Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata166.2%
Laporan BerikutnyaOkt 29, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 22, 2026
$0.14
$-0.02
1003.2%
31 Maret 2026
$-0.06
$-0.12
50.0%
31 Des. 2025
$-0.01
$-0.08
87.2%
30 Sep. 2025
$-0.11
$-0.13
14.7%
30 Juni 2025
$-0.14
$-0.08
-71.6%
31 Maret 2025
$-0.18
$-0.10
-86.1%
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
$806M
$1.05B
$1.21B
$968M
$607M
$645M
$597M
$611M
$607M
$613M
$736M
$871M
Operating Expenses
$863M
$1.07B
$1.17B
$780M
$502M
$552M
$503M
$521M
$544M
$527M
$620M
$739M
Operating Income
$-57M
$-20M
$42M
$188M
$105M
$93M
$94M
$90M
$64M
$86M
$117M
$132M
Interest Income
$774.0K
$1M
$2M
$1M
$640.0K
$842.0K
$4M
$2M
$1M
$481.0K
$210.0K
$195.0K
Pretax Income
$-68M
$-37M
$20M
$181M
$106M
$94M
$97M
$92M
$64M
$86M
$117M
$132M
Income Tax
$-16M
$-7M
$5M
$48M
$27M
$23M
$24M
$19M
$-11M
$30M
$44M
$47M
Net Income
$-52M
$-30M
$15M
$134M
$79M
$71M
$73M
$73M
$75M
$56M
$73M
$85M
EPS (Basic)
$-0.67
$-0.38
$0.19
$1.69
$1.00
$0.87
$0.89
$0.88
$0.90
$0.68
$0.84
$0.97
EPS (Diluted)
$-0.67
$-0.38
$0.19
$1.69
$1.00
$0.87
$0.89
$0.88
$0.90
$0.68
$0.84
$0.96
Shares (Basic)
77,877,000
78,733,000
79,010,000
78,941,000
79,573,000
81,388,000
81,980,000
82,378,000
83,298,000
83,297,000
86,974,000
87,748,000
Shares (Diluted)
77,935,000
78,775,000
79,079,000
78,974,000
79,612,000
81,444,000
82,024,000
82,410,000
83,336,000
83,365,000
87,109,000
87,923,000
EBITDA
$102M
$161M
$241M
$321M
$210M
·
$195M
$191M
$167M
$191M
$228M
$241M
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$18M
$13M
$28M
$49M
$158M
$114M
$77M
$161M
$75M
$129M
$33M
$17M
Receivables
$74M
$92M
$103M
$140M
$53M
$56M
$57M
$49M
$64M
$47M
$61M
$77M
Other Current Assets
$9M
$13M
$18M
$26M
$9M
$15M
$9M
$13M
$14M
$14M
$8M
$9M
Current Assets
$115M
$129M
$169M
$230M
$233M
$193M
$152M
$233M
$171M
$202M
$136M
$150M
PP&E (Net)
$667M
$764M
$885M
$973M
$488M
$539M
$526M
$403M
$443M
$408M
$474M
$481M
PP&E (Gross)
$1.15B
$1.28B
$1.32B
$1.28B
$711M
$779M
$739M
$604M
$667M
$659M
$672M
$679M
Accum. Depreciation
$481M
$520M
$435M
$309M
$223M
$240M
$213M
$201M
$224M
$251M
$198M
$198M
Goodwill
$323M
$323M
$323M
$321M
$168M
$168M
$168M
$132M
$132M
$100M
$100M
$100M
Intangibles
$70M
$94M
$99M
$104M
$22M
$25M
$27M
$14M
$17M
$12M
$14M
$16M
Other Non-current Assets
$15M
$15M
$15M
$20M
$17M
$18M
$19M
$19M
$24M
$12M
$11M
$13M
Total Assets
$1.19B
$1.33B
$1.51B
$1.67B
$929M
$951M
$899M
$806M
$789M
$738M
$736M
$760M
Accounts Payable
$33M
$35M
$38M
$63M
$21M
$13M
$11M
$11M
$14M
$12M
$8M
$8M
Current Liabilities
$110M
$120M
$123M
$157M
$72M
$71M
$63M
$65M
$75M
$66M
$66M
$68M
Capital Leases
$317.0K
$2M
$8M
$9M
$0
·
·
·
·
·
·
·
Deferred Tax
·
·
·
·
·
·
$94M
$71M
$65M
$95M
$112M
$102M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
$0
$12M
$11M
Long-term Debt
$154M
$188M
$280M
$380M
$0
·
·
$0
·
·
·
·
Total Debt
$156M
$194M
$292M
$401M
·
·
·
·
·
·
$0
$25M
Common Stock
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
Retained Earnings
$965M
$1.02B
$1.06B
$1.05B
$924M
$891M
$827M
$760M
$694M
$626M
$576M
$510M
Treasury Stock
$214M
$206M
$200M
$201M
$202M
$172M
$147M
$149M
$124M
$124M
$111M
$38M
Stockholders' Equity
$755M
$823M
$865M
$855M
$727M
$724M
$685M
$616M
$575M
$506M
$470M
$477M
Liabilities + Equity
$1.19B
$1.33B
$1.51B
$1.67B
$929M
$951M
$899M
$806M
$789M
$738M
$736M
$760M
Shares Outstanding
77,445,000
78,519,000
79,039,000
78,984,000
78,923,000
80,653,000
82,028,000
81,930,000
83,303,000
83,287,000
84,115,000
87,781,000
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$159M
$182M
$199M
$133M
$104M
$110M
$101M
$101M
$104M
$106M
$112M
$110M
Stock-based Comp
$2M
$1M
$2M
$1M
$1M
$2M
$2M
$500.0K
$500.0K
$1M
$1M
$1M
Deferred Tax
$-25M
$-30M
$-18M
$6M
$-6M
$8M
$4M
$3M
$-27M
$-5M
$8M
$39M
Amort. of Intangibles
$5M
$5M
$5M
$4M
$2M
$2M
$3M
$2M
$3M
$2M
$2M
$2M
Other Non-cash
$6M
$22M
$-32M
$-79M
$-55M
·
$-34M
$-31M
$-43M
$-2M
$-3M
$-62M
Operating Cash Flow
$89M
$144M
$165M
$195M
$123M
$179M
$146M
$147M
$110M
$156M
$190M
$172M
CapEx
$156M
$110M
$209M
$161M
$133M
$204M
$164M
$169M
$184M
$86M
$217M
$205M
Investing Cash Flow
$-26M
$-47M
$-68M
$-663M
$-3M
$-111M
$-133M
$-38M
$-123M
$-29M
$-67M
$-115M
Debt Issued
·
$0
$0
$447M
$0
$0
·
·
·
·
·
·
Net Debt Issued
·
$0
$0
$447M
·
·
·
·
·
·
$0
$0
Stock Repurchased
$10M
$7M
$0
$0
$32M
$26M
$0
$25M
$0
$15M
$74M
$0
Net Stock Activity
$-10M
$-7M
$0
$0
$-32M
·
$0
$-25M
$0
$-15M
$-74M
$0
Dividends Paid
$6M
$6M
$6M
$6M
$46M
$6M
$7M
$7M
$7M
$7M
$7M
$7M
Financing Cash Flow
$-58M
$-113M
$-121M
$359M
$-78M
$-33M
$-100M
$-32M
$-30M
$-21M
$-107M
$-57M
Net Change in Cash
$5M
$-15M
$-23M
$-109M
$43M
$35M
$-87M
$77M
$-44M
$106M
$16M
$-460.0K
Taxes Paid
$9M
$16M
$30M
$44M
$39M
$14M
$19M
$13M
$22M
$36M
$25M
$24M
Free Cash Flow
$-67M
$35M
$-43M
$34M
$-9M
·
$-17M
$-23M
$-75M
$70M
$-27M
$-33M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-7.1%
-1.9%
3.5%
19.5%
17.4%
·
15.8%
14.7%
10.5%
14.0%
15.8%
15.1%
Net Margin
-6.5%
-2.8%
1.2%
13.8%
13.1%
·
12.2%
11.9%
12.4%
9.2%
9.9%
9.7%
Pretax Margin
-8.5%
-3.5%
1.6%
18.7%
17.5%
·
16.3%
15.0%
10.6%
14.0%
15.9%
15.1%
EBITDA Margin
12.6%
15.4%
20.0%
33.2%
34.5%
·
32.7%
31.3%
27.6%
31.2%
31.0%
27.7%
ROA
-4.2%
-2.1%
0.93%
10.3%
8.4%
·
8.6%
9.1%
15.9%
7.6%
9.8%
11.4%
ROE
-6.8%
-3.6%
1.7%
15.8%
11.0%
·
10.8%
12.0%
13.9%
11.6%
15.4%
19.4%
ROIC
-4.9%
-1.6%
2.7%
11.1%
10.8%
·
10.3%
11.5%
12.9%
11.1%
15.5%
17.0%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.0
1.1
1.4
1.5
3.3
·
2.4
3.6
2.3
3.1
2.1
2.2
Quick Ratio
0.8
0.9
1.1
1.2
2.9
·
2.1
3.3
1.9
2.7
1.4
1.4
Debt / Equity
0.2
0.2
0.3
0.5
·
·
·
·
·
·
0.0
0.1
LT Debt / Equity
0.2
0.2
0.3
0.5
·
·
·
·
·
·
0.0
0.1
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.7
0.8
0.7
0.6
·
0.7
0.8
1.3
0.8
1.0
1.2
Receivables Turnover
9.7
10.8
10.0
10.1
11.2
·
11.3
10.8
10.9
11.4
10.7
10.8
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$9.75
$10.48
$10.95
$10.83
$9.21
·
$8.35
$7.52
$6.90
$6.07
$5.59
$5.43
Revenue / Share
$10.34
$13.30
$15.27
$12.26
$7.63
·
$7.28
$7.41
$7.29
$7.35
$8.45
$9.91
Cash Flow / Share
$1.15
$1.83
$2.09
$2.47
$1.55
·
$1.78
$1.78
$1.31
$1.87
$2.19
$1.96
Cash / Share
$0.24
$0.16
$0.36
$0.63
$2.00
·
$0.93
$1.97
$0.90
$1.54
$0.40
$0.20
Dividend / Share
$0.08
$0.08
$0.08
$0.08
$0.58
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
EPS (TTM)
$-0.67
$-0.38
$0.19
$1.69
$1.00
$0.87
$0.89
$0.88
$0.90
$0.68
$0.84
$0.96
Tingkat Pertumbuhan8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-23.1%
-13.2%
24.7%
59.4%
-5.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-5.9%
19.9%
23.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
-88.8%
69.0%
14.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
-39.8%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
-88.9%
68.5%
12.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
-40.7%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
-0.94%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$806M
$1.05B
$1.21B
$968M
$607M
$645M
$597M
$611M
$607M
$613M
$736M
$871M
Net Income TTM
$-52M
$-30M
$15M
$134M
$79M
$71M
$73M
$73M
$75M
$56M
$73M
$85M
Market Cap
$699M
$881M
$1.13B
$1.21B
$1.33B
·
$1.73B
$1.50B
$1.94B
$1.70B
$1.43B
$2.37B
Enterprise Value
$837M
$1.06B
$1.39B
$1.56B
·
·
·
·
·
·
$1.40B
$2.38B
P/E
-13.5
-29.5
75.1
9.1
16.8
20.8
23.7
20.8
25.9
29.9
20.3
28.1
P/S
0.9
0.8
0.9
1.3
2.2
·
2.9
2.5
3.2
2.8
1.9
2.7
P/B
0.9
1.1
1.3
1.4
1.8
·
2.5
2.4
3.4
3.4
3.0
5.0
P / Tangible Book
1.9
2.2
2.5
2.8
2.5
2.7
·
·
·
·
·
·
P / Cash Flow
7.8
6.1
6.8
6.2
10.8
·
11.8
10.2
17.7
10.9
7.5
13.7
P / FCF
-10.5
25.3
-26.0
35.5
-143.9
·
-99.2
-66.0
-26.1
24.3
-53.5
-72.9
EV / EBITDA
8.2
6.6
5.8
4.9
·
·
·
·
·
·
6.1
9.8
EV / FCF
-12.5
30.5
-32.1
45.8
·
·
·
·
·
·
-52.2
-73.1
EV / Revenue
1.0
1.0
1.2
1.6
·
·
·
·
·
·
1.9
2.7
Dividend Yield
0.89%
0.72%
0.56%
0.52%
3.5%
·
0.38%
0.44%
0.34%
0.40%
0.48%
0.30%
Earnings Yield
-7.4%
-3.4%
1.3%
11.0%
5.9%
4.8%
4.2%
4.8%
3.9%
3.3%
4.9%
3.5%
Payout Ratio
-11.8%
-21.2%
42.6%
4.7%
57.9%
·
9.0%
9.1%
8.9%
11.9%
9.4%
8.2%
Annual Payout
$6M
$6M
$6M
$6M
$46M
$6M
$7M
$7M
$7M
$7M
$7M
$7M
Laporan Laba Rugi13
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
$184M
$176M
$179M
$197M
$210M
$219M
$243M
$260M
$275M
$270M
$275M
$295M
$306M
$331M
$355M
$274M
Operating Expenses
$168M
$180M
$202M
$204M
$223M
$234M
$242M
$267M
$274M
$285M
$265M
$302M
$290M
$308M
$329M
$239M
Operating Income
$17M
$-3M
$-23M
$-7M
$-12M
$-15M
$1M
$-7M
$264.0K
$-14M
$11M
$-7M
$16M
$23M
$26M
$35M
Interest Expense
$2M
$2M
·
$3M
$3M
$3M
·
$4M
$5M
$5M
·
$6M
$6M
$6M
·
$2M
Interest Income
$370.0K
$207.0K
$212.0K
$235.0K
$198.0K
$129.0K
$231.0K
$258.0K
$288.0K
$366.0K
$303.0K
$276.0K
$592.0K
$484.0K
$345.0K
$537.0K
Pretax Income
$15M
$-5M
$-25M
$-10M
$-15M
$-18M
$-2M
$-11M
$-4M
$-19M
$5M
$-13M
$11M
$17M
$20M
$33M
Income Tax
$4M
$-477.0K
$-6M
$-2M
$-4M
$-4M
$-357.0K
$-2M
$-544.0K
$-4M
$-21.0K
$-3M
$3M
$5M
$5M
$9M
Net Income
$11M
$-5M
$-19M
$-8M
$-11M
$-14M
$-2M
$-9M
$-3M
$-15M
$5M
$-11M
$8M
$13M
$15M
$24M
EPS (Basic)
$0.14
$-0.06
$-0.24
$-0.11
$-0.14
$-0.18
$-0.03
$-0.12
$-0.04
$-0.19
$0.07
$-0.14
$0.10
$0.16
$0.20
$0.31
EPS (Diluted)
$0.14
$-0.06
$-0.24
$-0.11
$-0.14
$-0.18
$-0.03
$-0.12
$-0.04
$-0.19
$0.07
$-0.14
$0.10
$0.16
$0.20
$0.31
Shares (Basic)
77,404,000
77,457,000
·
77,465,000
78,079,000
78,540,000
·
78,489,000
78,913,000
79,044,000
·
79,021,000
78,999,000
78,987,000
·
78,937,000
Shares (Diluted)
77,437,000
77,489,000
·
77,518,000
78,142,000
78,610,000
·
78,500,000
78,981,000
79,122,000
·
79,103,000
79,081,000
79,022,000
·
78,974,000
EBITDA
$17M
$32M
·
$-7M
$-12M
$27M
·
$-7M
$264.0K
$32M
·
$-7M
$16M
$71M
·
$35M
Neraca22
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
$62M
$44M
$18M
$33M
$23M
$24M
$13M
$31M
$24M
$24M
$28M
$20M
$46M
$56M
$49M
$65M
Receivables
$77M
$78M
$74M
$80M
$86M
$95M
$92M
$100M
$109M
$108M
·
$114M
$114M
$126M
·
$163M
Other Current Assets
$36M
$10M
$9M
$14M
$15M
$11M
$13M
$16M
$17M
$14M
·
$21M
$19M
$20M
·
$28M
Current Assets
$186M
$143M
$115M
$138M
$136M
$140M
$129M
$157M
$164M
$160M
·
$182M
$199M
$212M
·
$266M
PP&E (Net)
$571M
$627M
$667M
$689M
$729M
$767M
$764M
$761M
$803M
$841M
·
$926M
$927M
$938M
·
$968M
PP&E (Gross)
$1.00B
$1.11B
$1.15B
$1.20B
$1.26B
$1.30B
$1.28B
$1.30B
$1.32B
$1.32B
·
$1.33B
$1.29B
$1.28B
·
$1.23B
Accum. Depreciation
$432M
$479M
$481M
$507M
$534M
$532M
$520M
$537M
$515M
$475M
·
$404M
$365M
$342M
·
$266M
Goodwill
$323M
$323M
$323M
$323M
$323M
$323M
$323M
$323M
$323M
$323M
·
$323M
$321M
$321M
$321M
$317M
Intangibles
$67M
$68M
$70M
$90M
$91M
$92M
$94M
$95M
$96M
$97M
·
$100M
$101M
$102M
·
$103M
Other Non-current Assets
$15M
$15M
$15M
$15M
$15M
$16M
$15M
$16M
$15M
$15M
·
$32M
$33M
$20M
·
$21M
Total Assets
$1.17B
$1.18B
$1.19B
$1.26B
$1.30B
$1.34B
$1.33B
$1.36B
$1.41B
$1.45B
·
$1.58B
$1.60B
$1.61B
·
$1.70B
Accounts Payable
$34M
$41M
$33M
$41M
$54M
$62M
$35M
$42M
$40M
$36M
·
$60M
$61M
$47M
·
$59M
Current Liabilities
$117M
$113M
$110M
$121M
$144M
$156M
$120M
$135M
$134M
$127M
·
$142M
$148M
$147M
·
$160M
Capital Leases
$8M
$1M
$317.0K
$617.0K
$964.0K
$1M
$2M
$3M
$4M
$6M
·
$4M
$5M
$7M
·
$12M
Long-term Debt
$135M
$150M
$154M
$185M
$194M
$200M
·
$207M
$237M
$264M
·
$344M
$349M
$366M
·
$465M
Total Debt
$135M
$150M
·
$185M
$194M
$200M
·
$207M
$237M
$264M
·
$344M
$349M
$366M
·
$465M
Common Stock
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
$907.0K
·
$907.0K
$907.0K
$907.0K
·
$907.0K
Retained Earnings
$968M
$959M
$965M
$986M
$996M
$1.01B
$1.02B
$1.03B
$1.04B
$1.04B
·
$1.06B
$1.07B
$1.06B
·
$1.04B
Treasury Stock
$215M
$214M
$214M
$215M
$213M
$205M
$206M
$206M
$207M
$200M
·
$201M
$201M
$201M
·
$202M
Stockholders' Equity
$756M
$749M
$755M
$776M
$787M
$808M
$823M
$826M
$837M
$849M
$865M
$861M
$873M
$867M
$855M
$841M
Liabilities + Equity
$1.17B
$1.18B
$1.19B
$1.26B
$1.30B
$1.34B
$1.33B
$1.36B
$1.41B
$1.45B
·
$1.58B
$1.60B
$1.61B
·
$1.70B
Shares Outstanding
77,328,000
77,467,000
77,445,000
77,413,000
77,571,000
78,542,000
78,519,000
78,495,000
78,452,000
79,051,000
·
79,022,000
79,013,000
78,989,000
·
78,938,000
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
$32M
$35M
$37M
$39M
$41M
$42M
$44M
$45M
$46M
$47M
$51M
$51M
$48M
$48M
$51M
$35M
Stock-based Comp
$700.0K
$200.0K
$800.0K
$200.0K
$500.0K
$700.0K
$200.0K
$100.0K
$400.0K
$300.0K
$700.0K
$500.0K
$200.0K
$200.0K
$800.0K
$200.0K
Amort. of Intangibles
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$1M
Other Non-cash
·
$-7M
·
·
·
$-3M
·
·
·
$-720.0K
·
·
·
$5M
·
·
Operating Cash Flow
$13M
$23M
$15M
$28M
$21M
$26M
$38M
$36M
$40M
$31M
$41M
$27M
$31M
$66M
$82M
$54M
CapEx
$47M
$18M
$59M
$40M
$34M
$24M
$83M
$11M
$11M
$5M
$32M
$69M
$66M
$42M
$69M
$41M
Investing Cash Flow
$24M
$15M
$-2M
$-7M
$-6M
$-11M
$-48M
$4M
$-5M
$2M
$14M
$-48M
$-21M
$-13M
$-42M
$-579M
Debt Issued
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
Stock Repurchased
·
·
$35.0K
$1M
·
·
$0
$0
·
·
$0
$0
·
·
$0
$0
Dividends Paid
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$2M
$2M
$0
$3M
$2M
·
·
$3M
$2M
Financing Cash Flow
$-19M
$-12M
$-27M
$-12M
$-16M
$-3M
$-8M
$-32M
$-36M
$-37M
$-47M
$-7M
$-19M
$-47M
$-56M
$418M
Taxes Paid
$2M
$168.0K
$2M
$130.0K
$7M
$-328.0K
$6M
$4M
$6M
$-77.0K
$997.0K
$3M
$26M
$232.0K
$11M
$4M
Free Cash Flow
·
$5M
·
·
·
$2M
·
·
·
$26M
·
·
·
$24M
·
·
Levered FCF
·
$3M
·
·
·
$-125.0K
·
·
·
$22M
·
·
·
$20M
·
·
Profitabilitas7
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
Operating Margin
9.0%
-1.9%
·
-3.7%
-5.9%
-6.8%
·
-2.8%
0.10%
-5.3%
·
-2.5%
5.3%
6.9%
·
12.7%
Net Margin
5.8%
-2.7%
·
-4.2%
-5.2%
-6.3%
·
-3.6%
-1.3%
-5.6%
·
-3.6%
2.5%
3.8%
·
8.9%
Pretax Margin
8.2%
-3.0%
·
-5.1%
-7.2%
-8.2%
·
-4.3%
-1.5%
-7.1%
·
-4.5%
3.5%
5.2%
·
12.0%
EBITDA Margin
9.0%
18.1%
·
-3.7%
-5.9%
12.2%
·
-2.8%
0.10%
11.9%
·
-2.5%
5.3%
21.6%
·
12.7%
ROA
0.86%
-0.38%
·
-0.63%
-0.80%
-0.99%
·
-0.63%
-0.23%
-0.99%
·
-0.65%
0.57%
0.99%
·
1.8%
ROE
1.4%
-0.62%
·
-1.0%
-1.3%
-1.7%
·
-1.1%
-0.41%
-1.8%
·
-1.3%
0.92%
1.6%
·
3.1%
ROIC
1.3%
-0.33%
·
-0.63%
-0.91%
-1.1%
·
-0.58%
0.02%
-1.0%
·
-0.50%
0.96%
1.4%
·
2.0%
Likuiditas & Solvabilitas5
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
Current Ratio
1.6
1.3
·
1.1
0.9
0.9
·
1.2
1.2
1.3
·
1.3
1.3
1.4
·
1.7
Quick Ratio
1.2
1.1
·
0.9
0.8
0.8
·
1.0
1.0
1.0
·
0.9
1.1
1.2
·
1.4
Debt / Equity
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
0.4
0.4
0.4
·
0.6
LT Debt / Equity
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.3
0.3
·
0.4
0.4
0.4
·
0.5
Interest Coverage
8.8
-1.5
·
-2.5
-4.2
-4.8
·
-1.7
0.1
-2.7
·
-1.2
2.7
3.8
·
14.8
Efisiensi2
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
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.3
·
0.2
Receivables Turnover
2.3
2.0
·
2.2
2.2
2.2
·
2.4
2.5
2.3
·
2.1
2.9
3.5
·
2.5
Per Saham6
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
$9.78
$9.67
·
$10.02
$10.14
$10.28
·
$10.52
$10.67
$10.74
·
$10.90
$11.05
$10.97
·
$10.65
Revenue / Share
$2.38
$2.27
·
$2.54
$2.69
$2.79
·
$3.31
$3.48
$3.42
·
$3.73
$3.87
$4.19
·
$3.47
Cash Flow / Share
·
$0.30
·
·
·
$0.33
·
·
·
$0.39
·
·
·
$0.84
·
·
Cash / Share
$0.81
$0.57
·
$0.42
$0.29
$0.30
·
$0.39
$0.30
$0.30
·
$0.25
$0.59
$0.70
·
$0.82
Dividend / Share
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
$0.02
EPS (TTM)
$-0.27
$-0.55
·
$-0.46
$-0.47
$-0.37
·
$-0.28
$-0.30
$-0.16
·
$0.32
$0.77
$1.64
·
$1.75
Valuasi (TTM)14
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
$736M
$763M
·
$869M
$932M
$997M
·
$1.08B
$1.12B
$1.15B
·
$1.29B
$1.27B
$1.15B
·
$761M
Net Income TTM
$-22M
$-43M
·
$-35M
$-36M
$-28M
·
$-23M
$-24M
$-13M
·
$25M
$60M
$129M
·
$138M
Market Cap
$1.18B
$806M
·
$649M
$670M
$724M
·
$964M
$967M
$944M
·
$1.16B
$1.30B
$1.26B
·
$1.13B
Enterprise Value
$1.25B
$911M
·
$801M
$841M
$900M
·
$1.14B
$1.18B
$1.18B
·
$1.48B
$1.60B
$1.57B
·
$1.53B
P/E
-56.4
-18.9
·
-18.2
-18.4
-24.9
·
-43.9
-41.1
-74.6
·
45.9
21.3
9.7
·
8.2
P/S
1.6
1.1
·
0.7
0.7
0.7
·
0.9
0.9
0.8
·
0.9
1.0
1.1
·
1.5
P/B
1.6
1.1
·
0.8
0.9
0.9
·
1.2
1.2
1.1
·
1.3
1.5
1.5
·
1.3
P / Tangible Book
3.2
2.2
·
1.8
1.8
1.8
·
2.4
2.3
2.2
·
2.6
2.9
2.8
·
2.7
P / Cash Flow
·
34.8
·
·
·
28.0
·
·
·
30.5
·
·
·
18.9
·
·
EV / Revenue
1.7
1.2
·
0.9
0.9
0.9
·
1.1
1.1
1.0
·
1.2
1.3
1.4
·
2.0
Dividend Yield
0.52%
0.77%
·
1.2%
1.2%
1.1%
·
0.65%
0.65%
·
·
·
0.49%
0.50%
·
4.1%
Earnings Yield
-1.8%
-5.3%
·
-5.5%
-5.4%
-4.0%
·
-2.3%
-2.4%
-1.3%
·
2.2%
4.7%
10.3%
·
12.2%
Payout Ratio
·
-32.1%
·
·
·
-11.3%
·
·
·
·
·
·
·
·
·
·
Annual Payout
$6M
$6M
·
$8M
$8M
$8M
·
$6M
$6M
·
·
·
$6M
$6M
·
$46M
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
$806M
$1.05B
$1.21B
$968M
$607M
Margin Operasi %
-7.1%
-1.9%
3.5%
19.5%
17.4%
Laba Bersih
$-52M
$-30M
$15M
$134M
$79M
EPS Dilusian
$-0.67
$-0.38
$0.19
$1.69
$1.00
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.2
0.2
0.3
0.5
·
Rasio Lancar
1.0
1.1
1.4
1.5
3.3
Rasio Cepat
0.8
0.9
1.1
1.2
2.9
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-67M
$35M
$-43M
$34M
$-9M
Pemilik institusional (13F)
209 pengaju
· $600.7M 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.
Pemegang209
Nilai yang dipegang$600.7M
Posisi baru44
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
44 (+12 vs Kuartal sebelumnya)
18 (0 vs Kuartal sebelumnya)
52 (-13 vs Kuartal sebelumnya)
57 (+10 vs Kuartal sebelumnya)
+2.6M
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.
Lawrence D. Crouse, individually and as trustee of the 2005 Gerdin Children's Trust, 2007 Gerdin Heartland Trust, and 2009 Gerdin Heartland Trust
×2 pengajuan
Lawrence D. Crouse, individually and as trustee of the 2005 Gerdin Children's Trust, 2007 Gerdin Heartland Trust, and 2009 Gerdin Heartland Trust (as defined below)
×2 pengajuan
Russell A. Gerdin, individually, Ann S. Gerdin, individually and as trustee of the Ann S. Gerdin Revocable Trust and Russell A. Gerdin Revocable Trust.
Russell A. Gerdin, individually and as trustee of the Russell A. Gerdin Revocable Trust and Mrs. Gerdin's GRATS (as defined below), Ann S. Gerdin, individually and as trustee of the Ann S. Gerdin Revocable Trust.
×11 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
· 14 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 38 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.