Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$867.8K
·
·
·
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-rata105.8%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 6, 2026
$0.38
$-0.17
319.1%
31 Maret 2026
$0.27
$0.18
49.1%
31 Des. 2025
$0.23
$0.12
87.9%
30 Sep. 2025
$3.77
$1.99
89.5%
30 Juni 2025
$0.05
$-0.69
107.3%
31 Maret 2025
$-1.91
$-1.61
-18.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$469M
$372M
$210M
$120M
$91M
$52M
SG&A Expense
$67M
$71M
$80M
$72M
$49M
$37M
Pretax Income
$63M
$-27M
$-262M
$-325M
$-367M
$-143M
Income Tax
$700.0K
$1M
$500.0K
$1M
$700.0K
$-2M
Net Income
$58M
$-40M
$-273M
$-333M
$-371M
$-142M
EPS (Basic)
$2.28
$-1.64
$-11.58
$-14.66
$-34.11
$-1.63
EPS (Diluted)
$2.22
$-1.64
$-11.58
$-14.66
$-34.11
$-1.63
Shares (Basic)
25,253,520
24,699,913
23,578,922
22,747,101
10,886,757
86,897,893
Shares (Diluted)
26,011,391
24,699,913
23,578,922
22,747,101
10,886,757
86,897,893
EBITDA
$20M
$23M
$20M
$15M
$11M
·
Neraca17
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$218M
$198M
$142M
$194M
$776M
$452M
Prepaid Expense
·
·
·
·
·
$1M
Current Assets
·
·
·
·
·
$2M
PP&E (Net)
$32M
$33M
$35M
$5M
$1M
·
Goodwill
·
$0
$0
$0
$54M
$48M
Intangibles
$14M
$17M
$27M
$27M
$32M
$34M
Total Assets
$1.91B
$1.54B
$1.52B
$1.57B
$1.64B
$979M
Accrued Liabilities
·
·
·
·
·
$139.7K
Current Liabilities
·
·
·
·
·
$151.2K
Total Liabilities
$1.47B
$1.18B
$1.14B
$975M
$781M
$834M
Common Stock
$0
$0
$0
$0
$0
$0
Paid-in Capital
$1.65B
$1.64B
$1.62B
$1.56B
$1.49B
$57M
Retained Earnings
$-1.22B
$-1.27B
$-1.23B
$-961M
$-628M
$-257M
AOCI
$2M
$-3M
$-3M
$-7M
$-700.0K
$100.0K
Stockholders' Equity
$436M
$365M
$378M
$590M
$860M
$-200M
Liabilities + Equity
$1.91B
$1.54B
$1.52B
$1.57B
$1.64B
$979M
Shares Outstanding
25,699,704
24,866,803
24,148,308
23,201,434
22,601,245
3,701,881
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$20M
$23M
$20M
$15M
$11M
$7M
Stock-based Comp
$29M
$38M
$58M
$62M
$24M
$17M
Deferred Tax
$700.0K
$100.0K
$-700.0K
$0
$0
$-2M
Amort. of Intangibles
$2M
$5M
$4M
$5M
$6M
$4M
Restructuring
·
·
$3M
$2M
·
·
Other Non-cash
$-99M
$26M
$104M
$95M
$212M
·
Operating Cash Flow
$9M
$48M
$-92M
$-162M
$-124M
$-65M
CapEx
$100.0K
$300.0K
$30M
$5M
$800.0K
$400.0K
Investing Cash Flow
$-11M
$30M
$58M
$-406M
$-30M
$-2M
Stock Issued
$4M
$7M
$3M
$4M
·
·
Stock Repurchased
$14M
$16M
$2M
$0
·
·
Net Stock Activity
$-11M
$-9M
$1M
·
·
·
Financing Cash Flow
$19M
$-40M
$-15M
$-7M
$481M
$518M
Net Change in Cash
$17M
$38M
$-49M
$-574M
$326M
$450M
Taxes Paid
$300.0K
$1M
$2M
$700.0K
·
·
Free Cash Flow
$9M
$47M
$-122M
$-166M
$-125M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
12.3%
-10.9%
-130.2%
-278.5%
-407.2%
·
Pretax Margin
13.5%
-7.4%
-125.2%
-271.7%
-402.6%
·
EBITDA Margin
4.3%
6.2%
9.4%
12.7%
12.1%
·
ROA
3.4%
-2.6%
-17.7%
-20.8%
-28.3%
·
ROE
14.5%
-10.9%
-56.4%
-46.0%
-85.9%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.3
0.2
0.1
0.1
0.1
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$16.97
$14.56
$15.65
$25.43
$1.52
·
Revenue / Share
$18.02
$15.06
$8.89
$5.26
$0.34
·
Cash Flow / Share
$0.35
$1.92
$-3.92
$-7.10
$-0.46
·
Cash / Share
$8.49
$7.95
$5.88
$8.38
$1.37
·
EPS (TTM)
$2.22
$-1.64
$-11.58
$-14.66
$-34.11
$-1.63
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
25.9%
77.4%
75.2%
31.2%
76.7%
·
Revenue CAGR 3Y
57.6%
59.8%
59.6%
·
·
·
Revenue CAGR 5Y
55.5%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$469M
$372M
$210M
$120M
$91M
$52M
Net Income TTM
$58M
$-40M
$-273M
$-333M
$-371M
$-142M
Market Cap
$773M
$666M
$220M
$316M
$39.98B
·
P/E
13.5
-16.3
-0.8
-0.9
-2.1
·
P/S
1.6
1.8
1.1
2.6
438.3
·
P/B
1.8
1.8
0.6
0.5
46.5
·
P / Tangible Book
1.8
1.9
0.6
0.6
51.7
·
P / Cash Flow
84.0
14.0
-2.4
-2.0
-321.1
·
P / FCF
85.0
14.1
-1.8
-1.9
-319.0
·
Earnings Yield
7.4%
-6.1%
-127.0%
-107.8%
-48.2%
·
Laporan Laba Rugi10
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
$145M
$122M
$120M
$121M
$117M
$110M
$102M
$96M
$90M
$85M
$64M
$58M
$48M
$40M
$36M
$31M
SG&A Expense
$18M
$16M
$17M
$16M
$17M
$16M
$17M
$15M
$20M
$18M
$18M
$21M
$22M
$20M
$18M
$19M
Pretax Income
$11M
$7M
$7M
$98M
$4M
$-46M
$47M
$-5M
$-36M
$-33M
$-39M
$-51M
$-105M
$-68M
$-60M
$-127M
Income Tax
$900.0K
$100.0K
$800.0K
$0
$100.0K
$-200.0K
$300.0K
$0
$700.0K
$200.0K
$300.0K
$-300.0K
$200.0K
$300.0K
$500.0K
$300.0K
Net Income
$10M
$7M
$6M
$98M
$1M
$-48M
$44M
$-8M
$-40M
$-36M
$-42M
$-53M
$-108M
$-70M
$-63M
$-129M
EPS (Basic)
$0.38
$0.27
$0.24
$3.90
$0.05
$-1.91
$1.81
$-0.34
$-1.64
$-1.47
$-1.72
$-2.24
$-4.61
$-3.01
$-2.74
$-5.66
EPS (Diluted)
$0.38
$0.27
$0.31
$3.77
$0.05
$-1.91
$1.81
$-0.34
$-1.64
$-1.47
$-1.72
$-2.24
$-4.61
$-3.01
$-2.74
$-5.66
Shares (Basic)
26,203,128
25,840,004
·
25,183,389
25,343,457
24,978,901
·
25,068,472
24,633,960
24,225,650
·
23,729,570
23,387,767
23,198,491
·
22,839,916
Shares (Diluted)
26,552,111
26,354,271
·
26,025,069
26,023,780
24,978,901
·
25,068,472
24,633,960
24,225,650
·
23,729,570
23,387,767
23,198,491
·
22,839,916
EBITDA
·
·
·
·
$5M
·
·
$6M
$6M
$6M
·
$5M
·
$4M
·
·
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
$244M
$275M
$218M
$248M
$199M
$141M
$198M
$191M
$176M
$223M
·
$228M
$200M
$189M
·
$346M
PP&E (Net)
$31M
$31M
$32M
$32M
$32M
$33M
$33M
$33M
$34M
$34M
·
$35M
$35M
$5M
·
$6M
Goodwill
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
$0
Intangibles
$13M
$14M
$14M
$14M
$14M
$16M
$17M
$24M
$25M
$26M
·
$24M
$25M
$26M
·
$28M
Total Assets
$2.32B
$2.06B
$1.91B
$1.87B
$1.71B
$1.54B
$1.54B
$1.55B
$1.51B
$1.50B
·
$1.65B
$1.68B
$1.60B
·
$1.63B
Total Liabilities
$1.85B
$1.61B
$1.47B
$1.45B
$1.37B
$1.21B
$1.18B
$1.22B
$1.18B
$1.14B
·
$1.24B
$1.23B
$1.06B
·
$991M
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Paid-in Capital
$1.67B
$1.66B
$1.65B
$1.64B
$1.65B
$1.65B
$1.64B
$1.65B
$1.64B
$1.62B
·
$1.61B
$1.59B
$1.57B
·
$1.54B
Retained Earnings
$-1.20B
$-1.21B
$-1.22B
$-1.22B
$-1.32B
$-1.32B
$-1.27B
$-1.32B
$-1.31B
$-1.27B
·
$-1.19B
$-1.14B
$-1.03B
·
$-898M
AOCI
$-2M
$-600.0K
$2M
$1M
$100.0K
$-600.0K
$-3M
$500.0K
$-4M
$-3M
·
$-7M
$-6M
$-5M
·
$-8M
Stockholders' Equity
$466M
$449M
$436M
$422M
$332M
$323M
$362M
$326M
$323M
$351M
·
$407M
$446M
$538M
·
$635M
Liabilities + Equity
$2.32B
$2.06B
$1.91B
$1.87B
$1.71B
$1.54B
$1.54B
$1.55B
$1.51B
$1.50B
·
$1.65B
$1.68B
$1.60B
·
$1.63B
Shares Outstanding
26,384,898
26,035,917
25,699,704
25,337,366
25,543,053
25,157,214
24,866,803
25,232,297
24,891,528
24,409,724
24,148,308
23,891,930
23,611,308
23,320,786
23,201,434
23,061,266
Arus Kas14
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
·
·
·
·
$5M
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$4M
$4M
$4M
Stock-based Comp
·
·
·
·
·
·
$9M
$9M
$12M
$8M
$11M
$14M
$17M
$16M
$16M
$17M
Amort. of Intangibles
$200.0K
$200.0K
$200.0K
$200.0K
$400.0K
$900.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Restructuring
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$2M
Other Non-cash
·
·
·
·
·
·
·
·
·
$39M
·
·
·
$14M
·
·
Operating Cash Flow
$43M
$8M
$3M
$17M
$25M
$-36M
$-6M
$47M
$-11M
$18M
$-48M
$1M
$-9M
$-36M
$-30M
$-43M
CapEx
$100.0K
$100.0K
$0
$100.0K
$-100.0K
$100.0K
$100.0K
$0
$100.0K
$100.0K
$400.0K
$200.0K
$29M
$0
$100.0K
$2M
Investing Cash Flow
$-77M
$42M
$-26M
$47M
$-22M
$-11M
$28M
$-28M
$-28M
$58M
$-22M
$31M
$35M
$14M
$-115M
$112M
Stock Issued
$1M
$1M
$1M
$500.0K
$1M
$1M
$4M
$800.0K
$1M
$1M
$400.0K
$500.0K
$2M
$200.0K
$700.0K
$100.0K
Stock Repurchased
·
·
$0
·
·
·
$16M
$0
$0
$0
$0
$0
$2M
$200.0K
$0
$0
Net Stock Activity
·
$1M
·
·
·
·
·
·
·
$1M
·
·
·
$-200.0K
·
·
Financing Cash Flow
$900.0K
$4M
$400.0K
$-18M
$43M
$-6M
$-20M
$-8M
$-4M
$-8M
$-4M
$-900.0K
$-8M
$-2M
$-3M
$-1M
Net Change in Cash
$-33M
$55M
$-22M
$46M
$46M
$-53M
$2M
$11M
$-43M
$68M
$-74M
$31M
$18M
$-24M
$-148M
$68M
Free Cash Flow
·
$8M
·
·
·
·
·
·
·
$18M
·
·
·
$-36M
·
·
Profitabilitas5
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
7.0%
5.8%
·
81.3%
1.1%
·
·
-8.9%
-45.2%
-41.9%
·
-92.0%
·
-175.4%
·
-420.8%
Pretax Margin
7.6%
5.9%
·
81.3%
3.4%
·
·
-5.5%
-40.7%
-38.7%
·
-87.7%
·
-170.3%
·
-414.3%
EBITDA Margin
·
·
·
·
·
·
·
6.2%
6.6%
6.6%
·
8.5%
·
10.8%
·
·
ROA
0.50%
0.39%
·
5.6%
0.08%
·
·
·
-2.5%
-2.3%
·
-3.2%
·
-4.3%
·
-7.9%
ROE
2.5%
1.8%
·
23.7%
0.39%
·
·
·
-10.5%
-8.0%
·
-10.2%
·
-10.4%
·
-16.8%
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
0.1
·
0.1
0.1
·
·
·
0.1
0.1
·
0.0
·
0.0
·
0.0
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
$17.65
$17.23
·
$16.64
$13.02
·
·
·
$12.96
$14.39
·
$17.04
·
$23.08
·
$27.54
Revenue / Share
$5.45
$4.61
·
$4.63
$4.51
·
·
$3.81
$3.64
$3.51
·
$2.43
·
$1.72
·
$1.34
Cash Flow / Share
·
$0.32
·
·
·
·
·
·
·
$0.73
·
·
·
$-1.54
·
·
Cash / Share
$9.27
$10.58
·
$9.78
·
·
·
·
$7.07
$9.15
·
$9.56
·
$8.10
·
$15.03
EPS (TTM)
$4.73
$4.40
·
$3.72
$-0.39
$-2.08
·
$-5.17
$-7.07
$-10.04
·
$-12.60
$-16.02
$-14.66
·
$-41.14
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
$507M
$480M
·
$450M
$425M
$397M
·
$335M
$297M
$255M
·
$181M
$154M
$135M
·
$116M
Net Income TTM
$121M
$112M
·
$96M
$-11M
$-52M
·
$-127M
$-172M
$-239M
·
$-294M
$-370M
$-336M
·
$-331M
Market Cap
$746M
$678M
·
$916M
·
·
·
·
$428M
$446M
·
$190M
·
$378M
·
$427M
P/E
6.0
5.9
·
9.7
-71.6
-12.3
·
-3.3
-2.4
-1.8
·
-0.6
-1.0
-1.1
·
-0.5
P/S
1.5
1.4
·
2.0
1.7
·
·
1.3
1.4
1.7
·
1.1
·
2.8
·
3.7
P/B
1.6
1.5
·
2.2
·
·
·
·
1.3
1.3
·
0.5
·
0.7
·
0.7
P / Tangible Book
1.6
1.6
·
2.2
2.2
2.1
·
·
1.4
1.4
·
0.5
0.9
0.7
·
0.7
P / Cash Flow
·
79.8
·
·
·
·
·
·
·
25.2
·
·
·
-10.6
·
·
Earnings Yield
16.7%
16.9%
·
10.3%
-1.4%
-8.1%
·
-30.6%
-41.1%
-54.9%
·
-158.1%
-96.9%
-90.3%
·
-222.0%
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
$469M
$372M
$210M
$120M
$91M
Laba Bersih
$58M
$-40M
$-273M
$-333M
$-371M
EPS Dilusian
$2.22
$-1.64
$-11.58
$-14.66
$-34.11
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
$9M
$47M
$-122M
$-166M
$-125M
Pemilik institusional (13F)
142 pengaju
· $364.7M 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.
Pemegang142
Nilai yang dipegang$364.7M
Posisi baru24
Posisi yang keluar11
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
24 (+4 vs Kuartal sebelumnya)
11 (-10 vs Kuartal sebelumnya)
55 (+14 vs Kuartal sebelumnya)
28 (-15 vs Kuartal sebelumnya)
+1.1M
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.
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
32 orang dalam
· 12 pejabat · 14 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 24 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.