0
1.0
1.0
1.8
1.9
1.9
1.0
Debt / Equity
0.4
0.0
0.0
0.1
0.1
0.6
0.7
0.6
·
·
·
·
LT Debt / Equity
0.4
0.0
0.0
0.1
0.1
0.6
0.7
0.6
·
·
·
·
Interest Coverage
-34.0
-116.0
12.8
30.1
31.4
0.2
-2.5
-6.0
·
·
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
0.4
0.5
0.7
0.8
0.6
0.5
0.6
0.9
0.8
0.8
1.0
Inventory Turnover
·
·
·
·
·
2.7
2.6
2.9
3.9
3.9
3.6
4.0
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$15.75
$17.28
$19.22
$18.85
$18.10
$12.14
$11.67
$13.40
$10.15
$8.77
$9.08
$9.62
Revenue / Share
$9.69
$8.57
$13.25
$16.66
$18.31
$15.20
$14.17
$14.22
$12.20
$10.27
$10.07
$12.82
Cash Flow / Share
$0.68
$0.06
$2.11
$2.31
$2.02
$1.19
$0.42
$1.08
$1.37
$0.89
$0.80
$0.76
Cash / Share
$4.55
$4.16
$4.97
$4.92
$5.95
$3.54
$3.75
$4.05
$4.71
$3.58
$4.40
$2.76
Dividend / Share
·
·
·
·
·
$0.06
$0.24
$0.24
·
·
·
$0.24
EPS (TTM)
$-1.59
$-1.49
$0.59
$1.98
$3.45
$-0.33
$-1.69
$-1.01
$1.14
$0.11
$0.01
$0.33
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
12.7%
-36.9%
-21.7%
-8.4%
39.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-17.7%
-23.2%
0.02%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-6.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-70.2%
-42.6%
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-70.9%
-42.1%
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$453M
$402M
$636M
$813M
$887M
$636M
$583M
$452M
$353M
$282M
$270M
$317M
Net Income TTM
$-74M
$-70M
$28M
$97M
$167M
$-14M
$-70M
$-32M
$33M
$3M
$250.0K
$9M
Market Cap
$1.17B
$1.33B
$1.75B
$1.58B
$1.85B
$1.63B
$923M
$644M
$625M
$373M
$339M
$308M
Enterprise Value
$984M
$1.08B
$1.45B
$1.27B
$1.59B
$1.78B
$1.12B
$829M
·
·
·
·
P/E
-14.8
-18.0
60.0
16.2
11.0
-117.4
-13.2
-15.7
19.3
126.4
1293.0
36.3
P/S
2.6
3.3
2.7
1.9
2.1
2.6
1.6
1.4
1.8
1.3
1.3
1.0
P/B
1.5
1.6
1.8
1.7
2.1
3.2
1.9
1.2
2.2
1.6
1.4
1.2
P / Tangible Book
2.8
2.6
3.1
2.7
3.8
62.2
·
·
·
·
·
·
P / Cash Flow
37.0
479.0
17.2
14.0
19.0
32.9
53.5
18.7
15.7
15.2
15.8
15.6
P / FCF
109.1
-169.4
20.5
16.1
21.6
52.6
-1262.8
21.9
18.6
17.7
22.8
17.1
EV / EBITDA
-51.5
-56.2
15.6
7.4
6.4
31.9
171.2
-222.0
·
·
·
·
EV / FCF
91.6
-137.2
17.0
13.0
18.6
57.4
-1532.2
28.1
·
·
·
·
EV / Revenue
2.2
2.7
2.3
1.6
1.8
2.8
1.9
1.8
·
·
·
·
Dividend Yield
·
·
·
0.00%
0.00%
0.30%
1.1%
1.1%
1.1%
1.7%
1.8%
2.0%
Earnings Yield
-6.8%
-5.5%
1.7%
6.2%
9.1%
-0.85%
-7.6%
-6.4%
5.2%
0.79%
0.08%
2.8%
Payout Ratio
·
·
·
0.00%
0.00%
-36.0%
-14.1%
-21.6%
20.0%
209.0%
2486.0%
69.7%
Annual Payout
·
·
·
$0
$0
$5M
$10M
$7M
$7M
$6M
$6M
$6M
Laporan Laba Rugi14
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
Q4 2022
Q3 2022
Revenue
$149M
$125M
$122M
$126M
$108M
$97M
$94M
$95M
$105M
$108M
$137M
$151M
$179M
$191M
$207M
R&D Expense
$25M
$26M
$23M
$22M
$23M
$23M
$21M
$20M
$21M
$22M
$22M
$21M
$23M
$23M
$23M
SG&A Expense
$34M
$35M
$32M
$32M
$30M
$30M
$31M
$30M
$32M
$35M
$33M
$32M
$34M
$35M
$33M
Operating Expenses
$149M
$136M
$138M
$136M
$125M
$124M
$116M
$111M
$121M
$126M
$137M
$143M
$159M
$164M
$173M
Operating Income
$292.0K
$-11M
$-15M
$-10M
$-17M
$-27M
$-22M
$-16M
$-16M
$-18M
$334.0K
$7M
$20M
$27M
$34M
Interest Expense
$2M
$2M
$2M
$110.0K
$126.0K
$198.0K
$99.0K
$86.0K
$144.0K
$289.0K
$754.0K
$773.0K
$1M
$1M
$1M
Pretax Income
$2M
$-9M
$-14M
$-8M
$-15M
$-26M
$-19M
$-15M
$-14M
$-16M
$-497.0K
$9M
$21M
$26M
$35M
Income Tax
$2M
$3M
$9M
$-4M
$2M
$5M
$2M
$3M
$1M
$-2M
$2M
$5M
$5M
$4M
$10M
Net Income
$-159.0K
$-12M
$-22M
$-4M
$-17M
$-31M
$-21M
$-18M
$-16M
$-15M
$-2M
$4M
$16M
$22M
$25M
EPS (Basic)
$0.00
$-0.26
$-0.48
$-0.09
$-0.36
$-0.66
$-0.45
$-0.39
$-0.34
$-0.31
$-0.05
$0.08
$0.33
$0.46
$0.52
EPS (Diluted)
$0.00
$-0.26
$-0.48
$-0.09
$-0.36
$-0.66
$-0.45
$-0.39
$-0.34
$-0.31
$-0.04
$0.08
$0.33
$0.44
$0.51
Shares (Basic)
47,328,000
46,996,000
·
46,748,000
46,662,000
46,645,000
·
46,815,000
46,965,000
47,134,000
·
47,615,000
47,343,000
·
47,984,000
Shares (Diluted)
47,328,000
46,996,000
·
46,748,000
46,662,000
46,645,000
·
46,815,000
46,965,000
47,134,000
·
48,107,000
48,171,000
·
48,526,000
EBITDA
$292.0K
$-731.0K
·
$-10M
$-17M
$-14M
·
$-16M
$-16M
$-5M
·
$7M
$32M
·
$34M
Neraca26
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
Q4 2022
Q3 2022
Cash & Equivalents
$220M
$211M
$227M
$150M
$164M
$152M
$206M
$189M
$203M
$191M
·
$293M
$227M
·
$232M
Short-term Investments
$279M
$278M
$257M
$48M
$45M
$49M
$56M
$80M
$59M
$80M
·
$94M
$98M
·
$137M
Inventory
$140M
$131M
$129M
$134M
$138M
$139M
$142M
$144M
$146M
$152M
·
$167M
$176M
·
$165M
Prepaid Expense
$22M
$27M
$24M
$26M
$26M
$24M
$19M
$20M
$20M
$24M
·
$31M
$32M
·
$24M
Other Current Assets
$6M
$6M
·
$32M
$27M
$21M
·
$17M
$15M
$10M
·
$3M
$587.0K
·
$2M
Current Assets
$789M
$754M
$750M
$514M
$491M
$479M
$534M
$542M
$546M
$573M
·
$719M
$709M
·
$749M
PP&E (Net)
$75M
$77M
$77M
$77M
$77M
$76M
$75M
$77M
$75M
$76M
·
$67M
$67M
·
$62M
PP&E (Gross)
$165M
$167M
$165M
$166M
$169M
$165M
$159M
$163M
$160M
$164M
·
$151M
$147M
·
$137M
Accum. Depreciation
$90M
$90M
$88M
$89M
$92M
$89M
$85M
$86M
$85M
$87M
·
$85M
$80M
·
$75M
Goodwill
$279M
$280M
$283M
$282M
$283M
$273M
$235M
$243M
$237M
$238M
$242M
$221M
$224M
$214M
$203M
Intangibles
$64M
$72M
$79M
$86M
$97M
$105M
$111M
$123M
$131M
$141M
·
$125M
$144M
·
$143M
Other Non-current Assets
$23M
$24M
$24M
$31M
$31M
$31M
$31M
$34M
$35M
$30M
·
$19M
$22M
·
$19M
Total Assets
$1.26B
$1.24B
$1.24B
$1.02B
$1.01B
$976M
$999M
$1.03B
$1.04B
$1.07B
·
$1.17B
$1.19B
·
$1.20B
Accounts Payable
$62M
$49M
$41M
$51M
$41M
$31M
$31M
$23M
$22M
$30M
·
$37M
$55M
·
$70M
Current Liabilities
$137M
$117M
$109M
$117M
$101M
$92M
$85M
$85M
$79M
$91M
·
$128M
$145M
·
$171M
Capital Leases
$31M
$31M
$32M
$32M
$32M
$9M
$10M
$10M
$11M
$13M
·
·
·
·
·
Deferred Tax
$15M
$17M
$15M
$16M
$18M
$19M
$19M
$22M
$22M
$23M
·
$22M
$23M
·
$23M
Long-term Debt
$296M
$296M
$305M
$18M
$18M
$18M
$9M
$11M
$10M
$11M
·
$41M
$44M
·
$79M
Total Debt
$296M
$296M
·
$18M
$18M
$18M
·
$11M
$10M
$11M
·
$41M
·
·
$79M
Common Stock
$50M
$50M
$50M
$50M
$50M
$50M
$50M
$50M
$50M
$49M
·
$49M
$49M
·
$49M
Retained Earnings
$162M
$162M
$174M
$197M
$201M
$218M
$249M
$270M
$288M
$304M
·
$321M
$306M
·
$269M
Treasury Stock
$87M
$87M
$88M
$88M
$88M
$90M
$88M
$88M
$80M
$73M
·
$56M
$51M
·
$45M
AOCI
$-41M
$-38M
$-32M
$-34M
$-33M
$-45M
$-51M
$-38M
$-47M
$-44M
·
$-47M
$-37M
·
$-72M
Stockholders' Equity
$775M
$769M
$786M
$831M
$831M
$828M
$857M
$885M
$896M
$915M
$950M
$946M
$939M
$929M
$882M
Liabilities + Equity
$1.26B
$1.24B
$1.24B
$1.02B
$1.01B
$976M
$999M
$1.03B
$1.04B
$1.07B
·
$1.17B
$1.19B
·
$1.20B
Shares Outstanding
50,339,000
50,166,000
49,875,000
49,745,000
49,745,000
49,601,000
49,601,000
49,507,000
49,507,000
49,429,000
·
49,350,000
49,283,000
·
49,187,000
Arus Kas18
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
Q4 2022
Q3 2022
D&A
$10M
$10M
$11M
$14M
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$12M
$12M
$11M
$11M
Stock-based Comp
$7M
$6M
$5M
$6M
$6M
$6M
$5M
$5M
$6M
$5M
$5M
$4M
$4M
$4M
$4M
Deferred Tax
$-2M
$2M
$3M
$-2M
$-2M
$-889.0K
$-3M
$422.0K
$-2M
$818.0K
$-4M
$975.0K
$872.0K
$-5M
$923.0K
Amort. of Intangibles
$7M
$7M
$7M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$9M
$8M
$8M
Restructuring
$633.0K
$771.0K
$2M
$509.0K
$1M
$7M
$5.0K
$14.0K
$13.0K
$9.0K
$375.0K
$742.0K
$888.0K
$5.0K
$17.0K
Other Non-cash
·
$4M
·
·
·
$2M
·
·
·
$-18M
·
·
$-16M
·
·
Operating Cash Flow
$10M
$10M
$40M
$-14M
$16M
$-10M
$-2M
$17M
$1M
$-14M
$3M
$29M
$16M
$28M
$39M
CapEx
$2M
$2M
$3M
$4M
$3M
$11M
$3M
$2M
$2M
$3M
$4M
$4M
$5M
$4M
$5M
Investing Cash Flow
$-852.0K
$-22M
$-210M
$-13M
$-743.0K
$-34M
$18M
$-22M
$19M
$7M
$-42M
$-504.0K
$14M
$-10M
$-54M
Net Debt Issued
·
$-375.0K
·
·
·
$-279.0K
·
·
·
$-30M
·
·
$-35M
·
·
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
Stock Repurchased
$0
$0
$0
$-1.0K
$138.0K
$8M
$32.0K
$8M
$8M
$11M
$13M
$5M
$3M
$13M
$18M
Net Stock Activity
·
$0
·
·
·
$-8M
·
·
·
$-11M
·
·
$-3M
·
·
Financing Cash Flow
$1M
$-5M
$248M
$-478.0K
$1M
$-2M
$859.0K
$-8M
$-7M
$-44M
$-12M
$-6M
$-47M
$-12M
$-30M
Net Change in Cash
$9M
$-16M
$77M
$-14M
$13M
$-55M
$17M
$-14M
$12M
$-54M
$-48M
$18M
$-16M
$10M
$-48M
Taxes Paid
$697.0K
$4M
$-24M
$7M
$8M
$6M
$5M
$7M
$7M
$6M
$30M
$5M
$4M
$7M
$5M
Free Cash Flow
·
$8M
·
·
·
$-21M
·
·
·
$-17M
·
·
$11M
·
·
Levered FCF
·
$6M
·
·
·
$-21M
·
·
·
$-18M
·
·
$11M
·
·
Profitabilitas7
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
Q4 2022
Q3 2022
Operating Margin
0.20%
-8.9%
·
-7.7%
-16.0%
-28.2%
·
-16.5%
-15.6%
-16.7%
·
4.9%
11.1%
·
16.3%
Net Margin
-0.11%
-9.7%
·
-3.2%
-15.7%
-31.8%
·
-18.9%
-15.1%
-13.6%
·
2.6%
8.7%
·
12.0%
Pretax Margin
1.3%
-7.2%
·
-6.2%
-13.8%
-26.8%
·
-15.6%
-13.8%
-15.2%
·
5.7%
11.5%
·
17.0%
EBITDA Margin
0.20%
-0.58%
·
-7.7%
-16.0%
-14.7%
·
-16.5%
-15.6%
-4.4%
·
4.9%
17.8%
·
16.3%
ROA
-0.01%
-1.1%
·
-0.40%
-1.7%
-3.0%
·
-1.6%
-1.4%
-1.3%
·
0.33%
·
·
2.0%
ROE
-0.02%
-1.5%
·
-0.48%
-2.0%
-3.5%
·
-2.0%
-1.7%
-1.6%
·
0.43%
·
·
2.8%
ROIC
0.00%
-1.4%
·
-0.60%
-2.3%
-3.8%
·
-2.1%
-2.0%
-1.7%
·
0.34%
·
·
2.5%
Likuiditas & Solvabilitas5
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
Q4 2022
Q3 2022
Current Ratio
5.7
6.4
·
4.4
4.9
5.2
·
6.4
7.0
6.3
·
5.6
·
·
4.4
Quick Ratio
3.6
4.2
·
1.7
2.1
2.2
·
3.2
3.3
3.0
·
3.0
·
·
2.2
Debt / Equity
0.4
0.4
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
·
·
0.1
LT Debt / Equity
0.4
0.4
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
·
·
0.1
Interest Coverage
0.2
-6.9
·
-88.3
-136.8
-138.0
·
-183.4
-113.2
-62.2
·
9.6
17.6
·
32.8
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
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
·
·
0.2
Per Saham5
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
Q4 2022
Q3 2022
Book Value / Share
$15.39
$15.33
·
$16.71
$16.70
$16.69
·
$17.87
$18.10
$18.52
·
$19.17
·
·
$17.93
Revenue / Share
$3.15
$2.66
·
$2.70
$2.31
$2.08
·
$2.04
$2.23
$2.28
·
$3.13
$3.72
·
$4.26
Cash Flow / Share
·
$0.22
·
·
·
$-0.22
·
·
·
$-0.30
·
·
$0.34
·
·
Cash / Share
$4.36
$4.20
·
$3.01
$3.31
$3.06
·
$3.82
$4.10
$3.87
·
$5.95
·
·
$4.72
EPS (TTM)
$-0.83
$-1.19
·
$-1.56
$-1.86
$-1.84
·
$-1.08
$-0.61
$-0.05
·
$1.07
$1.87
·
$1.98
Valuasi (TTM)13
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
Q4 2022
Q3 2022
Revenue TTM
$523M
$481M
·
$425M
$394M
$391M
·
$445M
$500M
$565M
·
$690M
$794M
·
$814M
Net Income TTM
$-39M
$-56M
·
$-73M
$-87M
$-86M
·
$-50M
$-29M
$-2M
·
$52M
$91M
·
$96M
Market Cap
$3.23B
$1.50B
·
$1.02B
$964M
$749M
·
$1.28B
$1.64B
$1.65B
·
$1.70B
·
·
$1.28B
Enterprise Value
$3.02B
$1.31B
·
$842M
$773M
$566M
·
$1.03B
$1.39B
$1.39B
·
$1.35B
·
·
$990M
P/E
-77.2
-25.2
·
-13.2
-10.4
-8.2
·
-24.0
-54.3
-666.6
·
32.2
20.5
·
13.1
P/S
6.2
3.1
·
2.4
2.4
1.9
·
2.9
3.3
2.9
·
2.5
·
·
1.6
P/B
4.2
2.0
·
1.2
1.2
0.9
·
1.5
1.8
1.8
·
1.8
·
·
1.5
P / Tangible Book
7.5
3.6
·
2.2
2.1
1.7
·
2.5
3.1
3.1
·
2.8
·
·
2.4
P / Cash Flow
·
145.8
·
·
·
-73.6
·
·
·
-118.0
·
·
·
·
·
EV / Revenue
5.8
2.7
·
2.0
2.0
1.4
·
2.3
2.8
2.5
·
2.0
·
·
1.2
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
0.00%
·
·
0.00%
Earnings Yield
-1.3%
-4.0%
·
-7.6%
-9.6%
-12.2%
·
-4.2%
-1.8%
-0.15%
·
3.1%
4.9%
·
7.6%
Annual Payout
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
·
$0
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Pendapatan
$453M
$402M
$636M
$813M
$887M
Margin Operasi %
-15.4%
-17.8%
6.8%
15.4%
22.7%
Laba Bersih
$-74M
$-70M
$28M
$97M
$167M
EPS Dilusian
$-1.59
$-1.49
$0.59
$1.98
$3.45
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Utang / Ekuitas
0.4
0.0
0.0
0.1
0.1
Rasio Lancar
6.9
6.3
6.2
4.8
3.9
Rasio Cepat
4.4
3.1
3.2
2.4
2.0
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2021-12-25
Arus Kas Bebas
$11M
$-8M
$85M
$98M
$86M
Pemilik institusional (13F)
377 pengaju
· $4.0B 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.
Pemegang377
Nilai yang dipegang$4.0B
Posisi baru115
Posisi yang keluar21
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
115 (+56 vs Kuartal sebelumnya)
21 (-8 vs Kuartal sebelumnya)
91 (-3 vs Kuartal sebelumnya)
108 (+30 vs Kuartal sebelumnya)
+5.3M
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 47 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.