Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2026
Mei 13, 2026
$0.24
—
—
30 Juni 2025
$0.33
—
—
30 Juni 2024
$0.20
—
—
30 Sep. 2023
$0.15
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$36M
$30M
$24M
$30M
$33M
$33M
$43M
$55M
$53M
$51M
$45M
$35M
SG&A Expense
$6M
$6M
$5M
$5M
$5M
$5M
$6M
$6M
$6M
$6M
$5M
$4M
Operating Expenses
$22M
$21M
$18M
$20M
$22M
$22M
$27M
$30M
$28M
$28M
$25M
$20M
Operating Income
$13M
$9M
$6M
$10M
$11M
$11M
$16M
$24M
$24M
$24M
$20M
$14M
Interest Expense
$2M
$2M
$2M
$2M
$0
$447.0K
$1M
$1M
$1M
$1M
$1M
$1M
Interest Income
$3M
$3M
$3M
$229.0K
·
·
·
·
·
·
·
·
Other Non-op
·
·
·
·
·
·
·
·
$12.0K
$2.0K
$1.0K
$1.0K
Pretax Income
$14M
$10M
$7M
$8M
$11M
$11M
$15M
$23M
$23M
$23M
$19M
$13M
Income Tax
$4M
$3M
$2M
$2M
$3M
$3M
$4M
$3M
$8M
$8M
$7M
$5M
Net Income
$10M
$7M
$5M
$6M
$8M
$8M
$11M
$21M
$15M
$14M
$11M
$8M
EPS (Basic)
$1.28
$0.92
$0.63
$0.83
$1.07
$1.07
$1.42
$2.64
$1.94
$1.89
$1.29
$1.31
EPS (Diluted)
$1.27
$0.92
$0.63
$0.82
$1.07
$1.06
$1.42
$2.61
$1.92
$1.86
$1.27
$1.30
Shares (Basic)
7,787,924
7,680,706
7,580,120
7,483,342
7,367,948
7,352,495
7,757,785
7,808,421
7,691,937
7,600,583
8,831,094
5,856,309
Shares (Diluted)
7,828,947
7,721,781
7,603,676
7,558,008
7,409,112
7,378,729
7,771,561
7,890,758
7,790,527
7,717,965
8,941,034
5,896,733
EBITDA
$13M
$9M
$6M
$10M
$11M
$11M
$16M
$24M
$24M
$24M
·
$14M
Neraca25
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$72M
$64M
$60M
$58M
$16M
$10M
$25M
$25M
$16M
$4M
$3M
$8M
Short-term Investments
$12.0K
$11.0K
$10.0K
$9.0K
$10.0K
$9.0K
$9.0K
$9.0K
$8.0K
$8.0K
$7.0K
$7.0K
Receivables
·
·
·
$2M
$3M
$2M
$3M
$4M
$4M
$4M
$4M
$3M
Prepaid Expense
$797.0K
$817.0K
$669.0K
$753.0K
$788.0K
$637.0K
$633.0K
$668.0K
$2M
$1M
$1M
$601.0K
Other Current Assets
·
·
·
·
·
·
·
·
·
$580.0K
$535.0K
$444.0K
Current Assets
$77M
$68M
$64M
$62M
$20M
$13M
$29M
$31M
$22M
$10M
$9M
$12M
PP&E (Net)
$524.0K
$374.0K
$305.0K
$320.0K
$311.0K
$294.0K
$361.0K
$382.0K
$254.0K
$296.0K
$319.0K
$240.0K
PP&E (Gross)
$2M
$2M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$794.3K
Accum. Depreciation
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$922.0K
$940.0K
$733.0K
$554.0K
Other Non-current Assets
$182.0K
$183.0K
$156.0K
$156.0K
$235.0K
$191.0K
$192.0K
$191.0K
$145.0K
$149.0K
$709.0K
$405.0K
Total Assets
$160M
$152M
$146M
$144M
$102M
$95M
$110M
$109M
$97M
$85M
$73M
$75M
Accounts Payable
$5M
$4M
$3M
$3M
$4M
$4M
·
·
·
·
·
$4M
Accrued Liabilities
$815.0K
$1M
$595.0K
$777.0K
·
·
·
·
·
·
·
·
Short-term Debt
$0
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$6M
$5M
$4M
$5M
$6M
$5M
$11M
$12M
$12M
$11M
$10M
$7M
Capital Leases
$330.0K
$695.0K
$0
$279.0K
$646.0K
·
·
·
·
·
·
·
Deferred Tax
$17M
$16M
$15M
$13M
$12M
$12M
$10M
$9M
$12M
$10M
$8M
$7M
Total Liabilities
$63M
$61M
$58M
$57M
$19M
$17M
$35M
$38M
$46M
$48M
$50M
$38M
Long-term Debt
·
·
·
·
·
·
$17M
$22M
$26M
$30M
$35M
$27M
Total Debt
·
·
·
·
·
·
$17M
$22M
$26M
$31M
·
$27M
Common Stock
$23M
$23M
$22M
$21M
$20M
$19M
$18M
$17M
$15M
$13M
$12M
$11M
Retained Earnings
$74M
$69M
$66M
$65M
$63M
$59M
$58M
$54M
$37M
$24M
$11M
$27M
Stockholders' Equity
$98M
$91M
$88M
$86M
$83M
$78M
$76M
$71M
$52M
$37M
$23M
$37M
Liabilities + Equity
$160M
$152M
$146M
$144M
$102M
$95M
$110M
$109M
$97M
$85M
$73M
$75M
Shares Outstanding
7,889,941
7,778,335
7,671,099
7,571,741
7,469,584
7,356,822
7,527,040
7,897,145
7,776,563
7,661,969
5,046,628
6,019,276
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
·
·
·
·
·
$366.0K
$353.0K
$265.0K
$242.0K
Stock-based Comp
$1M
$990.0K
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$692.0K
$202.0K
Deferred Tax
$911.0K
$1M
$1M
$1M
$921.0K
$1M
$1M
$-3M
$2M
$1M
$1M
$1M
Operating Cash Flow
$14M
$9M
$7M
$9M
$10M
$11M
$14M
$22M
$20M
$18M
$14M
$9M
CapEx
$440.0K
$313.0K
$215.0K
$216.0K
$249.0K
$172.0K
$204.0K
$360.0K
$176.0K
$184.0K
$258.0K
$140.0K
Investing Cash Flow
$-627.0K
$-1M
$-819.0K
$-231.0K
$-249.0K
$-882.0K
$-2M
$-4M
$-445.0K
·
·
·
Net Debt Issued
·
·
·
·
·
$-18M
$-4M
$-4M
$-4M
$-4M
·
$-3M
Stock Repurchased
·
·
·
·
·
$3M
$5M
·
·
·
$25M
·
Net Stock Activity
·
·
·
·
·
$-3M
$-5M
·
·
·
·
·
Dividends Paid
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$2M
$2M
$1M
$898.0K
Financing Cash Flow
$-5M
$-5M
$-4M
$34M
$-4M
$-24M
$-13M
$-8M
$-7M
·
·
·
Net Change in Cash
·
·
·
·
·
·
·
$10M
$12M
$449.0K
$-5M
$-761.0K
Taxes Paid
$2M
$2M
$779.0K
$938.0K
$2M
$2M
$3M
$4M
$7M
·
·
·
Free Cash Flow
$13M
$9M
$7M
$8M
$10M
$10M
$14M
$21M
$19M
$18M
·
$9M
Levered FCF
$12M
$7M
$5M
$7M
·
$10M
$13M
$20M
$18M
$17M
·
$9M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
37.0%
29.9%
26.4%
33.2%
33.2%
33.9%
37.5%
44.8%
46.0%
46.3%
·
41.0%
Net Margin
28.0%
23.9%
19.9%
20.9%
24.1%
23.5%
25.8%
37.8%
28.2%
28.0%
·
22.2%
Pretax Margin
38.3%
32.7%
27.5%
26.8%
33.2%
32.8%
35.8%
42.9%
43.9%
43.9%
·
37.8%
EBITDA Margin
37.0%
29.9%
26.4%
33.2%
33.2%
33.9%
37.5%
44.8%
46.0%
46.3%
·
41.0%
ROA
6.4%
4.8%
3.3%
5.0%
8.0%
7.6%
10.0%
19.9%
16.3%
18.1%
·
10.2%
ROE
10.3%
7.8%
5.5%
7.2%
9.6%
10.1%
14.7%
29.7%
33.6%
47.5%
·
22.8%
ROIC
9.8%
7.1%
5.2%
8.9%
9.5%
10.4%
12.4%
23.3%
20.2%
22.3%
·
13.0%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
12.7
13.8
15.2
13.1
3.5
2.6
2.6
2.6
1.8
0.9
·
1.6
Quick Ratio
12.0
12.9
14.4
12.8
3.4
2.4
2.5
2.5
1.6
0.7
·
1.5
Debt / Equity
·
·
·
·
·
·
0.2
0.3
0.5
0.8
·
0.7
LT Debt / Equity
·
·
·
·
·
·
0.2
0.2
0.4
0.7
·
0.6
Interest Coverage
5.7
3.9
2.8
4.6
·
25.3
14.8
19.9
22.0
19.3
·
13.0
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.2
0.2
0.2
0.2
0.3
0.3
0.4
0.5
0.6
0.6
·
0.5
Receivables Turnover
·
·
·
12.2
12.6
11.7
11.3
12.7
12.4
12.4
·
12.5
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$12.39
$11.74
$11.44
$11.40
$11.15
$10.63
$10.03
$8.99
$6.63
$7.31
·
$6.22
Revenue / Share
$4.54
$3.84
$3.16
$3.93
$4.42
$4.53
$5.50
$6.92
$6.80
$9.99
·
$5.86
Cash Flow / Share
$1.76
$1.20
$0.94
$1.15
$1.40
$1.44
$1.85
$2.73
$2.46
$3.53
·
$1.60
Cash / Share
$9.18
$8.22
$7.88
$7.72
$2.12
$1.35
$3.28
$3.22
$2.02
$0.69
·
$1.27
Dividend / Share
$0.55
$0.55
$0.55
$0.55
$0.55
$0.55
$0.47
$0.39
$0.29
$0.20
$0.15
$0.15
EPS (TTM)
$1.27
$0.92
$0.63
$0.82
$1.07
$1.06
$1.42
$2.61
$1.92
$1.86
$1.27
$1.30
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
19.9%
23.4%
-19.0%
-9.4%
-1.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
6.2%
-3.3%
-10.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
1.3%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
38.0%
46.0%
-23.2%
-23.4%
0.94%
·
·
·
·
·
·
·
EPS CAGR 3Y
15.7%
-4.9%
-15.9%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
3.7%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
40.3%
48.8%
-22.9%
-21.7%
0.78%
·
·
·
·
·
·
·
Net Income CAGR 3Y
17.2%
-3.5%
-15.3%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
4.9%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
1.2%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$36M
$30M
$24M
$30M
$33M
$33M
$43M
$55M
$53M
$51M
$45M
$35M
Net Income TTM
$10M
$7M
$5M
$6M
$8M
$8M
$11M
$21M
$15M
$14M
$11M
$8M
Market Cap
$82M
$77M
$51M
$66M
$72M
$61M
$81M
$109M
$120M
$121M
·
$80M
Enterprise Value
·
·
·
·
·
·
$74M
$106M
$130M
$148M
·
$99M
P/E
8.2
10.8
10.6
10.6
9.0
7.8
7.6
5.3
8.0
12.7
12.5
10.2
P/S
2.3
2.6
2.1
2.2
2.2
1.8
1.9
2.0
2.3
2.3
·
2.3
P/B
0.8
0.8
0.6
0.8
0.9
0.8
1.1
1.5
2.3
3.2
·
2.1
P / Tangible Book
0.8
0.8
0.6
0.8
0.9
0.8
·
·
·
·
·
·
P / Cash Flow
6.0
8.3
7.2
7.6
6.9
5.7
5.7
5.1
6.3
6.6
·
8.5
P / FCF
6.2
8.6
7.4
7.8
7.1
5.8
5.7
5.2
6.3
6.7
·
8.6
EV / EBITDA
·
·
·
·
·
·
4.6
4.3
5.4
6.2
·
7.0
EV / FCF
·
·
·
·
·
·
5.2
5.0
6.9
8.2
·
10.7
EV / Revenue
·
·
·
·
·
·
1.7
1.9
2.5
2.9
·
2.9
Dividend Yield
5.1%
5.4%
8.0%
6.2%
5.5%
6.5%
4.3%
2.6%
1.8%
1.2%
·
1.1%
Earnings Yield
12.2%
9.2%
9.5%
9.5%
11.1%
12.8%
13.1%
18.8%
12.4%
7.9%
8.0%
9.8%
Payout Ratio
42.2%
58.5%
86.0%
65.2%
50.3%
50.6%
32.1%
14.0%
14.8%
10.4%
·
11.7%
Annual Payout
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$2M
$2M
$1M
$898.0K
Laporan Laba Rugi14
Metrik
Tren
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
$8M
$8M
$8M
$9M
$10M
$9M
$8M
$7M
$6M
$6M
$6M
$6M
$6M
$6M
$7M
SG&A Expense
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
$1M
$1M
$2M
$1M
$1M
Operating Expenses
$6M
$5M
$5M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$4M
$4M
$5M
$4M
$5M
Operating Income
$3M
$3M
$3M
$3M
$4M
$3M
$3M
$2M
$1M
$2M
$1M
$2M
$2M
$2M
$2M
Interest Expense
$576.0K
$575.0K
$574.0K
$572.0K
$572.0K
$571.0K
$569.0K
$568.0K
$567.0K
$566.0K
$565.0K
$562.0K
$563.0K
$562.0K
$562.0K
Interest Income
$651.0K
$696.0K
$686.0K
$677.0K
$709.0K
$783.0K
$772.0K
$771.0K
$786.0K
$764.0K
$711.0K
$580.0K
$467.0K
·
·
Pretax Income
$3M
$3M
$3M
$4M
$4M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Income Tax
$749.0K
$714.0K
$840.0K
$973.0K
$1M
$822.0K
$759.0K
$582.0K
$444.0K
$612.0K
$412.0K
$415.0K
$390.0K
$321.0K
$485.0K
Net Income
$2M
$2M
$2M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
EPS (Basic)
$0.24
$0.32
$0.27
$0.33
$0.36
$0.30
$0.26
$0.20
$0.16
$0.17
$0.15
$0.16
$0.15
$0.19
$0.17
EPS (Diluted)
$0.24
$0.32
$0.26
$0.33
$0.36
$0.30
$0.26
$0.20
$0.16
$0.17
$0.15
$0.16
$0.15
$0.19
$0.17
Shares (Basic)
7,890,720
·
7,786,191
7,784,225
7,780,122
·
7,679,212
7,676,099
7,672,191
·
7,576,790
7,574,360
7,572,454
·
7,480,796
Shares (Diluted)
7,965,547
·
7,960,872
7,912,156
7,862,881
·
7,732,068
7,700,203
7,673,688
·
7,605,689
7,610,729
7,581,157
·
7,577,134
EBITDA
$3M
·
$3M
$3M
$4M
·
$3M
$2M
$1M
·
$1M
$2M
$2M
·
$2M
Neraca23
Metrik
Tren
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
$72M
$72M
$70M
$68M
$65M
$64M
$62M
$60M
$60M
$60M
$59M
$58M
$57M
$58M
$57M
Short-term Investments
$12.0K
$12.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$11.0K
$10.0K
$10.0K
$10.0K
$10.0K
$9.0K
$10.0K
Receivables
·
·
·
·
·
·
·
·
·
·
·
$2M
$2M
·
$2M
Prepaid Expense
$624.0K
$797.0K
$559.0K
$666.0K
$607.0K
$817.0K
$390.0K
$732.0K
$603.0K
$669.0K
$750.0K
$880.0K
$762.0K
$753.0K
$536.0K
Current Assets
$76M
$77M
$74M
$72M
$69M
$68M
$66M
$63M
$63M
$64M
$62M
$61M
$60M
$62M
$60M
PP&E (Net)
$518.0K
$524.0K
$435.0K
$442.0K
$430.0K
$374.0K
$333.0K
$295.0K
$282.0K
$305.0K
$319.0K
$328.0K
$335.0K
$320.0K
$312.0K
PP&E (Gross)
·
$2M
·
·
·
$2M
·
·
·
$3M
·
·
·
$2M
·
Accum. Depreciation
$2M
$2M
$2M
$1M
$2M
$2M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-current Assets
$183.0K
$182.0K
$182.0K
$182.0K
$182.0K
$183.0K
$183.0K
$182.0K
$163.0K
$156.0K
$157.0K
$157.0K
$157.0K
$156.0K
$200.0K
Total Assets
$160M
$160M
$158M
$156M
$153M
$152M
$149M
$147M
$145M
$146M
$144M
$143M
$142M
$144M
$142M
Accounts Payable
$2M
$5M
$4M
$3M
$2M
$4M
$3M
$2M
$2M
$3M
$3M
·
·
$3M
$3M
Accrued Liabilities
$905.0K
$815.0K
$910.0K
$948.0K
$756.0K
$1M
$649.0K
$672.0K
$745.0K
$595.0K
$534.0K
·
·
$777.0K
·
Short-term Debt
$40M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Current Liabilities
$44M
$6M
$5M
$4M
$4M
$5M
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$5M
$4M
Capital Leases
$233.0K
$330.0K
$425.0K
$516.0K
$606.0K
$695.0K
$781.0K
$864.0K
$0
$0
$0
$93.0K
$186.0K
$279.0K
$372.0K
Deferred Tax
$17M
$17M
$17M
$16M
$16M
$16M
$15M
$15M
$15M
$15M
$14M
$14M
$14M
$13M
$14M
Total Liabilities
$61M
$63M
$61M
$60M
$60M
$61M
$59M
$58M
$57M
$58M
$57M
$56M
$56M
$57M
$56M
Total Debt
$40M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$24M
$23M
$24M
$23M
$23M
$23M
$23M
$22M
$22M
$22M
$22M
$22M
$21M
$21M
$21M
Retained Earnings
$75M
$74M
$73M
$72M
$70M
$69M
$68M
$67M
$66M
$66M
$66M
$66M
$65M
$65M
$65M
Stockholders' Equity
$99M
$98M
$97M
$95M
$93M
$91M
$90M
$89M
$88M
$88M
$87M
$87M
$87M
$86M
$86M
Liabilities + Equity
$160M
$160M
$158M
$156M
$153M
$152M
$149M
$147M
$145M
$146M
$144M
$143M
$142M
$144M
$142M
Shares Outstanding
7,891,917
7,889,941
7,787,494
7,785,550
7,783,612
7,778,335
7,681,007
7,678,215
7,673,869
7,671,099
7,578,432
7,575,829
7,573,706
7,571,741
7,482,128
Arus Kas10
Metrik
Tren
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
Stock-based Comp
$309.0K
$280.0K
$275.0K
$274.0K
$299.0K
$251.0K
$247.0K
$246.0K
$246.0K
$242.0K
$260.0K
$262.0K
$262.0K
$278.0K
$291.0K
Deferred Tax
$283.0K
$29.0K
$405.0K
$199.0K
$278.0K
$316.0K
$284.0K
$237.0K
$214.0K
$218.0K
$250.0K
$393.0K
$262.0K
$-202.0K
·
Operating Cash Flow
$661.0K
$4M
$4M
$4M
$2M
$3M
$4M
$2M
$416.0K
$2M
$3M
$2M
$-32.0K
$2M
$3M
CapEx
$60.0K
$175.0K
$67.0K
$81.0K
$117.0K
$100.0K
$97.0K
$70.0K
$46.0K
$52.0K
$50.0K
$49.0K
$64.0K
$60.0K
$56.0K
Investing Cash Flow
$-60.0K
$-176.0K
$-210.0K
$-114.0K
$-127.0K
$-100.0K
$-93.0K
$-860.0K
$-250.0K
$-155.0K
$-138.0K
$-145.0K
$-381.0K
$-75.0K
$-56.0K
Dividends Paid
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Financing Cash Flow
$-1M
$-2M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
$-1M
Taxes Paid
$0
$273.0K
$396.0K
$2M
$3.0K
$810.0K
$533.0K
$781.0K
$0
$133.0K
$159.0K
·
·
$128.0K
$269.0K
Free Cash Flow
$601.0K
·
·
·
$2M
·
·
·
$370.0K
·
·
·
$-96.0K
·
·
Levered FCF
$186.0K
·
·
·
$2M
·
·
·
$-43.9K
·
·
·
$-513.5K
·
·
Profitabilitas7
Metrik
Tren
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
Operating Margin
31.3%
·
35.4%
37.2%
39.5%
·
33.2%
27.7%
23.2%
·
24.2%
26.9%
26.1%
·
33.7%
Net Margin
23.2%
·
26.3%
27.9%
29.2%
·
26.1%
22.2%
19.5%
·
19.6%
20.2%
18.2%
·
18.8%
Pretax Margin
32.2%
·
36.8%
38.3%
40.9%
·
35.8%
30.6%
26.8%
·
26.8%
27.2%
24.6%
·
25.9%
EBITDA Margin
31.3%
·
35.4%
37.2%
39.5%
·
33.2%
27.7%
23.2%
·
24.2%
26.9%
26.1%
·
33.7%
ROA
1.2%
·
1.4%
1.7%
1.9%
·
1.4%
1.1%
0.84%
·
0.78%
0.99%
0.79%
·
1.1%
ROE
2.0%
·
2.3%
2.8%
3.1%
·
2.3%
1.8%
1.4%
·
1.3%
1.4%
1.3%
·
1.6%
ROIC
1.4%
·
2.1%
2.6%
2.9%
·
2.1%
1.6%
1.2%
·
1.1%
1.4%
1.4%
·
2.0%
Likuiditas & Solvabilitas4
Metrik
Tren
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
Current Ratio
1.7
·
15.6
17.8
18.3
·
17.4
20.0
22.6
·
17.9
23.1
22.4
·
17.1
Quick Ratio
1.7
·
14.8
16.7
17.1
·
16.4
18.8
21.4
·
17.0
22.7
22.0
·
16.9
Debt / Equity
0.4
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
4.5
·
5.0
6.0
6.7
·
4.5
3.4
2.5
·
2.4
2.8
2.9
·
4.1
Efisiensi2
Metrik
Tren
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
0.0
0.0
·
0.0
0.0
0.0
·
0.1
Receivables Turnover
·
·
·
·
·
·
·
·
·
·
·
2.5
2.5
·
2.8
Per Saham6
Metrik
Tren
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
$12.53
·
$12.40
$12.23
$12.00
·
$11.74
$11.58
$11.49
·
$11.54
$11.50
$11.44
·
$11.49
Revenue / Share
$1.04
·
$1.01
$1.17
$1.23
·
$1.01
$0.90
$0.80
·
$0.75
$0.78
$0.81
·
$0.91
Cash Flow / Share
$0.08
·
·
·
$0.28
·
·
·
$0.05
·
·
·
$-0.00
·
·
Cash / Share
$9.12
·
$9.03
$8.68
$8.35
·
$8.07
$7.76
$7.77
·
$7.84
$7.64
$7.53
·
$7.68
Dividend / Share
$0.14
$0.13
$0.14
$0.14
$0.14
$0.13
$0.14
$0.14
$0.14
$0.13
$0.14
$0.14
$0.14
$0.13
$0.14
EPS (TTM)
·
·
·
·
·
·
$0.79
$0.68
$0.64
·
$0.65
$0.67
$0.72
·
$0.90
Valuasi (TTM)13
Metrik
Tren
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
·
·
·
·
·
·
$27M
$25M
$24M
·
$24M
$25M
$27M
·
$32M
Net Income TTM
·
·
·
·
·
·
$6M
$5M
$5M
·
$5M
$5M
$5M
·
$7M
Market Cap
$76M
·
$98M
$78M
$99M
·
$55M
$53M
$51M
·
$54M
$59M
$64M
·
$78M
Enterprise Value
$44M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
·
·
·
·
·
·
9.0
10.1
10.5
·
10.9
11.6
11.7
·
11.6
P/S
·
·
·
·
·
·
2.0
2.1
2.1
·
2.2
2.3
2.3
·
2.5
P/B
0.8
·
1.0
0.8
1.1
·
0.6
0.6
0.6
·
0.6
0.7
0.7
·
0.9
P / Tangible Book
0.8
·
1.0
0.8
1.1
·
0.6
0.6
0.6
·
0.6
0.7
0.7
·
0.9
P / Cash Flow
114.6
·
·
·
44.4
·
·
·
123.8
·
·
·
-1988.1
·
·
Dividend Yield
·
·
·
·
·
·
7.6%
7.8%
8.0%
·
7.6%
6.9%
6.4%
·
5.1%
Earnings Yield
·
·
·
·
·
·
11.1%
9.9%
9.5%
·
9.2%
8.6%
8.6%
·
8.6%
Payout Ratio
55.2%
·
·
·
37.1%
·
·
·
86.5%
·
·
·
91.7%
·
·
Annual Payout
·
·
·
·
·
·
$4M
$4M
$4M
·
$4M
$4M
$4M
·
$4M
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Pendapatan
$36M
$30M
$24M
$30M
$33M
Margin Operasi %
37.0%
29.9%
26.4%
33.2%
33.2%
Laba Bersih
$10M
$7M
$5M
$6M
$8M
EPS Dilusian
$1.27
$0.92
$0.63
$0.82
$1.07
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Rasio Lancar
12.7
13.8
15.2
13.1
3.5
Rasio Cepat
12.0
12.9
14.4
12.8
3.4
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2021-09-30
Arus Kas Bebas
$13M
$9M
$7M
$8M
$10M
Pemilik institusional (13F)
30 pengaju
· $14.3M 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.
Pemegang30
Nilai yang dipegang$14.3M
Posisi baru1
Posisi yang keluar5
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
1 (-4 vs Kuartal sebelumnya)
5 (+5 vs Kuartal sebelumnya)
11 (+1 vs Kuartal sebelumnya)
6 (-2 vs Kuartal sebelumnya)
+19K
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
13 orang dalam
· 4 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 9 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.