Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-15.8%
Laporan BerikutnyaOkt 19, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 20, 2026
$0.36
$0.39
-6.5%
31 Maret 2026
$0.31
$0.35
-10.2%
31 Des. 2025
$0.28
$0.32
-11.6%
30 Sep. 2025
$0.25
$0.32
-22.1%
30 Juni 2025
$0.22
$0.32
-31.4%
31 Maret 2025
$0.21
$0.24
-13.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Expenses
$53M
$36M
$33M
$34M
$25M
$22M
·
·
·
·
·
·
Interest Expense
·
·
$215M
$44M
$6M
$33M
$114M
$60M
$36M
$25M
$23M
$26M
Interest Income
$534M
$320M
$208M
$87M
$60M
$96M
$170M
$110M
$95M
$92M
$100M
$106M
Other Non-op
·
·
·
·
·
·
·
·
$-201.0K
$880.0K
$610.0K
$1M
Net Income
$319M
$114M
$-6M
$143M
$102M
$178M
$-153M
$7M
$34M
$43M
$17M
$28M
EPS (Basic)
$2.49
$1.50
$-0.25
$3.19
$2.79
$6.93
$-7.01
·
·
·
·
·
EPS (Diluted)
$2.47
$1.49
$-0.25
$3.17
$2.78
$6.93
$-7.01
·
·
·
·
·
Shares (Basic)
124,128,422
70,766,410
54,809,462
42,491,433
32,596,272
23,106,200
23,620,125
·
·
·
·
·
Shares (Diluted)
125,067,280
71,260,358
54,809,462
42,743,037
32,761,331
23,106,200
23,620,125
·
·
·
·
54,701,485
Neraca10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$531M
$377M
$120M
$332M
$366M
$296M
$63M
$35M
$41M
$74M
$34M
$44M
Total Assets
$17.34B
$8.18B
$6.37B
$3.61B
$3.64B
$3.09B
$5.37B
$3.89B
$3.31B
$3.40B
$3.67B
$3.69B
Total Liabilities
$14.88B
$7.00B
$5.50B
$2.70B
$2.87B
$2.46B
$4.79B
$3.36B
$2.75B
$2.93B
$3.18B
$3.08B
Long-term Debt
·
·
·
·
·
·
·
·
·
$6M
$8M
$11M
Common Stock
·
·
·
·
·
·
·
·
·
·
$490.0K
$547.0K
Retained Earnings
$-442M
$-494M
$-484M
$-383M
$-451M
$-491M
$-612M
$-399M
$-352M
$-338M
$-331M
$-288M
AOCI
$-127M
$-172M
$-159M
$-181M
$7M
$80M
$174M
$-36M
$-9M
$-33M
$-13M
$21M
Stockholders' Equity
$2.46B
$1.18B
$871M
$901M
$771M
$633M
$583M
$527M
$557M
$467M
$492M
$607M
Liabilities + Equity
$17.34B
$8.18B
$6.37B
$3.61B
$3.64B
$3.09B
$5.37B
$3.89B
$3.31B
$3.40B
$3.67B
$3.69B
Shares Outstanding
174,814,912
84,491,800
57,038,247
53,637,095
36,665,805
23,697,970
22,945,993
20,939,073
18,610,516
16,384,488
49,047,335
54,739,111
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
$13M
$7M
$5M
$4M
$3M
$2M
$1M
$1M
$2M
$3M
$3M
$3M
Operating Cash Flow
$121M
$14M
$62M
$126M
$147M
$174M
$175M
$181M
$204M
$211M
$217M
$214M
Investing Cash Flow
$-8.07B
$-1.03B
$-2.96B
$-65M
$-555M
$2.35B
$-1.61B
$-869M
$87M
$68M
$-209M
$424M
Stock Issued
$1.17B
$332M
$43M
$247M
$237M
$10M
$64M
$42M
$47M
$137.0K
$166.0K
$252.0K
Stock Repurchased
·
·
·
$0
$0
$372.0K
$25M
$0
$0
$310.0K
$41M
$0
Net Stock Activity
$1.17B
$332M
$43M
$247M
$237M
$10M
$39M
$42M
$47M
$-173.0K
$-41M
$177.0K
Dividends Paid
$247M
$118M
$93M
$72M
$59M
$52M
$68M
$53M
$48M
$52M
$61M
$65M
Financing Cash Flow
$8.26B
$1.40B
$2.69B
$-32M
$520M
$-2.35B
$1.47B
$690M
$-304M
$-265M
$-9M
$-664M
Net Change in Cash
·
·
·
·
·
·
·
·
·
$40M
$-10M
$-25M
Profitabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Net Margin
279.0%
1938.0%
77.3%
332.3%
188.1%
278.0%
-272.3%
13.9%
58.1%
64.6%
21.3%
34.9%
ROA
2.5%
1.6%
-0.12%
4.0%
3.0%
4.2%
-3.3%
0.20%
1.0%
1.2%
0.45%
0.70%
ROE
15.7%
9.8%
-0.73%
17.1%
13.2%
28.7%
-26.2%
1.3%
6.6%
9.0%
3.0%
4.7%
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
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
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$14.08
$14.02
$15.27
$16.80
$21.04
$26.73
$25.41
$8.39
$9.98
$9.50
$10.03
$11.09
Revenue / Share
$0.91
$0.08
$-0.14
$1.01
$1.66
·
·
·
·
·
·
$1.46
Cash Flow / Share
$0.97
$0.20
$1.13
$2.96
$4.49
·
·
·
·
·
·
$3.92
Cash / Share
$3.04
$4.46
$2.10
$6.19
$9.98
$12.47
$2.73
$0.55
$0.73
$1.51
$0.69
$0.80
Dividend / Share
$2.00
$1.60
·
$1.56
$1.56
$1.66
·
·
·
·
·
·
EPS (TTM)
$2.47
$1.49
$-0.25
$3.17
$2.78
$6.93
$-7.01
$0.70
$0.70
$0.70
$0.70
$0.70
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
1845.8%
·
·
-20.8%
-14.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
38.5%
-52.4%
·
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
65.8%
·
·
14.0%
-59.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
-8.0%
-18.8%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-18.6%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
180.1%
·
·
40.0%
-42.4%
·
·
·
·
·
·
·
Net Income CAGR 3Y
30.6%
3.7%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
12.4%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
36.3%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$114M
$6M
$-8M
$43M
$54M
$64M
$56M
$50M
$58M
$67M
$78M
$80M
Net Income TTM
$319M
$114M
$-6M
$143M
$102M
$178M
$-153M
$7M
$34M
$43M
$17M
$28M
Market Cap
$2.45B
$1.07B
$714M
$682M
$613M
$422M
$389M
$1.08B
$1.17B
$1.01B
$934M
$1.35B
P/E
5.7
8.5
-50.1
4.0
6.0
2.6
-2.4
24.5
30.0
29.2
27.2
35.4
P/S
21.4
181.9
-90.0
15.8
11.3
6.6
6.9
21.4
20.1
15.1
12.0
17.0
P/B
1.0
0.9
0.8
0.8
0.8
0.7
0.7
2.0
2.1
2.2
1.9
2.2
P / Tangible Book
1.0
0.9
0.8
0.8
0.8
0.7
·
·
·
·
·
·
P / Cash Flow
20.3
74.3
11.5
5.4
4.2
2.4
2.2
6.0
5.7
4.8
4.3
6.3
Dividend Yield
10.1%
11.0%
13.0%
10.6%
9.6%
12.4%
17.5%
4.9%
4.0%
5.2%
6.5%
4.8%
Earnings Yield
17.6%
11.8%
-2.0%
24.9%
16.6%
38.9%
-41.4%
4.1%
3.3%
3.4%
3.7%
2.8%
Payout Ratio
77.3%
103.5%
-1517.8%
50.5%
57.6%
29.5%
-44.6%
751.7%
140.2%
120.4%
368.8%
233.3%
Annual Payout
$247M
$118M
$93M
$72M
$59M
$52M
$68M
$53M
$48M
$52M
$61M
$65M
Laporan Laba Rugi8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Operating Expenses
$16M
$21M
$17M
$12M
$12M
$12M
$9M
$9M
$7M
$11M
$9M
$8M
$8M
$11M
$7M
$7M
Interest Expense
·
·
·
·
·
·
·
·
·
$75M
$66M
$45M
$31M
$13M
$4M
$2M
Interest Income
$303M
$257M
$177M
$150M
$112M
$95M
$88M
$83M
$76M
$72M
$63M
$42M
$31M
$20M
$18M
$17M
Net Income
$181M
$-80M
$185M
$150M
$-14M
$-3M
$51M
$31M
$-8M
$40M
$-43M
$54M
$-42M
$-47M
$29M
$117M
EPS (Basic)
$0.80
$-0.41
$1.60
$1.09
$-0.14
$-0.06
$0.62
$0.38
$-0.15
$0.65
$-0.82
$0.97
$-0.81
$-1.07
$0.70
$3.14
EPS (Diluted)
$0.80
$-0.41
$1.59
$1.08
$-0.14
$-0.06
$0.62
$0.38
$-0.15
$0.64
$-0.82
$0.96
$-0.81
$-1.07
$0.69
$3.11
Shares (Basic)
222,220,145
200,084,349
·
135,952,339
113,177,331
90,492,327
·
75,792,527
66,954,870
59,003,218
54,556,853
54,137,327
53,823,866
45,347,852
39,190,251
36,725,365
Shares (Diluted)
223,603,596
200,084,349
·
136,927,985
113,177,331
90,492,327
·
76,366,487
66,954,870
59,712,234
54,556,853
54,585,082
53,823,866
45,347,852
39,558,462
37,111,733
Neraca8
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
$608M
$773M
$531M
$491M
$388M
$327M
$377M
$268M
$286M
$296M
$271M
$300M
$279M
$260M
$326M
$457M
Total Assets
$26.42B
$24.34B
$17.34B
$14.16B
$11.31B
$9.04B
$8.18B
$7.82B
$6.68B
$6.30B
$6.04B
$5.53B
$3.87B
$4.05B
$3.20B
$3.85B
Total Liabilities
$23.24B
$21.62B
$14.88B
$12.20B
$9.70B
$7.65B
$7.00B
$6.67B
$5.64B
$5.35B
$5.24B
$4.64B
$3.02B
$3.28B
$2.36B
$3.06B
Retained Earnings
$-567M
$-630M
$-442M
$-542M
$-618M
$-543M
$-494M
$-507M
$-506M
$-469M
$-484M
$-417M
$-448M
$-405M
$-339M
$-351M
AOCI
$-128M
$-127M
$-127M
$-134M
$-149M
$-153M
$-172M
$-136M
$-178M
$-176M
$-218M
$-176M
$-167M
$-197M
$-146M
$-85M
Stockholders' Equity
$3.18B
$2.72B
$2.46B
$1.96B
$1.61B
$1.40B
$1.18B
$1.14B
$1.05B
$959M
$804M
$881M
$855M
$771M
$842M
$786M
Liabilities + Equity
$26.42B
$24.34B
$17.34B
$14.16B
$11.31B
$9.04B
$8.18B
$7.82B
$6.68B
$6.30B
$6.04B
$5.53B
$3.87B
$4.05B
$3.20B
$3.85B
Shares Outstanding
237,414,259
207,154,465
174,814,912
145,714,136
125,358,375
102,226,355
84,491,800
79,294,324
74,707,776
64,160,931
56,555,574
54,204,319
53,876,914
46,350,130
43,517,234
36,957,882
Arus Kas7
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Stock-based Comp
$3M
$8M
$5M
$3M
$3M
$2M
$965.0K
$1M
$1M
$4M
$2M
$1M
$1M
$2M
$1M
$846.0K
Operating Cash Flow
$84M
$70M
$14M
$68M
$32M
$6M
$15M
$-2M
$19M
$-17M
$10M
$31M
$4M
$26M
$36M
$35M
Investing Cash Flow
$-2.07B
$-7.19B
$-2.37B
$-3.29B
$-1.51B
$-908M
$32M
$-955M
$-335M
$233M
$-834M
$-1.24B
$-332M
$-788M
$491M
$25M
Stock Issued
$391M
$442M
$393M
$254M
$282M
$240M
$64M
$56M
$125M
$87M
$30M
$4M
$3M
$45M
$105M
$4M
Net Stock Activity
·
$442M
·
·
·
$240M
·
·
·
$87M
·
·
$3M
·
·
$4M
Dividends Paid
$113M
$103M
$79M
$70M
$57M
$42M
$35M
$31M
$27M
$25M
$23M
$23M
$23M
$19M
$16M
$16M
Financing Cash Flow
$1.88B
$7.48B
$2.47B
$3.34B
$1.59B
$868M
$169M
$954M
$308M
$-35M
$808M
$1.25B
$272M
$832M
$-662M
$91M
Profitabilitas3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Net Margin
192.8%
-101.4%
·
491.3%
-58.8%
-17.9%
·
3467.2%
-645.2%
-1256.8%
1903.2%
-1854.5%
9030.7%
-655.3%
208.5%
747.6%
ROA
0.96%
-0.48%
·
1.4%
-0.15%
-0.04%
·
0.45%
-0.14%
0.79%
-0.85%
1.2%
-1.1%
-1.3%
0.83%
3.2%
ROE
7.6%
-3.9%
·
9.7%
-1.0%
-0.26%
·
3.2%
-0.86%
4.4%
-5.5%
6.3%
-5.1%
-6.0%
4.2%
15.2%
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 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
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
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
$13.37
$13.14
·
$13.43
$12.84
$13.66
·
$14.41
$13.99
$14.94
$14.22
$16.25
$15.87
$16.64
$19.36
$21.26
Revenue / Share
$0.42
$0.40
·
$0.22
$0.20
$0.19
·
$0.01
$0.02
$-0.05
$-0.04
$-0.05
$-0.01
$0.16
$0.36
$0.42
Cash Flow / Share
·
$0.35
·
·
·
$0.07
·
·
·
$-0.29
·
·
$0.07
·
·
$0.93
Cash / Share
$2.56
$3.73
·
$3.37
$3.09
$3.20
·
$3.38
$3.83
$4.61
$4.79
$5.54
$5.18
$5.62
$7.48
$12.36
Dividend / Share
$0.51
$0.51
$0.51
$0.51
$0.51
$0.47
$0.43
$0.39
$0.39
·
$0.39
$0.39
$0.39
$0.39
$0.39
$0.39
EPS (TTM)
$3.06
$2.12
·
$1.50
$0.80
$0.79
·
$1.29
$0.09
$1.20
$-0.23
$-0.48
$-0.75
$2.39
$3.81
$1.69
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
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$247M
$176M
·
$78M
$48M
$26M
·
$-3M
$-6M
$-11M
$555.0K
$10M
$27M
$52M
$60M
$58M
Net Income TTM
$436M
$242M
·
$185M
$65M
$71M
·
$87M
$13M
$76M
$13M
$9M
$-16M
$114M
$175M
$102M
Market Cap
$3.11B
$2.64B
·
$1.79B
$1.53B
$1.33B
·
$1.01B
$892M
$799M
$675M
$682M
$653M
$540M
$693M
$599M
P/E
4.3
6.0
·
8.2
15.3
16.5
·
9.9
132.7
10.4
-51.9
-26.2
-16.2
4.9
4.2
9.6
P/S
12.6
15.0
·
23.0
31.9
50.8
·
-307.7
-138.4
-74.9
1216.7
68.7
24.2
10.3
11.6
10.4
P/B
1.0
1.0
·
0.9
1.0
1.0
·
0.9
0.9
0.8
0.8
0.8
0.8
0.7
0.8
0.8
P / Tangible Book
1.0
1.0
·
0.9
1.0
1.0
·
0.9
0.9
0.8
0.8
0.8
0.8
0.7
0.8
0.8
P / Cash Flow
·
37.8
·
·
·
209.2
·
·
·
-46.7
·
·
174.7
·
·
17.3
Dividend Yield
11.7%
11.6%
·
11.3%
10.7%
10.1%
·
10.6%
11.1%
11.9%
13.2%
12.6%
12.1%
12.6%
9.3%
12.9%
Earnings Yield
23.3%
16.6%
·
12.2%
6.6%
6.1%
·
10.1%
0.75%
9.6%
-1.9%
-3.8%
-6.2%
20.5%
23.9%
10.4%
Payout Ratio
·
-127.6%
·
·
·
-1352.9%
·
·
·
62.1%
·
·
-55.0%
·
·
13.8%
Annual Payout
$364M
$308M
·
$203M
$164M
$135M
·
$107M
$99M
$95M
$89M
$86M
$79M
$68M
$64M
$77M
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
Laba Bersih
$319M
$114M
$-6M
$143M
$102M
EPS Dilusian
$2.47
$1.49
$-0.25
$3.17
$2.78
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)
311 pengaju
· $1.6B 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.
Pemegang311
Nilai yang dipegang$1.6B
Posisi baru56
Posisi yang keluar31
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
56 (-11 vs Kuartal sebelumnya)
31 (-14 vs Kuartal sebelumnya)
142 (+16 vs Kuartal sebelumnya)
61 (+7 vs Kuartal sebelumnya)
+25.0M
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
WESTERN INVESTMENT LLC, ARTHUR D. LIPSON, WESTERN INVESTMENT HEDGED PARTNERS LP, WESTERN INVESTMENT INSTITUTIONAL PARTNERS LLC, WESTERN INVESTMENT TOTAL RETURN PARTNERS LP
×4 pengajuan
I.R.S. NUMBER OF REPORTING PERSON Rockwood Partners, L.P. 2), I.R.S. NUMBER OF REPORTING PERSON Rockwood Asset Management, Inc. 2), I.R.S. NUMBER OF REPORTING PERSON Demeter Asset Management, Inc. 2), I.R.S. NUMBER OF REPORTING PERSON Jay Buck 2)
×6 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
26 orang dalam
· 7 pejabat · 14 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 30 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.