Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata5.0%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$4.70
$4.33
8.6%
31 Maret 2026
Mei 21, 2026
$4.70
$4.38
7.4%
31 Des. 2025
$4.48
$5.09
-12.1%
30 Sep. 2025
$4.23
$4.49
-5.7%
30 Juni 2025
$4.20
$3.52
19.4%
31 Maret 2025
$3.76
$3.35
12.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$228M
$213M
$189M
$183M
$94M
$53M
$40M
$34M
$24M
$21M
$38M
$41M
SG&A Expense
$7M
$6M
$5M
$5M
$3M
$3M
$2M
$3M
$3M
$3M
$3M
$4M
Operating Expenses
$78M
$93M
$70M
$76M
$48M
$44M
$38M
$32M
$29M
$33M
$49M
$55M
Operating Income
$149M
$120M
$119M
$107M
$46M
$9M
$2M
$2M
$-5M
$-13M
$-11M
$-15M
Interest Expense
$15M
$10M
$6M
$5M
$3M
$4M
$3M
$3M
$1M
$1M
$1M
$2M
Other Non-op
$-13M
$-7M
$-5M
$-395.3K
$-3M
$-5M
$-4M
$-3M
$-2M
$-5M
$-486.2K
$-747.0K
Net Income
$137M
$113M
$115M
$106M
$43M
$4M
$-2M
$-663.4K
$-7M
$-34M
$-14M
$-18M
EPS (Basic)
$19.73
$16.25
$16.53
$14.79
$6.07
$0.58
$-1.21
·
·
·
$-2.45
$-3.53
EPS (Diluted)
$19.72
$16.20
$16.52
$14.78
$6.06
$0.58
$-1.21
·
·
·
$-2.45
$-3.53
Shares (Basic)
6,943,682
6,938,204
6,931,280
7,181,561
6,976,905
5,753,917
2,861,928
·
·
·
·
54,794,181
Shares (Diluted)
6,947,139
6,961,266
6,936,060
7,190,107
6,993,405
5,753,917
2,861,928
0
·
8,165,703
6,410,794
5,479,418
EBITDA
$149M
$120M
$119M
$107M
$46M
$9M
$2M
$2M
$-3M
$-22M
$-11M
$-15M
Neraca20
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$176M
$74M
$59M
$26M
$27M
$4M
$985.4K
$7M
$3M
$3M
$9M
$25M
Receivables
$10M
$5M
$2M
$573.0K
$1M
$2M
$715.1K
$958.7K
$885.5K
$1M
$1M
$2M
Inventory
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$2M
Prepaid Expense
$984.4K
$1M
$502.8K
$350.2K
$382.7K
$244.3K
$526.5K
$222.3K
$247.0K
$172.4K
$175.5K
$348.2K
Current Assets
$192M
$85M
$66M
$47M
$33M
$10M
$6M
$12M
$16M
$10M
$22M
$31M
PP&E (Net)
$466M
$443M
$268M
$217M
$176M
$98M
$116M
$49M
$52M
$106M
$89M
$111M
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$125M
$140M
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$36M
$29M
Total Assets
$700M
$591M
$425M
$329M
$221M
$111M
$127M
$67M
$162M
$144M
$172M
$191M
Accounts Payable
·
·
$6M
$5M
$3M
$3M
$4M
$2M
$2M
$2M
$1M
$2M
Accrued Liabilities
$9M
$4M
$2M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
$1M
$1M
Current Liabilities
$39M
$57M
$51M
$74M
$37M
$29M
$25M
$12M
$19M
$11M
$19M
$25M
Total Liabilities
$237M
$228M
$158M
$160M
$145M
$75M
$99M
$44M
$80M
$56M
$45M
$60M
Long-term Debt
$217M
$205M
$130M
$107M
$118M
$67M
$90M
$37M
$74M
$52M
$41M
$54M
Total Debt
$217M
$205M
$130M
$107M
$118M
$67M
$84M
$37M
$72M
$50M
$41M
$54M
Common Stock
$211.7K
$211.4K
$210.4K
$213.5K
$218.8K
$201.3K
$168.0K
$46.9K
$338.2K
$326.3K
$245.9K
$171.5K
Retained Earnings
$205M
$104M
$8M
$-93M
$-188M
$-230M
$-234M
$-230M
$-238M
$-230M
$-184M
$-168M
Stockholders' Equity
$463M
$363M
$267M
$168M
$77M
$27M
$20M
$4M
$47M
$54M
$95M
$100M
Liabilities + Equity
$700M
$591M
$425M
$329M
$221M
$111M
$127M
$67M
$162M
$144M
$172M
$191M
Shares Outstanding
7,055,881
7,047,537
7,014,331
7,116,206
7,294,541
6,708,946
5,600,259
1,564,456
11,274,126
10,876,112
8,195,760
5,715,731
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
$2M
$2M
$1M
$951.4K
$182.3K
$121.6K
$97.9K
$124.5K
$116.6K
$294.3K
$306.1K
$510.1K
Operating Cash Flow
$141M
$128M
$130M
$114M
$53M
$2M
$3M
$-1M
$5M
$-5M
$-2M
$-730.3K
CapEx
·
·
·
·
·
$647.1K
·
·
$30M
$3M
$17M
$21M
Investing Cash Flow
$-15M
$-169M
$-102M
$-87M
$-74M
$16M
$-56M
·
$-26M
$-23M
$-8M
$-37M
Debt Issued
·
·
·
·
·
·
·
$34M
$22M
$14M
$8M
$23M
Net Debt Issued
·
·
·
·
·
·
·
$2M
$24M
$10M
$8M
$23M
Stock Issued
·
·
$0
$0
$743.6K
$715.5K
$7M
$2M
$549.5K
$3M
$11M
$15M
Stock Repurchased
$2M
$1M
$3M
$5M
$0
$0
·
·
·
·
·
$150.7K
Net Stock Activity
$-2M
$-1M
$-3M
$-5M
$743.6K
$715.5K
$7M
$2M
$549.5K
$3M
$11M
$14M
Dividends Paid
$19M
$17M
$14M
$11M
$0
$0
·
·
·
·
·
$13.1K
Financing Cash Flow
$-23M
$57M
$5M
$-27M
$47M
$-18M
$45M
$135.4K
$13M
$-6M
$-4M
$52M
Net Change in Cash
$103M
$16M
$33M
$-59.7K
$25M
$408.1K
$-7M
$5M
$1M
$-10M
$-14M
$14M
Free Cash Flow
·
·
·
·
·
$2M
$-52M
$-1M
$-32M
·
·
$-22M
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
65.6%
56.4%
63.1%
58.4%
48.7%
17.4%
4.9%
6.8%
-6.5%
-76.1%
-30.3%
-36.0%
Net Margin
60.1%
53.0%
60.5%
58.1%
45.8%
7.6%
-4.2%
-1.9%
-14.2%
-155.6%
-37.3%
-44.1%
EBITDA Margin
65.6%
56.4%
63.1%
58.4%
48.7%
17.4%
4.9%
6.8%
-6.5%
-76.1%
-30.3%
-36.0%
ROA
21.2%
22.2%
30.4%
38.6%
25.9%
3.4%
-1.7%
-0.58%
-4.0%
-28.0%
-7.7%
-10.3%
ROE
33.1%
35.8%
52.7%
86.7%
82.5%
16.9%
-13.9%
-2.6%
-12.1%
-59.3%
-14.4%
-17.5%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.9
1.5
1.3
0.6
0.9
0.3
0.3
1.0
0.9
0.9
1.1
1.2
Quick Ratio
4.7
1.4
1.2
0.4
0.7
0.2
0.1
0.7
0.3
0.4
0.5
1.1
Debt / Equity
0.5
0.6
0.5
0.6
1.5
2.4
4.1
9.6
1.5
0.9
0.4
0.5
LT Debt / Equity
0.4
0.5
0.4
0.3
1.2
1.7
3.5
8.3
1.3
0.8
0.3
0.3
Interest Coverage
10.3
11.9
20.1
22.5
17.9
2.4
0.6
0.9
-0.9
-11.3
-8.4
·
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
0.6
0.4
0.4
0.3
0.3
0.2
0.2
0.2
Receivables Turnover
31.0
64.6
145.1
197.8
57.1
39.1
47.8
37.3
29.5
20.0
20.9
20.0
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$65.68
$51.50
$38.00
$23.63
$10.54
$4.07
$3.65
$0.31
$4.14
$4.97
$11.60
$1.75
Revenue / Share
$32.80
$30.58
$27.30
$25.41
$13.43
·
·
·
·
$3.48
$5.88
$0.74
Cash Flow / Share
$20.32
$18.41
$18.74
$15.87
$7.52
·
·
·
·
$-0.10
$-0.32
$-0.01
Cash / Share
$25.01
$10.46
$8.36
$3.63
$3.64
$0.53
$0.18
$0.56
$0.37
$0.29
$1.06
$0.44
Dividend / Share
$2.70
$2.40
$2.00
$1.50
·
·
·
·
·
·
·
·
EPS (TTM)
$19.72
$16.20
$16.52
$14.78
$6.06
$0.58
$-1.21
·
·
·
$-2.45
$-3.53
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$228M
$213M
$189M
$183M
$94M
$53M
$40M
$34M
$24M
$21M
$38M
$41M
Net Income TTM
$137M
$113M
$115M
$106M
$43M
$4M
$-2M
$-663.4K
$-7M
$-34M
$-14M
$-18M
Market Cap
$385M
$208M
$178M
$107M
$148M
$30M
$19M
$57M
$125M
$120M
$136M
$2.83B
Enterprise Value
$426M
$339M
$249M
$188M
$239M
$93M
$102M
$87M
$193M
$166M
$168M
$2.86B
P/E
2.8
1.8
1.5
1.0
3.3
7.6
-2.7
·
·
·
-6.8
-14.0
P/S
1.7
1.0
0.9
0.6
1.6
0.6
0.5
1.7
5.3
5.8
3.6
69.6
P/B
0.8
0.6
0.7
0.6
1.9
1.1
0.9
14.9
2.7
2.2
1.4
28.2
P / Tangible Book
0.8
0.6
0.7
0.6
1.9
1.1
·
·
·
·
·
·
P / Cash Flow
2.7
1.6
1.4
0.9
2.8
12.3
5.7
-38.7
15.7
-143.8
-67.1
-3872.0
P / FCF
·
·
·
·
·
16.8
-0.4
-38.6
-3.9
·
·
-128.2
EV / EBITDA
2.8
2.8
2.1
1.8
5.2
10.0
51.7
37.1
-69.4
-7.7
-14.7
-195.2
EV / FCF
·
·
·
·
·
52.7
-1.9
-58.7
-6.1
·
·
-129.5
EV / Revenue
1.9
1.6
1.3
1.0
2.5
1.7
2.5
2.5
8.1
8.1
4.5
70.3
Dividend Yield
4.9%
8.1%
7.9%
10.1%
0.00%
0.00%
·
·
·
·
·
0.00%
Earnings Yield
36.1%
55.0%
65.2%
98.5%
29.9%
13.1%
-36.5%
·
·
·
-14.8%
-7.1%
Payout Ratio
13.8%
14.9%
12.2%
10.2%
·
·
·
·
·
·
·
-0.07%
Annual Payout
$19M
$17M
$14M
$11M
$0
$0
·
·
·
·
·
$13.1K
Per Saham1
Metrik
Tren
Q4 2017
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
EPS (TTM)
·
$-0.34
$0.04
$-0.21
$-0.51
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2017
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Revenue TTM
$24M
$52M
$29M
$52M
$64M
·
·
·
·
Net Income TTM
$-7M
$-13M
$1M
$-7M
$-16M
·
·
·
·
P/E
·
-174.2
3824.2
-1143.8
-499.1
·
·
·
·
Earnings Yield
·
-0.57%
0.03%
-0.09%
-0.20%
·
·
·
·
Annual Payout
·
$4M
$8M
$7M
$11M
·
·
·
·
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
$228M
$213M
$189M
$183M
$94M
Margin Operasi %
65.6%
56.4%
63.1%
58.4%
48.7%
Laba Bersih
$137M
$113M
$115M
$106M
$43M
EPS Dilusian
$19.72
$16.20
$16.52
$14.78
$6.06
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.5
0.6
0.5
0.6
1.5
Rasio Lancar
4.9
1.5
1.3
0.6
0.9
Rasio Cepat
4.7
1.4
1.2
0.4
0.7
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
62 pengaju
· $35.6M 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.
Pemegang62
Nilai yang dipegang$35.6M
Posisi baru7
Posisi yang keluar9
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
7 (-10 vs Kuartal sebelumnya)
9 (0 vs Kuartal sebelumnya)
18 (+3 vs Kuartal sebelumnya)
18 (+4 vs Kuartal sebelumnya)
-128K
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
Friends Investment Company Inc., Preferred Friends Investment Company Inc., Family United Navigation Co.
×26 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
4 orang dalam
· 3 pejabat · 2 direktur