Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-22.4%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$-0.22
$-0.19
-13.5%
31 Maret 2026
$-0.14
$-0.20
31.4%
31 Des. 2025
$-0.03
$0.07
-142.0%
30 Sep. 2025
$-0.23
$-0.27
13.3%
30 Juni 2025
$-0.32
$-0.32
-1.2%
31 Maret 2025
$0.20
—
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
SG&A Expense
$37M
$30M
$31M
$33M
$17M
$200.0K
$17M
$11M
$17M
Operating Expenses
$307M
$304M
$309M
$377M
$117M
$146M
$127M
$72M
$74M
Interest Expense
·
·
$289M
$280M
$36M
$52M
$51M
$16M
$2M
Interest Income
·
$11M
$8M
$3M
$0
$113.0K
$743.0K
$200.0K
$0
Pretax Income
$-122M
$-142M
$-151M
$-294M
$79M
$81M
$52M
$74M
$80M
Income Tax
$104.0K
$162.0K
$104.0K
$45.0K
$273.0K
$277.0K
$171.0K
$32.0K
$44.0K
Net Income
$-66M
$-96M
$-108M
$-227M
$120M
$82M
$52M
$74M
$80M
EPS (Basic)
$-1.00
$-1.46
$-1.65
$-3.47
$1.83
$1.26
$0.81
·
·
EPS (Diluted)
$-1.00
$-1.46
$-1.65
$-3.47
$1.83
$1.26
$0.81
·
·
Shares (Basic)
66,006,000
65,697,000
65,430,000
65,248,000
65,169,000
65,104,000
65,049,000
64,139,000
45,000,000
Shares (Diluted)
66,006,000
65,697,000
65,430,000
65,248,000
65,211,000
65,114,000
65,055,000
64,140,000
45,000,000
Neraca11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$95M
$132M
$112M
$48M
$29M
$23M
$28M
$10M
$0
Intangibles
$164M
$199M
$244M
$297M
$63M
$84M
$139M
$76M
$79M
Total Assets
$5.19B
$5.41B
$5.56B
$5.68B
$1.91B
$1.92B
$2.45B
$1.53B
$1.41B
Total Liabilities
$4.29B
$4.40B
$4.40B
$4.35B
$871M
$913M
$1.46B
$506M
$849M
Long-term Debt
$4.19B
$4.30B
$4.31B
$4.24B
$828M
$867M
$1.41B
$462M
$799M
Common Stock
$667.0K
$661.0K
$658.0K
$656.0K
$654.0K
$653.0K
$652.0K
$651.0K
$450.0K
Retained Earnings
$-153M
$-86M
$9M
$117M
$344M
$224M
$142M
$90M
$15M
AOCI
$-836.0K
$-1M
$10M
$22M
$0
·
·
$0
·
Stockholders' Equity
$490M
$562M
$670M
$791M
$1.04B
$1.00B
$996M
$1.03B
$562M
Liabilities + Equity
$5.19B
$5.41B
$5.56B
$5.68B
$1.91B
$1.92B
$2.45B
$1.53B
$1.41B
Shares Outstanding
66,653,129
66,144,308
65,843,387
65,568,145
65,404,592
65,301,088
65,180,628
65,074,791
45,000,000
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$165M
$172M
$179M
$161M
$51M
$71M
$62M
$29M
$27M
Amort. of Intangibles
$32M
$41M
$50M
$49M
$17M
$25M
$21M
$9M
$8M
Operating Cash Flow
$61M
$2M
$6M
$83M
$111M
$115M
$116M
$97M
$103M
Investing Cash Flow
$4M
$16M
$68M
$-3.45B
$23M
$-5M
$-893M
$-136M
$-6M
Stock Issued
·
·
·
·
·
$0
$0
$444M
$0
Stock Repurchased
$451.0K
$312.0K
$163.0K
$242.0K
$922.0K
$382.0K
$253.0K
$52.0K
$0
Net Stock Activity
$-451.0K
$-312.0K
$-163.0K
$-242.0K
$-922.0K
$-382.0K
$-253.0K
$444M
·
Dividends Paid
$8M
$3M
$3M
$44M
$86M
$86M
$86M
$60M
$0
Financing Cash Flow
$-124M
$-22M
$31M
$3.47B
$-127M
$-122M
$802M
$48M
$-97M
Net Change in Cash
$-59M
$-3M
$105M
$111M
$7M
$-12M
$25M
$10M
$0
Taxes Paid
$0
$-80.0K
$85.0K
$228.0K
·
·
·
·
·
Profitabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
ROA
-1.2%
-1.7%
-1.9%
-6.0%
6.3%
3.8%
2.6%
5.1%
·
ROE
-12.6%
-15.5%
-14.8%
-24.8%
11.7%
8.2%
5.2%
7.2%
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$7.35
$8.50
$10.18
$12.06
$15.87
$15.36
$15.28
$15.80
·
Cash Flow / Share
$0.92
$0.03
$0.09
$1.28
$1.70
$1.76
$1.79
$1.51
·
Cash / Share
$1.42
$1.99
$1.71
$0.74
$0.45
$0.35
$0.44
$0.15
·
Dividend / Share
·
·
·
·
·
·
·
$0.93
·
Dividend Paid / Share
$0.12
$0.04
$0.04
$0.68
$1.32
$1.32
$1.32
$0.93
$0.93
EPS (TTM)
$-1.00
$-1.46
$-1.65
$-3.47
$1.83
$1.26
$0.81
·
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
EPS YoY
·
·
·
·
45.2%
·
·
·
·
Net Income YoY
·
·
·
·
45.8%
·
·
·
·
Dividends Paid CAGR 5Y
-37.9%
·
·
·
·
·
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$229M
$229M
$229M
$229M
$229M
$229M
$229M
$163M
·
Net Income TTM
$-66M
$-96M
$-108M
$-227M
$120M
$82M
$52M
$74M
$80M
Market Cap
$369M
$241M
$309M
$214M
$1.64B
$1.52B
$1.46B
$1.28B
·
P/E
-5.5
-2.5
-2.8
-0.9
13.7
18.5
27.7
·
·
P/S
1.6
1.1
1.4
0.9
7.1
6.6
6.4
7.9
·
P/B
0.8
0.4
0.5
0.3
1.6
1.5
1.5
1.2
·
P / Tangible Book
1.1
0.7
0.7
0.4
1.7
1.7
·
·
·
P / Cash Flow
6.1
123.0
51.1
2.6
14.8
13.3
12.6
13.2
·
Dividend Yield
2.2%
1.1%
0.85%
20.7%
5.3%
5.7%
5.9%
4.7%
·
Earnings Yield
-18.1%
-40.0%
-35.1%
-106.1%
7.3%
5.4%
3.6%
·
·
Payout Ratio
-12.0%
-2.8%
-2.4%
-19.6%
72.0%
104.9%
163.7%
81.3%
·
Annual Payout
$8M
$3M
$3M
$44M
$86M
$86M
$86M
$60M
$0
Laporan Laba Rugi11
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
SG&A Expense
$12M
$9M
$8M
$11M
$10M
$8M
$8M
$7M
$8M
$8M
$7M
$8M
$8M
$8M
$8M
$9M
Operating Expenses
$78M
$76M
$76M
$82M
$76M
$74M
$76M
$75M
$76M
$77M
$76M
$76M
$77M
$79M
$78M
$80M
Interest Expense
·
·
·
·
·
·
·
·
·
$73M
·
$73M
$72M
$71M
·
$90M
Interest Income
·
$1M
·
·
·
$2M
·
$3M
$3M
$3M
·
$2M
$2M
$1M
$763.0K
$1M
Pretax Income
$-26M
$-21M
$-25M
$-33M
$-35M
$-30M
$-34M
$-37M
$-36M
$-36M
$-35M
$-37M
$-39M
$-39M
$-42M
$-87M
Income Tax
$59.0K
$114.0K
$15.0K
$31.0K
$30.0K
$28.0K
$60.0K
$33.0K
$36.0K
$33.0K
$-9.0K
$51.0K
$45.0K
$17.0K
$-68.0K
$28.0K
Net Income
$-14M
$-9M
$-2M
$-22M
$-21M
$-22M
$-24M
$-25M
$-23M
$-23M
$-31M
$-26M
$-26M
$-25M
$-31M
$-46M
EPS (Basic)
$-0.22
$-0.14
$-0.02
$-0.33
$-0.32
$-0.33
$-0.37
$-0.38
$-0.35
$-0.36
$-0.47
$-0.40
$-0.40
$-0.38
$-0.47
$-0.70
EPS (Diluted)
$-0.22
$-0.14
$-0.02
$-0.33
$-0.32
$-0.33
$-0.37
$-0.38
$-0.35
$-0.36
$-0.47
$-0.40
$-0.40
$-0.38
$-0.47
$-0.70
Shares (Basic)
66,224,000
66,178,000
·
66,089,000
65,927,000
65,834,000
·
65,769,000
65,626,000
65,556,000
·
65,488,000
65,369,000
65,309,000
·
65,250,000
Shares (Diluted)
66,224,000
66,178,000
·
66,089,000
65,927,000
65,834,000
·
65,769,000
65,626,000
65,556,000
·
65,488,000
65,369,000
65,309,000
·
65,250,000
Neraca11
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
$135M
$100M
$95M
$83M
$59M
$108M
$132M
$154M
$146M
$128M
$112M
$83M
$72M
$61M
$48M
$26M
Intangibles
$148M
$156M
$164M
$172M
$181M
$190M
$199M
$209M
$220M
$232M
·
$255M
$268M
$283M
·
$313M
Total Assets
$5.12B
$5.17B
$5.19B
$5.22B
$5.24B
$5.36B
$5.41B
$5.45B
$5.49B
$5.53B
·
$5.63B
$5.66B
$5.63B
·
$5.72B
Total Liabilities
$4.28B
$4.28B
$4.29B
$4.31B
$4.29B
$4.39B
$4.40B
$4.41B
$4.40B
$4.41B
·
$4.42B
$4.40B
$4.35B
·
$4.36B
Long-term Debt
$4.18B
$4.19B
$4.19B
$4.20B
$4.20B
$4.30B
$4.30B
$4.30B
$4.31B
$4.31B
·
$4.30B
$4.30B
$4.25B
·
$4.24B
Common Stock
$668.0K
$667.0K
$667.0K
$667.0K
$663.0K
$661.0K
$661.0K
$661.0K
$660.0K
$658.0K
·
$658.0K
$657.0K
$656.0K
·
$656.0K
Retained Earnings
$-177M
$-162M
$-153M
$-151M
$-129M
$-108M
$-86M
$-62M
$-37M
$-14M
·
$40M
$67M
$92M
·
$148M
AOCI
$0
$2M
$-836.0K
$-1M
$-899.0K
$-2M
$-1M
$-2M
$5M
$7M
·
$22M
$26M
$15M
·
$12M
Stockholders' Equity
$462M
$480M
$490M
$494M
$519M
$540M
$562M
$586M
$618M
$643M
·
$714M
$744M
$759M
·
$812M
Liabilities + Equity
$5.12B
$5.17B
$5.19B
$5.22B
$5.24B
$5.36B
$5.41B
$5.45B
$5.49B
$5.53B
·
$5.63B
$5.66B
$5.63B
·
$5.72B
Shares Outstanding
66,762,231
66,666,050
66,653,129
66,659,235
66,335,999
66,143,704
66,144,308
66,144,422
65,992,509
65,831,530
65,843,387
65,845,073
65,697,959
65,565,969
65,568,145
65,568,704
Arus Kas10
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
$41M
$41M
$41M
$41M
$41M
$42M
$42M
$43M
$43M
$44M
$44M
$44M
$45M
$45M
$47M
$49M
Amort. of Intangibles
$7M
$7M
$8M
$8M
$8M
$8M
$9M
$10M
$11M
$11M
$12M
$12M
$13M
$13M
$15M
$16M
Operating Cash Flow
$22M
$16M
$8M
$23M
$18M
$11M
$-13M
$-3M
$11M
$8M
$-8M
$3M
$9M
$1M
$1M
$976.0K
Investing Cash Flow
$3M
$-5M
$5M
$4M
$6M
$-12M
$-4M
$15M
$16M
$-12M
$36M
$14M
$8M
$9M
$11M
$-41M
Stock Repurchased
$33.0K
$16.0K
$17.0K
$402.0K
$30.0K
$2.0K
$1.0K
$253.0K
$9.0K
$49.0K
$3.0K
$145.0K
$12.0K
$3.0K
$3.0K
$232.0K
Net Stock Activity
·
$-16.0K
·
·
·
$-2.0K
·
·
·
$-49.0K
·
·
·
$-3.0K
·
·
Dividends Paid
$3M
$3M
$3M
$3M
$662.0K
$661.0K
$662.0K
$659.0K
$659.0K
$658.0K
$659.0K
$656.0K
$656.0K
$656.0K
$656.0K
$654.0K
Financing Cash Flow
$-29M
$-8M
$-8M
$-8M
$-102M
$-5M
$-5M
$-6M
$-5M
$-5M
$-5M
$-5M
$48M
$-6M
$2M
$-270M
Net Change in Cash
$-4M
$3M
$5M
$19M
$-78M
$-6M
$-22M
$6M
$22M
$-9M
$23M
$12M
$65M
$4M
$14M
$-310M
Taxes Paid
$0
$0
$0
$0
$0
$0
$0
$0
$0
$-80.0K
$170.0K
$-630.0K
·
·
·
·
Profitabilitas2
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
ROA
-0.28%
-0.18%
·
-0.40%
-0.40%
-0.40%
·
-0.45%
-0.42%
-0.42%
·
-0.46%
-0.44%
-0.42%
·
-1.2%
ROE
-2.9%
-1.8%
·
-4.0%
-3.8%
-3.6%
·
-3.9%
-3.4%
-3.3%
·
-3.4%
-3.2%
-2.8%
·
-5.1%
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
$6.92
$7.20
·
$7.41
$7.83
$8.16
·
$8.86
$9.37
$9.77
·
$10.84
$11.33
$11.57
·
$12.39
Cash Flow / Share
·
$0.24
·
·
·
$0.17
·
·
·
$0.12
·
·
·
$0.02
·
·
Cash / Share
$2.03
$1.49
·
$1.25
$0.88
$1.63
·
$2.33
$2.21
$1.95
·
$1.26
$1.09
$0.93
·
$0.40
Dividend / Share
$0.05
$0.05
·
$0.05
$0.01
$0.01
·
$0.01
$0.01
$0.01
·
·
·
·
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
·
$0.01
$0.01
·
·
$0.01
$0.01
EPS (TTM)
$-0.71
$-0.81
·
$-1.35
$-1.40
$-1.43
·
$-1.56
$-1.58
$-1.63
·
$-1.65
$-1.95
$-3.75
·
$-2.04
Valuasi (TTM)12
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
$229M
$229M
·
$229M
$229M
$229M
·
$229M
$229M
$229M
·
$229M
$229M
$229M
·
$229M
Net Income TTM
$-47M
$-54M
·
$-89M
$-92M
$-94M
·
$-103M
$-104M
$-107M
·
$-108M
$-127M
$-245M
·
$-132M
Market Cap
$592M
$379M
·
$389M
$302M
$228M
·
$315M
$243M
$282M
·
$190M
$217M
$201M
·
$361M
P/E
-12.5
-7.0
·
-4.3
-3.2
-2.4
·
-3.1
-2.3
-2.6
·
-1.8
-1.7
-0.8
·
-2.7
P/S
2.6
1.7
·
1.7
1.3
1.0
·
1.4
1.1
1.2
·
0.8
0.9
0.9
·
1.6
P/B
1.3
0.8
·
0.8
0.6
0.4
·
0.5
0.4
0.4
·
0.3
0.3
0.3
·
0.4
P / Tangible Book
1.9
1.2
·
1.2
0.9
0.7
·
0.8
0.6
0.7
·
0.4
0.5
0.4
·
0.7
P / Cash Flow
·
23.8
·
·
·
20.0
·
·
·
35.4
·
·
·
172.5
·
·
Dividend Yield
2.2%
2.8%
·
1.4%
0.88%
1.2%
·
0.84%
1.1%
0.93%
·
1.4%
1.2%
11.7%
·
18.1%
Earnings Yield
-8.0%
-14.3%
·
-23.2%
-30.8%
-41.6%
·
-32.8%
-42.9%
-38.0%
·
-57.1%
-59.1%
-122.2%
·
-37.1%
Payout Ratio
·
-35.4%
·
·
·
-3.1%
·
·
·
-2.8%
·
·
·
-2.6%
·
·
Annual Payout
$13M
$11M
·
$5M
$3M
$3M
·
$3M
$3M
$3M
·
$3M
$3M
$24M
·
$65M
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
$-66M
$-96M
$-108M
$-227M
$120M
EPS Dilusian
$-1.00
$-1.46
$-1.65
$-3.47
$1.83
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
178 pengaju
· $307.9M 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.
Pemegang178
Nilai yang dipegang$307.9M
Posisi baru34
Posisi yang keluar20
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
34 (+8 vs Kuartal sebelumnya)
20 (+4 vs Kuartal sebelumnya)
63 (+4 vs Kuartal sebelumnya)
37 (-7 vs Kuartal sebelumnya)
+2.3M
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
Stone House Capital Management, LLC, SH Capital Partners, L.P., Mark Cohen
×2 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
16 orang dalam
· 6 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 20 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.