Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$444.5K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-380.4%
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 27, 2026
$-1.40
$-0.11
-1172.7%
31 Maret 2026
Mei 14, 2026
$-0.71
$-0.88
19.5%
31 Des. 2025
$-1.27
$-0.62
-105.8%
30 Sep. 2025
$-0.07
$-0.50
85.9%
30 Juni 2025
$-0.08
$1.65
-104.9%
31 Maret 2025
$-1.07
$-1.12
4.6%
31 Des. 2024
$-1.47
$0.11
-1389.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$5.60B
$5.99B
$7.61B
$7.47B
$5.28B
$3.48B
$3.20B
$3.74B
$3.39B
$2.85B
$3.47B
$2.96B
Cost of Revenue
$4.57B
$4.99B
$6.33B
$6.21B
$4.37B
$2.79B
$2.48B
$2.97B
$2.75B
$2.44B
$2.89B
$2.38B
Gross Profit
$1.03B
$999M
$1.28B
$1.26B
$909M
$690M
$718M
$775M
$638M
$417M
$577M
$581M
R&D Expense
$91M
$121M
$101M
$70M
$58M
$45M
$47M
$44M
$29M
$17M
$17M
$12M
SG&A Expense
$582M
$515M
$440M
$342M
$309M
$226M
$243M
$245M
$231M
$204M
$168M
$81M
Operating Expenses
$983M
$1.03B
$827M
$907M
$719M
$469M
$460M
$410M
$368M
$324M
$329M
$215M
Operating Income
$43M
$-30M
$453M
$356M
$190M
$220M
$259M
$365M
$269M
$93M
$247M
$366M
Interest Expense
·
·
$114M
$74M
$58M
$72M
$81M
$106M
$118M
$70M
$54M
$49M
Interest Income
$46M
$88M
$52M
$41M
$11M
$9M
$12M
$11M
$10M
$10M
$17M
$14M
Other Non-op
$-184M
$-52M
$-45M
$407.0K
$-52M
$-86M
$-79M
$-66M
$-135M
$-6M
$389.0K
$2M
Pretax Income
$-141M
$-82M
$409M
$356M
$138M
$134M
$209M
$304M
$144M
$83M
$223M
$321M
Income Tax
$14M
$-17M
$60M
$73M
$36M
$-2M
$42M
$62M
$41M
$18M
$50M
$77M
Net Income
$-104M
$36M
$274M
$299M
$110M
$147M
$167M
$242M
$103M
$65M
$173M
$244M
EPS (Basic)
$-2.50
$0.54
$4.19
$3.73
$1.55
$2.46
$2.88
$4.02
$1.71
$1.13
$3.08
$4.40
EPS (Diluted)
$-2.50
$0.54
$3.87
$3.44
$1.46
$2.38
$2.83
$3.88
$1.69
$1.12
$2.93
$4.11
Shares (Basic)
67,368,537
66,616,400
65,375,084
64,324,558
61,614,391
59,575,898
59,633,855
58,914,540
58,167,004
57,524,349
55,728,903
54,408,037
Shares (Diluted)
67,368,537
66,939,428
72,194,006
71,183,135
68,872,102
62,306,819
60,777,696
62,291,670
61,548,158
58,059,063
60,426,056
59,354,615
EBITDA
$598M
$471M
$760M
$591M
$473M
$430M
$419M
$494M
$369M
$189M
$342M
$449M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.37B
$1.70B
$1.94B
$981M
$870M
$1.18B
$669M
$444M
$562M
$511M
$553M
$550M
Short-term Investments
·
·
$15M
$18M
·
·
·
·
·
·
·
·
Receivables
$830M
$1.12B
$905M
$971M
$651M
$409M
$437M
$498M
$358M
$400M
$427M
$367M
Inventory
$1.13B
$1.21B
$1.18B
$1.52B
$1.19B
$696M
$554M
$262M
$346M
$295M
$334M
$432M
Prepaid Expense
$823M
$437M
$284M
$268M
$434M
$354M
$254M
$289M
$296M
$267M
$78M
$143M
Current Assets
$5.98B
$5.92B
$6.10B
$5.64B
$4.77B
$4.19B
$3.25B
$3.07B
$4.09B
$3.79B
$2.26B
$2.32B
PP&E (Net)
$3.38B
$3.17B
$3.09B
$1.83B
$1.40B
$1.16B
$1.05B
$885M
$747M
$462M
$331M
$372M
PP&E (Gross)
·
·
$3.48B
$2.38B
$2.32B
$1.84B
$1.63B
$1.33B
$1.12B
$717M
$677M
$689M
Accum. Depreciation
$1.77B
$1.32B
$1.06B
$909M
$1.02B
$828M
$598M
$490M
$462M
$403M
$392M
$348M
Goodwill
·
·
·
·
·
·
·
$1M
$6M
$8M
$8M
·
Intangibles
$32M
$31M
$20M
$18M
$19M
$22M
$23M
$15M
$11M
$8M
$79M
$7M
Other Non-current Assets
$663M
$232M
$254M
$188M
$174M
$185M
$153M
$130M
$143M
$117M
$139M
$57M
Total Assets
$15.17B
$13.51B
$11.90B
$9.04B
$7.39B
$6.54B
$5.47B
$4.89B
$5.89B
$5.41B
$4.41B
$3.07B
Accounts Payable
·
·
·
·
·
·
·
$379M
$403M
$440M
$513M
$413M
Short-term Debt
$2.39B
$1.87B
$1.81B
$1.44B
$1.59B
$1.20B
$933M
$1.03B
$1.61B
$1.60B
$962M
$656M
Current Liabilities
$5.85B
$5.42B
$5.86B
$5.26B
$4.04B
$3.59B
$3.09B
$2.95B
$4.11B
$3.72B
$2.66B
$1.95B
Capital Leases
$355M
$272M
$117M
$26M
$23M
$13M
$21M
$34M
$43M
$25M
$18M
·
Deferred Tax
$297M
$205M
$83M
$67M
$48M
$49M
$56M
$36M
$6M
$23M
$19M
$10M
Other Non-current Liabilities
$578M
$582M
$466M
$303M
$328M
$163M
$75M
$68M
$82M
$52M
$32M
·
Total Liabilities
$10.90B
$9.36B
$8.19B
$6.73B
$5.26B
$4.64B
$4.04B
$3.62B
$4.83B
$4.51B
$3.58B
$2.34B
Long-term Debt
$6.01B
$4.60B
$3.07B
$2.26B
$1.02B
$935M
$1.02B
$830M
$1.53B
$1.19B
$748M
$189M
Total Debt
$2.39B
$1.87B
$1.81B
$1.44B
$1.45B
$1.20B
$1.05B
$1.53B
$3.22B
$2.07B
$1.68B
$827M
Common Stock
$836M
$836M
$836M
$836M
$836M
$687M
$704M
$703M
$702M
$701M
$677M
$675M
Retained Earnings
$1.48B
$1.59B
$1.55B
$1.28B
$1.04B
$940M
$794M
$622M
$384M
$284M
$219M
$47M
Treasury Stock
·
·
·
·
·
·
$12M
·
·
·
·
·
AOCI
$-78M
$-196M
$-119M
$-171M
$-51M
$-29M
$-110M
$-110M
$-54M
$-92M
$-60M
$20M
Stockholders' Equity
$2.81B
$2.82B
$2.56B
$1.94B
$1.80B
$1.57B
$1.39B
$1.23B
$1.03B
$885M
$819M
$717M
Liabilities + Equity
$15.17B
$13.51B
$11.90B
$9.04B
$7.39B
$6.54B
$5.47B
$4.89B
$5.89B
$5.41B
$4.41B
$3.07B
Shares Outstanding
67,810,136
66,954,634
66,158,741
64,506,055
64,022,678
59,820,384
59,371,684
59,180,624
58,496,685
57,830,149
55,965,443
55,161,856
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$555M
$501M
$307M
$235M
$283M
$209M
$160M
$129M
$99M
$96M
$94M
$83M
Stock-based Comp
$24M
$21M
$55M
$9M
$9M
$12M
$11M
$10M
$9M
$8M
$6M
$5M
Deferred Tax
$-67M
$-105M
$-16M
$16M
$-67M
$-24M
$-15M
$44M
$79M
$-102M
$-89M
$31M
Amort. of Intangibles
$8M
$8M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$7M
$2M
$2M
Other Non-cash
$-661M
$-1.22B
$-26M
$358M
$-742M
$-465M
$278M
$-209M
$-87M
$-345M
$229M
$-97M
Operating Cash Flow
$-253M
$-885M
$685M
$917M
$-408M
$-121M
$600M
$216M
$204M
$-278M
$414M
$265M
CapEx
$962M
$1.11B
$1.12B
$627M
$429M
·
·
$316M
$277M
$287M
$91M
$50M
Investing Cash Flow
$-1.50B
$-1.96B
$-1.67B
$-630M
$-430M
$-320M
$-294M
$29M
$-239M
$-1.09B
$-999M
·
Debt Issued
·
·
·
·
·
·
$531M
$383M
$691M
$1.08B
$487M
$57M
Net Debt Issued
·
·
·
·
·
·
$531M
$383M
$691M
$1.08B
$487M
$57M
Stock Issued
·
·
·
·
$149M
$225M
·
·
·
$24M
·
$115M
Stock Repurchased
·
·
·
·
·
$6M
$12M
·
·
·
·
·
Net Stock Activity
·
·
·
·
$149M
$225M
·
·
·
$24M
·
$115M
Financing Cash Flow
$1.35B
$2.32B
$2.05B
$429M
$614M
$824M
$-35M
$-464M
$165M
$1.30B
$619M
·
Net Change in Cash
$-324M
$-682M
$977M
$535M
$-205M
$434M
$264M
$-257M
$181M
$-118M
$4M
$321M
Taxes Paid
$150M
$114M
$83M
$77M
$57M
$38M
$40M
$32M
$45M
$188M
$87M
$14M
Free Cash Flow
$-1.21B
$-2.00B
$-432M
·
·
·
·
$-100M
$-73M
$-565M
$323M
$200M
Levered FCF
·
·
$-529M
·
·
·
·
$-184M
$-157M
$-619M
$281M
$163M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
18.3%
16.7%
16.8%
16.9%
17.2%
19.9%
22.4%
20.7%
18.8%
14.6%
16.6%
19.6%
Operating Margin
0.77%
-0.50%
5.9%
4.8%
3.6%
6.3%
8.1%
9.7%
7.9%
3.3%
7.1%
12.4%
Net Margin
-1.9%
-1.3%
4.8%
4.0%
2.1%
4.2%
5.2%
6.5%
3.0%
2.3%
5.0%
8.2%
Pretax Margin
-2.5%
-1.4%
5.4%
4.8%
2.8%
4.2%
6.5%
8.1%
4.2%
2.9%
6.4%
10.8%
EBITDA Margin
10.7%
7.9%
10.0%
7.9%
9.0%
12.4%
13.1%
13.2%
10.9%
6.6%
9.8%
15.2%
ROA
-0.73%
-0.61%
3.5%
3.6%
1.6%
2.5%
3.2%
4.5%
1.8%
1.3%
4.6%
8.8%
ROE
-3.7%
-2.9%
16.2%
16.0%
6.5%
9.9%
12.7%
21.5%
10.7%
7.7%
22.6%
44.1%
ROIC
0.91%
-0.51%
8.9%
8.3%
4.4%
8.1%
8.5%
10.5%
4.5%
2.5%
7.7%
18.0%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.0
1.1
1.0
1.1
1.2
1.2
1.1
1.0
1.0
1.0
0.9
1.2
Quick Ratio
0.4
0.5
0.5
0.4
0.4
0.4
0.4
0.3
0.2
0.2
0.4
0.5
Debt / Equity
0.9
0.7
0.7
0.7
0.8
0.8
0.8
1.2
3.1
2.3
2.0
1.2
LT Debt / Equity
·
·
·
·
·
·
·
0.3
0.4
0.6
0.7
0.2
Interest Coverage
·
·
4.0
4.8
3.3
3.1
3.2
3.4
2.3
1.3
4.6
7.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.4
0.5
0.7
0.9
0.8
0.6
0.6
0.7
0.6
0.6
0.9
1.1
Inventory Turnover
3.9
4.2
4.7
4.6
4.6
4.5
6.1
9.8
8.6
7.7
7.5
7.2
Receivables Turnover
5.7
5.9
8.1
9.2
10.0
8.2
6.8
8.7
8.9
6.9
8.7
9.1
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$41.41
$42.05
$38.68
$30.10
$28.13
$26.25
$23.46
$20.71
$17.65
$15.30
$14.63
$12.99
Revenue / Share
$83.05
$89.53
$105.46
$104.92
$76.62
$55.80
$52.66
$60.11
$55.09
$49.14
$57.39
$49.88
Cash Flow / Share
$-3.75
$-13.23
$9.48
$12.88
$-5.93
$-1.93
$9.87
$3.47
$3.31
$-4.79
$6.85
$4.47
Cash / Share
$20.21
$25.41
$29.30
$15.21
$13.59
$19.70
$11.26
$7.51
$9.60
$8.84
$9.88
$9.96
EPS (TTM)
$-2.50
$0.54
$3.87
$3.44
$1.46
$2.38
$2.83
$3.88
$1.69
$1.12
$2.93
$4.11
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$5.60B
$5.99B
$7.61B
$7.47B
$5.28B
$3.48B
$3.20B
$3.74B
$3.39B
$2.85B
$3.47B
$2.96B
Net Income TTM
$-104M
$36M
$274M
$299M
$110M
$147M
$167M
$242M
$103M
$65M
$173M
$244M
Market Cap
$1.61B
$745M
$1.74B
$1.99B
$2.00B
$3.07B
$1.31B
$849M
$986M
$704M
$1.62B
$1.33B
Enterprise Value
$2.63B
$916M
$1.59B
$2.46B
$2.58B
$3.09B
$1.69B
$1.93B
$3.65B
$2.26B
$2.74B
$1.61B
P/E
-9.5
20.6
6.8
9.0
21.4
21.5
7.8
3.7
10.0
10.9
9.9
5.9
P/S
0.3
0.1
0.2
0.3
0.4
0.9
0.4
0.2
0.3
0.2
0.5
0.5
P/B
0.6
0.3
0.7
1.0
1.1
2.0
0.9
0.7
1.0
0.8
2.0
1.9
P / Tangible Book
0.6
0.3
0.7
1.0
1.1
2.0
·
·
·
·
·
·
P / Cash Flow
-6.4
-0.8
2.5
2.2
-4.9
-25.4
2.2
3.9
4.8
-2.5
3.9
5.0
P / FCF
-1.3
-0.4
-4.0
·
·
·
·
-8.5
-13.5
-1.2
5.0
6.7
EV / EBITDA
4.4
1.9
2.1
4.2
5.5
7.2
4.0
3.9
9.9
12.0
8.0
3.6
EV / FCF
-2.2
-0.5
-3.7
·
·
·
·
-19.3
-49.9
-4.0
8.5
8.1
EV / Revenue
0.5
0.2
0.2
0.3
0.5
0.9
0.5
0.5
1.1
0.8
0.8
0.5
Earnings Yield
-10.5%
4.9%
14.8%
11.1%
4.7%
4.6%
12.8%
27.1%
10.0%
9.2%
10.1%
17.0%
Per Saham1
Metrik
Tren
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
EPS (TTM)
$1.16
$0.60
·
·
·
Valuasi (TTM)4
Metrik
Tren
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Revenue TTM
$1.50B
$631M
·
·
·
Net Income TTM
$51M
$23M
·
·
·
P/E
10.7
48.0
·
·
·
Earnings Yield
9.4%
2.1%
·
·
·
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
$5.60B
$5.99B
$7.61B
$7.47B
$5.28B
Margin Kotor %
18.3%
16.7%
16.8%
16.9%
17.2%
Margin Operasi %
0.77%
-0.50%
5.9%
4.8%
3.6%
Laba Bersih
$-104M
$36M
$274M
$299M
$110M
EPS Dilusian
$-2.50
$0.54
$3.87
$3.44
$1.46
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.9
0.7
0.7
0.7
0.8
Rasio Lancar
1.0
1.1
1.0
1.1
1.2
Rasio Cepat
0.4
0.5
0.5
0.4
0.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-1.21B
$-2.00B
$-432M
·
·
Pemilik institusional (13F)
182 pengaju
· $787.9M 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.
Pemegang182
Nilai yang dipegang$787.9M
Posisi baru54
Posisi yang keluar20
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
54 (+21 vs Kuartal sebelumnya)
20 (-14 vs Kuartal sebelumnya)
53 (+8 vs Kuartal sebelumnya)
44 (-5 vs Kuartal sebelumnya)
+9.3M
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.
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
Lion Point Capital, LP, LION POINT HOLDINGS GP, LLC, Didric Cederholm, Jim Freeman
×2 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
10 orang dalam
· 6 pejabat · 6 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 18 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.