Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-2.6%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.51
$0.55
-7.3%
31 Maret 2026
$0.55
$0.57
-4.3%
31 Des. 2025
$0.64
$0.58
10.9%
30 Sep. 2025
$0.57
$0.58
-1.4%
30 Juni 2025
$0.59
$0.60
-1.2%
31 Maret 2025
$0.54
$0.62
-12.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
SG&A Expense
$7M
·
·
$5M
$4M
$3M
·
·
·
·
Interest Expense
·
·
·
$29M
$20M
$18M
·
·
·
·
Income Tax
$1M
·
·
$329.0K
$615.0K
$2M
·
·
·
·
Net Income
$113M
·
·
$33M
$43M
$51M
·
·
·
·
EPS (Basic)
$1.98
·
·
$2.29
$1.87
$1.66
·
·
·
·
EPS (Diluted)
$1.90
·
·
$2.29
$1.87
$1.66
·
·
·
·
Shares (Basic)
56,529,604
·
·
30,016,000
22,840,000
19,060,000
18,000,000
16,074,000
16,074,000
15,825,000
Shares (Diluted)
65,828,805
·
·
30,016,000
22,840,000
19,060,000
18,000,000
16,139,000
16,139,000
15,877,000
EBITDA
$7M
·
·
$3M
·
·
·
·
·
·
Neraca12
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$29M
·
$36M
$22M
$11M
·
·
·
·
·
Total Assets
$2.18B
·
·
$1.26B
$974M
·
·
·
·
·
Deferred Tax
$13M
·
·
$12M
$6M
·
·
·
·
·
Total Liabilities
$1.17B
·
·
$667M
$553M
·
·
·
·
·
Long-term Debt
$1.13B
·
·
$638M
$529M
·
·
·
·
·
Common Stock
$15M
·
·
$10M
$7M
·
·
·
·
·
Paid-in Capital
$1.07B
·
·
$647M
$448M
·
·
·
·
·
Retained Earnings
$-79M
·
·
$-42M
$-10M
·
·
·
·
·
Treasury Stock
·
·
·
$24M
$24M
·
·
·
·
·
Stockholders' Equity
$1.01B
·
$830M
$590M
$421M
$336M
$272M
·
·
·
Liabilities + Equity
$2.18B
·
·
$1.26B
$974M
·
·
·
·
·
Shares Outstanding
60,577,181
·
50,051,000
36,076,000
24,959,000
21,005,000
17,998,000
17,503,000
16,162,000
16,011,000
Arus Kas14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$7M
·
·
$3M
$2M
$2M
·
·
·
·
Stock-based Comp
$5M
·
·
$4M
$4M
$3M
·
·
·
·
Deferred Tax
$-4M
·
·
$6M
$2M
$4M
·
·
·
·
Other Non-cash
$-314M
·
·
$-273M
·
·
·
·
·
·
Operating Cash Flow
$-194M
·
·
$-227M
$-183M
$-68M
·
·
·
·
CapEx
$286.0K
·
·
$281.0K
$2M
$0
·
·
·
·
Investing Cash Flow
$-286.0K
·
·
$-281.0K
$-2M
$0
·
·
·
·
Stock Issued
$158M
·
·
$203M
$98M
$50M
·
·
·
·
Net Stock Activity
$158M
·
·
$203M
·
·
·
·
·
·
Dividends Paid
$147M
·
·
$71M
$59M
$40M
·
·
·
·
Financing Cash Flow
$178M
·
·
$238M
$164M
$86M
·
·
·
·
Net Change in Cash
$-15M
·
·
$10M
$-20M
$18M
·
·
·
·
Taxes Paid
$12M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$-194M
·
·
$-227M
·
·
·
·
·
·
Profitabilitas2
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
ROA
5.6%
·
·
3.0%
·
·
·
·
·
·
ROE
11.5%
·
·
5.8%
·
·
·
·
·
·
Per Saham5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$16.69
·
·
$16.37
·
·
·
·
·
·
Cash Flow / Share
$-2.94
·
·
$-7.57
·
·
·
·
·
·
Cash / Share
$0.48
·
·
$0.60
·
·
·
·
·
·
Dividend Paid / Share
·
$2.56
$2.53
·
·
·
·
·
·
·
EPS (TTM)
$1.90
$1.80
$1.80
$2.29
$1.87
$1.66
·
·
·
·
Tingkat Pertumbuhan7
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
EPS YoY
29.2%
·
·
22.5%
12.7%
·
·
·
·
·
EPS CAGR 3Y
-6.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
2.7%
·
·
·
·
·
·
·
·
·
Net Income YoY
60.2%
·
·
-22.7%
-15.9%
·
·
·
·
·
Net Income CAGR 3Y
50.6%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
17.3%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
29.8%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
Net Income TTM
$113M
$103M
$66M
$33M
$43M
$51M
·
·
·
·
Market Cap
$1.34B
·
·
$641M
·
·
·
·
·
·
P/E
11.6
12.3
12.1
7.8
12.7
13.3
·
·
·
·
P/S
87.1
·
·
41.7
·
·
·
·
·
·
P/B
1.3
·
·
1.1
·
·
·
·
·
·
P / Tangible Book
1.3
·
·
1.1
·
·
·
·
·
·
P / Cash Flow
-6.9
·
·
-2.8
·
·
·
·
·
·
P / FCF
-6.9
·
·
-2.8
·
·
·
·
·
·
Dividend Yield
11.0%
·
·
11.1%
·
·
·
·
·
·
Earnings Yield
8.6%
8.1%
8.2%
12.9%
7.9%
7.5%
·
·
·
·
Payout Ratio
130.3%
·
·
214.9%
·
·
·
·
·
·
Annual Payout
$147M
·
·
$71M
$59M
$40M
·
·
·
·
Laporan Laba Rugi9
Metrik
Tren
Q1 2027
Q4 2026
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
SG&A Expense
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Interest Expense
·
·
·
·
·
·
·
·
$12M
·
$11M
$10M
$10M
·
$8M
$7M
Income Tax
$-711.0K
$614.0K
$-2M
$2M
$828.0K
$622.0K
$367.0K
$-1M
$2M
$373.0K
$907.0K
$-783.0K
$447.0K
$349.0K
·
·
Net Income
$25M
$27M
$33M
$26M
$27M
$18M
$16M
$23M
$14M
$13M
$23M
$23M
$24M
$18M
$3M
$9M
EPS (Basic)
$0.40
$0.45
$0.57
$0.46
$0.50
$0.34
$0.34
$0.48
$0.31
$0.01
$0.70
$0.69
$0.65
$0.66
$0.62
$0.52
EPS (Diluted)
$0.39
$0.44
$0.54
$0.44
$0.48
$0.34
$0.34
$0.48
$0.31
$0.01
$0.70
$0.69
$0.65
$0.64
$0.62
$0.52
Shares (Basic)
61,141,741
·
57,530,942
55,544,095
53,516,995
·
48,315,228
47,242,863
45,665,387
·
41,513,773
39,698,396
37,597,884
·
31,381,360
27,987,699
Shares (Diluted)
70,505,458
·
66,842,796
64,830,413
62,777,430
·
54,121,844
47,242,863
45,665,387
·
41,513,773
39,698,396
37,597,884
·
31,381,360
27,987,699
EBITDA
$2M
·
·
·
$2M
·
·
·
$1M
·
·
·
$779.0K
·
·
·
Neraca12
Metrik
Tren
Q1 2027
Q4 2026
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
Cash & Equivalents
$58M
$29M
$43M
$87M
$47M
$43M
$36M
$47M
$33M
$32M
$24M
$23M
$21M
$22M
$22M
$30M
Total Assets
$2.32B
$2.18B
$2.12B
$2.02B
$1.88B
$1.88B
$1.79B
$1.60B
$1.54B
$1.56B
$1.43B
$1.42B
$1.34B
·
$1.20B
$1.11B
Deferred Tax
$12M
$13M
$15M
$15M
$13M
$17M
$16M
$13M
$14M
$12M
$11M
$10M
$12M
·
$11M
$9M
Total Liabilities
$1.26B
$1.17B
$1.12B
$1.07B
$966M
$999M
$959M
$813M
$767M
$801M
$709M
$759M
$701M
·
$641M
$637M
Long-term Debt
$1.22B
$1.13B
$1.07B
$1.03B
$926M
$956M
$920M
$785M
$735M
$771M
$678M
$733M
$672M
·
$612M
$603M
Common Stock
$16M
$15M
$15M
$14M
$14M
$13M
$13M
$12M
$12M
$11M
$11M
$10M
$10M
·
$9M
$8M
Paid-in Capital
$1.14B
$1.07B
$1.06B
$1.04B
$1000M
$959M
$904M
$855M
$834M
$797M
$751M
$691M
$667M
·
$617M
$521M
Retained Earnings
$-94M
$-79M
$-76M
$-107M
$-97M
$-89M
$-86M
$-76M
$-68M
$-53M
$-41M
$-43M
$-41M
·
$-40M
$-29M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
·
$24M
$24M
Stockholders' Equity
$1.06B
$1.01B
$996M
$947M
$916M
$884M
$830M
$791M
$777M
$756M
$721M
$658M
$636M
$590M
$561M
$476M
Liabilities + Equity
$2.32B
$2.18B
$2.12B
$2.02B
$1.88B
$1.88B
$1.79B
$1.60B
$1.54B
$1.56B
$1.43B
$1.42B
$1.34B
·
$1.20B
$1.11B
Shares Outstanding
63,733,867
60,577,181
59,456,961
56,966,998
55,227,370
52,912,796
50,051,332
47,686,685
46,837,511
45,051,000
42,981,139
39,951,118
38,839,918
36,076,000
34,559,034
28,782,062
Arus Kas13
Metrik
Tren
Q1 2027
Q4 2026
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
D&A
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$779.0K
$748.0K
$674.0K
$677.0K
Stock-based Comp
$1M
$1M
$1M
$1M
$1M
$3M
$2M
$2M
$1M
$1M
$1M
$1M
$963.0K
$832.0K
$992.0K
$1M
Deferred Tax
$-918.0K
$-3M
$165.0K
$2M
$-4M
$1M
$3M
$-1M
$2M
$1M
$567.0K
$-1M
$-262.0K
$689.0K
$3M
$2M
Other Non-cash
$-108M
·
·
·
$5M
·
·
·
$13M
·
·
·
$-81M
·
·
·
Operating Cash Flow
$-81M
$-59M
$-94M
$-71M
$30M
$-59M
$-166M
$-24M
$31M
$-102M
$18M
$-49M
$-56M
$-33M
$-98M
$-26M
CapEx
$0
$49.0K
$15.0K
$81.0K
$141.0K
$396.0K
$748.0K
$497.0K
$25.0K
$10.0K
$1.0K
$0
$2.0K
$122.0K
$3.0K
$0
Investing Cash Flow
$0
$-49.0K
$-15.0K
$-81.0K
$-141.0K
$-396.0K
$-748.0K
$-497.0K
$-25.0K
$-10.0K
$-1.0K
$0
$-2.0K
$-122.0K
$-3.0K
$0
Stock Issued
$63M
$25M
$52M
$40M
$41M
$68M
$53M
$20M
$38M
$49M
$66M
$23M
$45M
$29M
$102M
$27M
Net Stock Activity
$63M
·
·
·
$41M
·
·
·
$38M
·
·
·
$45M
·
·
·
Dividends Paid
$40M
$39M
$37M
$36M
$35M
$34M
$32M
$31M
$30M
$28M
$27M
$25M
$23M
$21M
$19M
$14M
Financing Cash Flow
$110M
$44M
$49M
$112M
$-27M
$68M
$155M
$38M
$-30M
$111M
$-17M
$51M
$55M
$33M
$90M
$37M
Net Change in Cash
$29M
$-15M
$-45M
$41M
$4M
$9M
$-11M
$14M
$1M
$9M
$585.0K
$2M
$-307.0K
$-101.0K
$-9M
$11M
Free Cash Flow
$-81M
·
·
·
$30M
·
·
·
$31M
·
·
·
$-56M
·
·
·
Profitabilitas2
Metrik
Tren
Q1 2027
Q4 2026
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
ROA
1.2%
·
·
1.4%
1.6%
·
·
1.5%
0.97%
·
1.8%
1.8%
2.5%
·
0.32%
1.1%
ROE
2.5%
·
·
2.9%
3.2%
·
·
3.1%
2.0%
·
3.7%
4.0%
7.5%
·
1.1%
4.0%
Per Saham6
Metrik
Tren
Q1 2027
Q4 2026
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
Book Value / Share
$16.61
·
·
$16.62
$16.59
·
·
$16.59
$16.60
·
$16.77
$16.46
$16.38
·
$16.25
$16.53
Cash Flow / Share
$-1.15
·
·
·
$0.49
·
·
·
$0.68
·
·
·
$-1.48
·
·
·
Cash / Share
$0.92
·
·
$1.53
$0.85
·
·
$0.99
$0.71
·
$0.55
$0.58
$0.55
·
$0.63
$1.05
Dividend / Share
·
·
·
·
$0.64
$0.64
·
$0.64
$0.63
$0.63
$0.63
$0.62
$0.59
$0.58
$0.57
$0.50
Dividend Paid / Share
·
·
$0.66
·
·
·
$0.69
$0.64
$0.63
$0.63
$0.72
$0.62
$0.59
$0.58
$0.57
$0.50
EPS (TTM)
$1.81
·
$1.80
$1.60
$1.64
·
$1.14
$1.50
$1.71
·
$2.68
$2.60
$2.43
·
$2.13
$2.02
Valuasi (TTM)12
Metrik
Tren
Q1 2027
Q4 2026
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
Revenue TTM
$11M
·
$11M
$11M
$11M
·
$11M
$11M
$11M
·
$11M
$11M
$11M
·
$11M
$11M
Net Income TTM
$111M
·
$103M
$86M
$84M
·
$66M
$74M
$74M
·
$88M
$68M
$54M
·
$35M
$44M
Market Cap
$1.51B
·
·
$1.25B
$1.22B
·
·
$1.21B
$1.22B
·
$1.02B
$915M
$766M
·
$591M
$488M
P/E
13.1
·
12.3
13.7
13.4
·
19.1
16.9
15.3
·
8.8
8.8
8.1
·
8.0
8.4
P/S
139.8
·
121.5
114.9
112.3
·
100.8
111.3
112.8
·
94.0
84.4
70.7
·
54.5
45.0
P/B
1.4
·
·
1.3
1.3
·
·
1.5
1.6
·
1.4
1.4
1.2
·
1.1
1.0
P / Tangible Book
1.4
·
·
1.3
1.3
·
·
1.5
1.6
·
1.4
1.4
1.2
·
1.1
1.0
P / Cash Flow
-18.7
·
·
·
39.9
·
·
·
39.3
·
·
·
-13.8
·
·
·
Dividend Yield
10.0%
·
10.8%
11.0%
10.8%
·
11.0%
9.6%
9.0%
·
9.4%
9.6%
10.1%
·
·
·
Earnings Yield
7.6%
·
8.1%
7.3%
7.4%
·
5.2%
5.9%
6.6%
·
11.3%
11.3%
12.3%
·
12.5%
11.9%
Payout Ratio
160.3%
·
·
·
130.9%
·
·
·
210.2%
·
·
·
96.2%
·
·
·
Annual Payout
$152M
·
$142M
$137M
$131M
·
$120M
$115M
$110M
·
$95M
$88M
$77M
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Laba Bersih
$113M
$71M
$83M
$33M
$43M
EPS Dilusian
$1.90
$1.47
$2.05
$2.29
$1.87
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Arus Kas Bebas
$-194M
$-219M
$-189M
$-227M
·
Pemilik institusional (13F)
205 pengaju
· $444.2M 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.
Pemegang205
Nilai yang dipegang$444.2M
Posisi baru33
Posisi yang keluar9
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
33 (+3 vs Kuartal sebelumnya)
9 (-13 vs Kuartal sebelumnya)
71 (+18 vs Kuartal sebelumnya)
56 (+6 vs Kuartal sebelumnya)
+313K
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.
Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan, Orang pelapor yang tidak diungkapkan
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
31 orang dalam
· 16 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.