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-12.0%
Laporan BerikutnyaOkt 27, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 22, 2026
$0.15
$0.24
-38.4%
31 Maret 2026
$0.20
$0.33
-39.1%
31 Des. 2025
$0.27
$0.35
-23.3%
30 Sep. 2025
$0.34
$0.30
12.4%
30 Juni 2025
$0.29
$0.23
27.8%
31 Maret 2025
$0.23
$0.26
-11.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
Interest Expense
·
·
$10M
$1M
$1M
Interest Income
$92M
$74M
$65M
$52M
$49M
Pretax Income
$22M
$17M
$24M
$36M
$42M
Income Tax
$6M
$4M
$6M
$11M
$11M
Net Income
$16M
$13M
$17M
$25M
$32M
EPS (Basic)
$1.20
$0.98
$1.38
$1.96
$3.44
EPS (Diluted)
$1.13
$0.93
$1.33
$1.87
$3.27
Shares (Basic)
12,828,016
12,612,455
12,488,564
12,729,898
8,669,724
Shares (Diluted)
13,565,336
13,228,869
12,909,648
13,357,022
9,108,163
EBITDA
$900.0K
$3M
·
·
·
Neraca13
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$163M
$109M
$117M
$101M
$86M
PP&E (Net)
$3M
$4M
$15M
$9M
$3M
PP&E (Gross)
$7M
$7M
$18M
$12M
$5M
Accum. Depreciation
$4M
$4M
$4M
$2M
$1M
Total Assets
$977M
$746M
$586M
$401M
$380M
Deferred Tax
$0
$899.0K
$748.0K
$0
·
Total Liabilities
$784M
$572M
$431M
$260M
$265M
Common Stock
$14.0K
$13.0K
$12.0K
$13.0K
$13.0K
Retained Earnings
$132M
$117M
$104M
$86M
$61M
AOCI
$26.0K
$187.0K
$0
·
·
Stockholders' Equity
$193M
$174M
$155M
$140M
$115M
Liabilities + Equity
$977M
$746M
$586M
$401M
$380M
Shares Outstanding
13,655,961
13,211,640
12,493,565
12,831,345
12,772,010
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
D&A
$900.0K
$1M
$2M
$2M
$1M
Stock-based Comp
$4M
$2M
$2M
$778.0K
$2M
Deferred Tax
$-3M
$90.0K
·
·
·
Other Non-cash
$-46M
$-33M
·
·
·
Operating Cash Flow
$-28M
$-15M
$12M
$61M
$-9M
CapEx
$219.0K
$1M
$7M
$7M
$2M
Investing Cash Flow
$-127M
$-132M
$-153M
$-36M
$24M
Stock Repurchased
$0
$461.0K
$5M
$1M
$0
Net Stock Activity
$0
$-461.0K
$-5M
$-1M
·
Financing Cash Flow
$210M
$140M
$157M
$-11M
$23M
Net Change in Cash
$54M
$-8M
$16M
·
·
Taxes Paid
$7M
$8M
·
·
·
Free Cash Flow
$-29M
$-20M
$5M
$54M
·
Levered FCF
·
·
$-3M
$53M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
Net Margin
12.3%
15.7%
23.1%
28.4%
·
Pretax Margin
16.7%
20.9%
31.5%
40.8%
·
EBITDA Margin
0.69%
3.9%
·
·
·
ROA
1.9%
1.9%
3.5%
6.4%
·
ROE
8.6%
7.4%
11.4%
18.3%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
0.2
0.1
0.2
0.2
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$14.15
$13.15
$12.41
$10.95
·
Revenue / Share
$9.63
$6.15
$5.86
$6.61
·
Cash Flow / Share
$-2.10
$-1.13
$0.95
$4.58
·
Cash / Share
$11.97
$8.26
$9.36
$7.84
·
EPS (TTM)
$1.13
$0.93
$1.33
$1.87
$3.27
Tingkat Pertumbuhan6
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
60.5%
7.1%
-13.9%
10.6%
·
Revenue CAGR 3Y
14.0%
0.65%
·
·
·
EPS YoY
21.5%
-30.1%
-28.9%
-42.8%
·
EPS CAGR 3Y
-15.5%
-34.2%
·
·
·
Net Income YoY
26.3%
-27.0%
-30.5%
-20.5%
·
Net Income CAGR 3Y
-13.8%
-26.1%
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$131M
$81M
$76M
$88M
$80M
Net Income TTM
$16M
$13M
$17M
$25M
$32M
Market Cap
$245M
$211M
$179M
$119M
·
P/E
15.9
17.2
10.8
5.0
4.2
P/S
1.9
2.6
2.4
1.3
·
P/B
1.3
1.2
1.2
0.8
·
P / Tangible Book
1.3
1.2
1.2
0.8
·
P / Cash Flow
-8.6
-14.1
14.6
1.9
·
P / FCF
-8.6
-10.6
37.2
2.2
·
Earnings Yield
6.3%
5.8%
9.3%
20.2%
23.7%
Laporan Laba Rugi9
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
Q1 2023
Q4 2022
Q3 2022
Interest Expense
·
·
·
·
·
·
·
·
·
$4M
·
$3M
$2M
$1M
$624.0K
$304.0K
Interest Income
$34M
$34M
$30M
$24M
$20M
$19M
$19M
$19M
$18M
$18M
$18M
$17M
$16M
$13M
$13M
$13M
Pretax Income
$3M
$4M
$5M
$6M
$5M
$4M
$4M
$5M
$4M
$5M
$6M
$6M
$6M
$5M
$9M
$7M
Income Tax
$672.0K
$1M
$2M
$2M
$1M
$1M
$898.0K
$1M
$998.0K
$1M
$2M
$2M
$2M
$1M
$2M
$3M
Net Income
$2M
$3M
$4M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
$4M
$5M
$5M
$4M
$7M
$4M
EPS (Basic)
$0.16
$0.21
$0.29
$0.36
$0.31
$0.24
$0.21
$0.26
$0.25
$0.26
$0.34
$0.38
$0.36
$0.30
$0.51
$0.28
EPS (Diluted)
$0.15
$0.20
$0.27
$0.34
$0.29
$0.23
$0.19
$0.25
$0.24
$0.25
$0.32
$0.37
$0.35
$0.29
$0.49
$0.27
Shares (Basic)
13,112,580
13,019,369
·
12,859,264
12,781,508
12,716,155
·
12,658,557
12,627,800
12,502,448
·
12,387,392
12,603,463
12,708,326
·
12,784,298
Shares (Diluted)
13,673,167
13,642,166
·
13,615,354
13,472,394
13,483,647
·
13,257,835
13,109,708
13,041,605
·
12,868,207
12,989,530
13,172,288
·
13,324,059
Neraca13
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
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$94M
$97M
$163M
$106M
$90M
$120M
$109M
$86M
$89M
$116M
$117M
$127M
$119M
$106M
$101M
$92M
PP&E (Net)
·
·
$3M
·
·
·
$4M
$17M
$16M
$15M
$15M
$14M
$13M
$9M
$9M
$7M
PP&E (Gross)
·
·
$7M
·
·
·
$7M
·
·
·
$18M
·
·
·
$12M
$9M
Accum. Depreciation
·
·
$4M
·
·
·
$4M
·
·
·
$4M
·
·
·
$2M
$2M
Total Assets
$925M
$899M
$977M
$900M
$842M
$804M
$746M
$683M
$618M
$611M
$586M
$555M
$496M
$442M
$401M
$386M
Deferred Tax
·
·
$0
$0
$0
$0
$899.0K
$1M
$1M
$508.0K
$748.0K
$234.0K
$140.0K
·
$0
·
Total Liabilities
$726M
$703M
$784M
$712M
$661M
$627M
$572M
$513M
$452M
$448M
$431M
$405M
$348M
$298M
$260M
$251M
Common Stock
$14.0K
$14.0K
$14.0K
$14.0K
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$13.0K
$12.0K
$12.0K
$13.0K
$13.0K
$13.0K
$13.0K
Retained Earnings
$137M
$135M
$132M
$128M
$124M
$120M
$117M
$114M
$110M
$107M
$104M
$100M
$95M
$90M
$86M
$79M
AOCI
$14.0K
$44.0K
$26.0K
$52.0K
$2.0K
$19.0K
$187.0K
$342.0K
·
·
$0
·
·
·
·
·
Stockholders' Equity
$199M
$197M
$193M
$188M
$182M
$177M
$174M
$170M
$166M
$162M
$155M
$150M
$147M
$144M
$140M
$134M
Liabilities + Equity
$925M
$899M
$977M
$900M
$842M
$804M
$746M
$683M
$618M
$611M
$586M
$555M
$496M
$442M
$401M
$386M
Shares Outstanding
13,687,680
13,706,693
13,655,961
13,571,090
13,469,725
13,216,903
13,211,640
13,211,160
13,143,560
12,793,555
12,493,565
12,493,565
12,723,703
12,824,572
12,831,345
12,864,821
Arus Kas12
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
Q1 2023
Q4 2022
Q3 2022
D&A
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$2M
$1M
$967.0K
$1M
$1M
$636.0K
$762.0K
$591.0K
Stock-based Comp
$1M
$659.0K
$1M
$1M
$761.0K
$600.0K
$711.0K
$765.0K
$420.0K
$150.0K
$497.0K
$499.0K
$629.0K
$421.0K
$331.0K
$308.0K
Operating Cash Flow
$-26M
$20M
$8M
$3M
$-18M
$-22M
$657.0K
$-10M
$-7M
$2M
$10M
$9M
$-9M
$3M
$24M
$-740.0K
CapEx
$0
$21.0K
$6.0K
$21.0K
$-1M
$117.0K
$-4M
$2M
$64.0K
$1M
$1M
$2M
$4M
$178.0K
$442.0K
$4M
Investing Cash Flow
$4M
$-6M
$-23M
$-35M
$-41M
$-28M
$-34M
$-53M
$-24M
$-22M
$-38M
$-53M
$-25M
$-38M
$-26M
$-17M
Stock Repurchased
·
·
$0
$0
$0
$0
$0
$-5.0K
$286.0K
$180.0K
$0
$2M
$2M
$216.0K
$922.0K
$214.0K
Net Stock Activity
·
·
·
·
·
$0
·
·
·
$-180.0K
·
·
·
$-216.0K
·
·
Financing Cash Flow
$18M
$-80M
$73M
$47M
$29M
$61M
$56M
$59M
$5M
$19M
$18M
$52M
$47M
$40M
$9M
$13M
Net Change in Cash
$-3M
$-66M
$58M
$16M
$-30M
$11M
$23M
$-3M
$-27M
$-1M
$-10M
$8M
·
·
·
·
Taxes Paid
$4M
$67.0K
$3M
$613.0K
$3M
$412.0K
$4M
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
·
·
·
·
$-23M
·
·
·
$358.0K
·
·
·
$3M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-2M
·
·
·
$2M
·
·
Profitabilitas4
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
Q1 2023
Q4 2022
Q3 2022
Net Margin
3.9%
·
·
13.3%
16.4%
14.4%
·
16.6%
16.4%
17.0%
·
24.5%
24.5%
23.2%
·
18.2%
Pretax Margin
5.2%
·
·
17.5%
21.6%
20.1%
·
22.1%
21.5%
23.2%
·
33.1%
33.1%
31.4%
·
35.5%
ROA
0.24%
·
·
0.62%
0.56%
0.45%
·
0.56%
0.57%
0.63%
·
1.0%
1.1%
0.89%
·
1.9%
ROE
1.1%
·
·
2.7%
2.4%
1.9%
·
2.1%
2.0%
2.2%
·
3.4%
3.3%
2.9%
·
5.4%
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
Q1 2023
Q4 2022
Q3 2022
Asset Turnover
0.1
·
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.1
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
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$14.55
·
·
$13.84
$13.51
$13.42
·
$12.90
$12.61
$12.70
·
$12.04
$11.59
$11.26
·
$10.44
Revenue / Share
$3.97
·
·
$2.69
$1.86
$1.64
·
$1.57
$1.48
$1.49
·
$1.53
$1.46
$1.26
·
$1.50
Cash Flow / Share
·
·
·
·
·
$-1.60
·
·
·
$0.12
·
·
·
$0.25
·
·
Cash / Share
$6.84
·
·
$7.78
$6.69
$9.10
·
$6.49
$6.77
$9.05
·
$10.15
$9.36
$8.23
·
$7.19
EPS (TTM)
$0.96
$1.06
·
$1.05
$0.96
$0.91
·
$1.06
$1.18
$1.29
·
$1.50
$1.40
$1.46
·
$2.31
Valuasi (TTM)9
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
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$181M
$127M
·
$105M
$89M
$84M
·
$81M
$80M
$79M
·
$77M
$78M
$80M
·
$90M
Net Income TTM
$14M
$15M
·
$15M
$14M
$13M
·
$14M
$15M
$17M
·
$20M
$19M
$20M
·
$29M
Market Cap
$198M
·
·
$263M
$202M
$231M
·
$206M
$134M
$129M
·
$108M
$114M
$113M
·
$116M
P/E
15.1
15.0
·
18.5
15.6
19.2
·
14.7
8.7
7.8
·
5.8
6.4
6.0
·
3.9
P/S
1.1
·
·
2.5
2.3
2.8
·
2.5
1.7
1.6
·
1.4
1.5
1.4
·
1.3
P/B
1.0
·
·
1.4
1.1
1.3
·
1.2
0.8
0.8
·
0.7
0.8
0.8
·
0.9
P / Tangible Book
1.0
1.1
·
1.4
1.1
1.3
·
1.2
0.8
0.8
·
0.7
0.8
0.8
·
0.9
P / Cash Flow
·
·
·
·
·
-10.7
·
·
·
83.1
·
·
·
34.1
·
·
Earnings Yield
6.6%
6.7%
·
5.4%
6.4%
5.2%
·
6.8%
11.6%
12.8%
·
17.4%
15.6%
16.6%
·
25.6%
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
$16M
$13M
$17M
$25M
$32M
EPS Dilusian
$1.13
$0.93
$1.33
$1.87
$3.27
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-29M
$-20M
$5M
$54M
·
Pemilik institusional (13F)
72 pengaju
· $72.0M 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.
Pemegang72
Nilai yang dipegang$72.0M
Posisi baru13
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
13 (+4 vs Kuartal sebelumnya)
0 (-7 vs Kuartal sebelumnya)
27 (+8 vs Kuartal sebelumnya)
16 (-2 vs Kuartal sebelumnya)
-283K
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 19 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.