Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$452.9K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.00%
Rasio Pembayaran Dividen0.00%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata4.3%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 11, 2026
$0.40
$0.32
25.8%
31 Maret 2026
Mei 12, 2026
$0.55
$0.27
101.5%
31 Des. 2025
$0.36
$0.33
7.9%
30 Sep. 2025
$0.12
$0.32
-62.5%
30 Juni 2025
$0.23
$0.30
-24.1%
31 Maret 2025
$0.25
$0.32
-22.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$978M
$661M
$556M
$467M
$322M
$365M
$415M
$385M
$455M
$539M
$844M
$931M
Cost of Revenue
$675M
$428M
$360M
$309M
$309M
$270M
$295M
$294M
$330M
$328M
$459M
$514M
R&D Expense
$7M
$4M
$3M
$2M
·
·
·
·
·
·
·
·
SG&A Expense
$129M
$116M
$73M
$59M
$115M
$95M
$98M
$102M
$114M
$53M
$88M
$93M
Operating Expenses
·
·
$419M
$361M
$448M
$429M
$412M
$507M
$525M
$426M
$595M
$652M
Operating Income
$133M
$49M
$97M
$76M
$-125M
$-64M
$3M
$-123M
$-69M
$113M
$249M
$279M
Interest Expense
$3M
$2M
$6M
$4M
$787.0K
$621.0K
$314.0K
$291.0K
$72.0K
$28.0K
$12.0K
$35.0K
Interest Income
·
·
·
$4M
$575.0K
$2M
$8M
$8M
$4M
$3M
$948.0K
$667.0K
Other Non-op
$2M
$-298.0K
$-385.0K
$1M
·
·
·
·
·
·
·
·
Pretax Income
$129M
$143M
$94M
$73M
$-126M
$-62M
$10M
$-115M
$-66M
$116M
$250M
$279M
Income Tax
$45M
$2M
$20M
$10M
$3M
$-31M
$9M
$-19M
$35M
$23M
$58M
$71M
Net Income
$83M
$140M
$74M
$63M
$-128M
$-31M
$2M
$-96M
$-101M
$93M
$192M
$209M
EPS (Basic)
$1.21
$2.82
$2.39
$2.07
$-3.63
$-0.87
$0.05
$-2.58
$-2.69
$2.48
$5.00
$5.22
EPS (Diluted)
$1.20
$2.77
$2.29
$2.01
$-3.63
$-0.87
$0.05
$-2.58
$-2.69
$2.47
$4.98
$5.19
Shares (Basic)
69,009,209
49,727,093
30,928,647
30,540,417
35,331,000
35,260,000
35,839,000
37,075,000
37,457,000
37,537,000
38,364,000
39,964,000
Shares (Diluted)
69,381,412
50,627,004
32,338,518
31,443,084
35,331,000
35,260,000
36,152,000
37,075,000
37,457,000
37,667,000
38,531,000
40,190,000
EBITDA
$193M
$80M
·
$32M
$-94M
$-31M
$37M
$-87M
$-28M
$145M
$279M
$310M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
·
·
$187M
$259M
$355M
$346M
$399M
$418M
$493M
$423M
$381M
$299M
Short-term Investments
·
·
$26M
$32M
$0
·
·
·
·
·
·
·
Receivables
$238M
$240M
$118M
$91M
$100M
$116M
$108M
$119M
$192M
$214M
$320M
$374M
Inventory
$248M
$271M
$141M
$146M
$146M
$213M
$205M
$191M
$291M
$355M
$344M
$393M
Prepaid Expense
$36M
$48M
$21M
$20M
$10M
·
·
·
·
$40M
$54M
$38M
Other Current Assets
$2M
$5M
$5M
$32M
$31M
$48M
$28M
$42M
$33M
$40M
$54M
$38M
Current Assets
$728M
$641M
$288M
$750M
$745M
$863M
$880M
$853M
$1.01B
$1.06B
$1.12B
$1.13B
PP&E (Net)
$159M
$191M
$52M
$181M
$216M
$235M
$258M
$274M
$284M
$323M
$294M
$310M
PP&E (Gross)
$261M
$264M
$113M
$562M
$612M
$605M
$604M
$596M
$553M
$571M
$568M
$562M
Accum. Depreciation
$102M
$73M
$61M
$411M
$420M
$399M
$371M
$350M
$315M
$294M
$273M
$252M
Goodwill
$100M
$60M
$24M
$24M
·
·
$8M
$8M
$48M
$34M
$0
·
Intangibles
$116M
$108M
$42M
$23M
$26M
$29M
$32M
$35M
$38M
$30M
$0
·
Other Non-current Assets
$11M
$7M
$2M
$6M
$6M
$11M
$13M
$15M
$16M
$16M
$10M
$13M
Total Assets
$1.27B
$1.20B
$475M
$970M
$1.01B
$1.15B
$1.21B
$1.19B
$1.40B
$1.46B
$1.43B
$1.45B
Accounts Payable
$61M
$65M
$32M
$43M
$35M
$37M
$46M
$27M
$33M
$36M
$31M
$54M
Accrued Liabilities
$49M
$61M
$29M
·
·
·
·
·
·
·
·
·
Current Liabilities
$148M
$163M
$79M
$88M
$94M
$86M
$97M
$82M
$100M
$101M
$101M
$199M
Capital Leases
$41M
$45M
$27M
$4M
$4M
$6M
$4M
·
·
·
·
·
Deferred Tax
$500.0K
$624.0K
$0
$4M
$4M
$7M
$4M
$2M
$3M
$4M
$3M
$5M
Other Non-current Liabilities
$2M
$6M
$31.0K
$2M
$2M
$2M
$2M
$3M
$2M
$0
·
·
Total Liabilities
$211M
$239M
$146M
$98M
$113M
$110M
$116M
$96M
$105M
$105M
$104M
$204M
Long-term Debt
·
$25M
·
·
·
·
·
·
·
·
·
·
Common Stock
$691.0K
$692.0K
$309.0K
$343.0K
$352.0K
$363.0K
$371.0K
$376.0K
$372.0K
$375.0K
$378.0K
$388.0K
Retained Earnings
$285M
$211M
$146M
$950M
$973M
$1.13B
$1.18B
$1.21B
$1.40B
$1.50B
$1.43B
$1.28B
Treasury Stock
·
·
·
·
·
·
·
·
$0
·
·
$190M
AOCI
$4M
$-9M
$2M
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$1.06B
$958M
$329M
$251M
$181M
$1.04B
$1.09B
$1.10B
$1.29B
$1.36B
$1.32B
$1.25B
Liabilities + Equity
$1.27B
$1.20B
$475M
$970M
$1.01B
$1.15B
$1.21B
$1.19B
$1.40B
$1.46B
$1.43B
$1.45B
Shares Outstanding
69,077,237
69,178,263
30,928,648
30,928,648
30,366,522
35,417,712
35,859,540
36,264,001
38,132,693
37,797,317
37,951,223
38,932,508
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$61M
$31M
$23M
$18M
$30M
$32M
$34M
$35M
$41M
$32M
$30M
$31M
Stock-based Comp
$14M
$13M
$2M
$907.0K
$15M
$13M
$16M
$13M
$14M
$12M
$13M
$12M
Deferred Tax
$34M
$-5M
$-7M
$-7M
$-9M
$5M
$598.0K
$-4M
$17M
$-3M
$-3M
$-3M
Amort. of Intangibles
$16M
$8M
$8M
$7M
$3M
$3.0K
$3M
$2M
$3M
$200.0K
$0
$0
Restructuring
·
·
·
·
·
·
·
$13M
·
$0
·
·
Other Non-cash
$-1M
$-87M
·
$-83M
$112M
$-41M
$-37M
$97M
$136M
$113M
$-42M
$-99M
Operating Cash Flow
$191M
$93M
$76M
$-6M
$38M
$-21M
$15M
$46M
$108M
$247M
$190M
$149M
CapEx
·
·
$33M
$19M
$10M
$12M
$12M
$32M
$28M
$26M
$27M
$43M
Investing Cash Flow
$-19M
$78M
$-32M
$-38M
$-3M
$-6M
$-8M
$-15M
$-45M
$-158M
$-27M
$-42M
Stock Repurchased
·
·
$0
$21M
$24M
$25M
$27M
$100M
$0
$24M
$76M
$190M
Net Stock Activity
·
·
·
$-21M
$-24M
$-25M
$-27M
$-100M
$0
$-24M
$-76M
$-190M
Dividends Paid
$0
$75M
$0
$0
·
·
·
·
·
·
·
·
Financing Cash Flow
$-45M
$-103M
$-45M
$42M
$-24M
$-25M
$-25M
$-99M
$560.0K
$-22M
$-74M
$-187M
Net Change in Cash
$130M
$66M
$-1M
$-1M
$9M
$-53M
$-19M
$-75M
$70M
$42M
$83M
$-86M
Taxes Paid
$10M
$6M
$28M
$15M
$2M
$18M
$11M
$4M
$8M
$23M
·
·
Free Cash Flow
·
·
·
$-56M
$28M
$-33M
$3M
$13M
$80M
$221M
$163M
$107M
Levered FCF
·
·
·
$-56M
$28M
$-33M
$3M
$13M
$80M
$221M
$163M
$107M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
13.6%
7.4%
·
0.70%
-38.7%
-17.4%
0.68%
-31.9%
-15.2%
20.9%
29.5%
29.9%
Net Margin
8.5%
21.2%
·
0.12%
-39.6%
-8.4%
0.41%
-24.9%
-22.1%
17.3%
22.7%
22.4%
Pretax Margin
13.1%
21.6%
·
1.9%
-38.7%
-17.0%
2.5%
-29.9%
-14.4%
21.5%
29.6%
30.0%
EBITDA Margin
19.8%
12.2%
·
8.8%
-29.2%
-8.5%
8.9%
-22.7%
-6.2%
26.9%
33.1%
33.3%
ROA
6.8%
16.8%
·
0.05%
-11.8%
-2.6%
0.14%
-7.4%
-7.0%
6.5%
13.4%
14.7%
ROE
8.1%
15.1%
·
0.05%
-13.6%
-3.0%
0.16%
-8.4%
-7.6%
7.0%
14.9%
16.8%
ROIC
8.1%
5.0%
·
0.02%
-14.2%
-3.0%
0.04%
-9.3%
-8.2%
6.7%
14.4%
16.7%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
4.9
3.9
·
8.6
8.0
10.1
9.1
10.4
10.1
10.4
11.2
5.7
Quick Ratio
1.6
1.5
·
4.4
4.9
5.4
5.2
7.5
6.9
6.3
7.0
3.4
Interest Coverage
51.4
20.2
·
11.7
-158.6
-102.3
8.9
-421.8
-960.2
4030.7
20736.2
7964.2
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.8
0.8
·
0.4
0.3
0.3
0.3
0.3
0.3
0.4
0.6
0.7
Inventory Turnover
2.6
2.1
·
1.8
1.4
1.3
1.5
1.1
0.9
0.9
1.2
1.3
Receivables Turnover
4.1
3.7
·
3.8
3.0
3.3
3.7
2.0
2.2
2.0
2.4
2.9
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$15.31
$13.85
·
$25.61
$25.80
$29.41
$30.42
$30.23
$33.95
$35.89
$34.90
$31.98
Revenue / Share
$14.10
$13.05
·
$10.50
$9.14
$10.35
$11.47
$10.37
$12.16
$14.30
$21.91
$23.16
Cash Flow / Share
$2.75
$1.85
·
$-1.07
$1.09
$-0.60
$0.41
$1.23
$2.88
$6.54
$4.94
$3.72
Cash / Share
·
·
·
$7.75
$10.22
$9.77
$11.13
$11.53
$12.93
$11.20
$10.05
$7.67
EPS (TTM)
$1.20
$2.77
$2.29
$2.01
$-3.63
$-0.87
$0.05
$-2.58
$-2.69
$2.47
$4.98
$5.19
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
48.0%
18.9%
18.9%
44.9%
-11.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
27.9%
27.0%
15.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
21.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-56.7%
21.0%
13.9%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-15.8%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-40.6%
89.8%
16.8%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
9.6%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$978M
$661M
$556M
$467M
$322M
$365M
$415M
$385M
$455M
$539M
$844M
$931M
Net Income TTM
$83M
$140M
$74M
$63M
$-128M
$-31M
$2M
$-96M
$-101M
$93M
$192M
$209M
Market Cap
$1.51B
$966M
·
$928M
$684M
$1.05B
$1.68B
$1.09B
$1.82B
$2.27B
$2.25B
$2.99B
P/E
18.2
5.0
10.2
13.5
-5.4
-34.0
938.2
-11.6
-17.7
24.3
11.9
14.8
P/S
1.5
1.5
·
2.0
2.1
2.9
4.1
2.8
4.0
4.2
2.7
3.2
P/B
1.4
1.0
·
1.1
0.8
1.0
1.5
1.0
1.4
1.7
1.7
2.4
P / Tangible Book
1.8
1.2
3.0
4.5
4.4
1.0
·
·
·
·
·
·
P / Cash Flow
7.9
10.3
·
-25.2
17.8
-49.7
114.6
23.9
16.8
9.2
11.8
20.0
P / FCF
·
·
·
-16.7
24.1
-31.8
529.5
81.0
22.6
10.3
13.8
28.0
Dividend Yield
0.00%
7.8%
·
0.00%
·
·
·
·
·
·
·
·
Earnings Yield
5.5%
19.8%
9.8%
7.4%
-18.4%
-2.9%
0.11%
-8.6%
-5.6%
4.1%
8.4%
6.8%
Payout Ratio
0.00%
53.4%
·
·
·
·
·
·
·
·
·
·
Annual Payout
$0
$75M
$0
$0
·
·
·
·
·
·
·
·
Laporan Laba Rugi16
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
$245M
$239M
$274M
$240M
$224M
$240M
$251M
$152M
$130M
$128M
$236M
$139M
$90M
$91M
$202M
$88M
Cost of Revenue
$161M
$155M
$194M
$164M
$153M
$164M
$166M
$99M
$84M
$79M
$140M
$89M
$66M
$66M
$110M
$66M
SG&A Expense
$39M
$42M
$32M
$36M
$29M
$32M
$38M
$38M
$19M
$21M
$9M
$19M
$22M
$23M
$-8M
$22M
Operating Expenses
·
·
·
·
·
·
·
·
$125M
$129M
·
$123M
$86M
$88M
·
$76M
Operating Income
$34M
$-22M
$26M
$62M
$23M
$22M
$27M
$-13M
$13M
$22M
$67M
$24M
$4M
$3M
$73M
$12M
Interest Expense
$-653.0K
$-388.0K
$654.0K
$677.0K
$551.0K
$700.0K
$375.0K
$729.0K
$607.0K
$719.0K
$4M
$2M
$19.0K
$80.0K
$4M
$131.0K
Interest Income
·
·
·
·
·
·
·
·
·
·
·
·
$2M
$3M
·
$379.0K
Other Non-op
$972.0K
$-150.0K
$2M
$-303.0K
$92.0K
$214.0K
$-700.0K
$269.0K
$653.0K
$-520.0K
$-483.0K
$-62.0K
·
·
·
·
Pretax Income
$35M
$-22M
$27M
$58M
$22M
$21M
$27M
$80M
$14M
$22M
$60M
$23M
$6M
$6M
$69M
$13M
Income Tax
$10M
$-5M
$13M
$19M
$7M
$7M
$-4M
$-3M
$4M
$5M
$7M
$8M
$2M
$4M
$5M
$-610.0K
Net Income
$25M
$-17M
$14M
$39M
$15M
$15M
$32M
$83M
$10M
$16M
$53M
$15M
$3M
$2M
$64M
$13M
EPS (Basic)
$0.36
$-0.24
$0.21
$0.57
$0.22
$0.21
$-0.05
$2.03
$0.31
$0.53
$1.72
$0.50
$0.10
$0.07
$2.10
$0.39
EPS (Diluted)
$0.36
$-0.24
$0.20
$0.57
$0.22
$0.21
$-0.03
$1.99
$0.30
$0.51
$1.64
$0.48
$0.10
$0.07
$2.05
$0.38
Shares (Basic)
68,793,160
68,940,260
·
68,814,125
68,943,387
69,290,100
·
40,728,902
30,978,880
30,978,328
·
30,928,647
34,130,000
34,128,000
·
33,948,000
Shares (Diluted)
69,523,359
68,940,260
·
69,265,300
69,147,457
69,477,519
·
41,530,978
32,316,502
32,292,887
·
32,080,960
34,490,000
34,489,000
·
34,232,000
EBITDA
$50M
$-6M
·
$78M
$38M
$37M
·
$-5M
$3M
$-10M
·
$2M
$11M
$10M
·
$21M
Neraca27
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
·
·
·
·
·
·
·
·
$186M
$198M
·
$181M
$236M
$235M
·
$290M
Short-term Investments
·
·
·
·
·
·
·
·
$0
$4M
·
$9M
$19M
$19M
·
$25M
Receivables
$240M
$246M
$238M
$220M
$221M
$236M
$240M
$225M
$154M
$137M
·
$133M
$136M
$132M
·
$82M
Inventory
$265M
$253M
$248M
$275M
$278M
$269M
$271M
$298M
$205M
$209M
·
$183M
$165M
$153M
·
$141M
Prepaid Expense
$58M
$50M
$36M
$47M
$56M
$48M
$48M
$45M
$17M
$13M
·
$19M
$19M
$16M
·
·
Other Current Assets
$4M
$2M
$2M
$4M
$5M
$3M
$5M
$4M
$8M
$8M
·
$18M
$31M
$36M
·
$49M
Current Assets
$789M
$753M
$728M
$710M
$670M
$633M
$641M
$677M
$708M
$715M
·
$709M
$755M
$752M
·
$746M
PP&E (Net)
$170M
$163M
$159M
$159M
$151M
$188M
$191M
$182M
$211M
$215M
·
$212M
$186M
$183M
·
$181M
PP&E (Gross)
$280M
$272M
$261M
$253M
$238M
$270M
$264M
$247M
·
·
·
·
·
·
·
·
Accum. Depreciation
$110M
$108M
$102M
$94M
$88M
$82M
$73M
$65M
·
·
·
·
·
·
·
·
Goodwill
$106M
$100M
$100M
$95M
$94M
$76M
$60M
$24M
$16M
$16M
$24M
$16M
·
·
$24M
·
Intangibles
$115M
$112M
$116M
$120M
$125M
$105M
$108M
$36M
$39M
$40M
·
$43M
$22M
$23M
·
$24M
Other Non-current Assets
$10M
$10M
$11M
$10M
$9M
$9M
$7M
$8M
$7M
$8M
·
$6M
$6M
$6M
·
$6M
Total Assets
$1.33B
$1.29B
$1.27B
$1.25B
$1.23B
$1.20B
$1.20B
$1.13B
$1.01B
$1.02B
·
$1.01B
$980M
$975M
·
$971M
Accounts Payable
$77M
$75M
$61M
$67M
$65M
$76M
$65M
$84M
$61M
$63M
·
$50M
$54M
$47M
·
$46M
Accrued Liabilities
$38M
$35M
$49M
$46M
$49M
$37M
$61M
$56M
·
·
·
·
·
·
·
·
Current Liabilities
$158M
$148M
$148M
$149M
$146M
$146M
$163M
$175M
$126M
$134M
·
$107M
$88M
$83M
·
$89M
Capital Leases
$37M
$39M
$41M
$43M
$46M
$46M
$45M
$39M
$15M
$15M
·
$14M
$5M
$5M
·
$4M
Deferred Tax
$621.0K
$743.0K
$500.0K
$619.0K
$1M
$726.0K
$624.0K
·
$9M
$10M
·
$12M
$5M
$4M
·
$4M
Other Non-current Liabilities
$4M
$2M
$2M
$2M
$4M
$5M
$6M
$2M
$5M
$5M
·
$3M
$2M
$2M
·
$2M
Total Liabilities
$269M
$257M
$211M
$215M
$232M
$218M
$239M
$228M
$156M
$164M
·
$137M
$100M
$95M
·
$106M
Common Stock
$689.0K
$686.0K
$691.0K
$689.0K
$688.0K
$693.0K
$692.0K
$671.0K
$343.0K
$343.0K
·
$343.0K
$343.0K
$343.0K
·
$343.0K
Retained Earnings
$280M
$254M
$285M
$271M
$232M
$225M
$211M
$179M
$929M
$931M
·
$949M
$956M
$955M
·
$953M
AOCI
$5M
$6M
$4M
$4M
$2M
$-4M
$-9M
$2M
·
·
·
·
·
·
·
·
Stockholders' Equity
$1.06B
$1.03B
$1.06B
$1.04B
$996M
$978M
$958M
$904M
$853M
$857M
$329M
$870M
$879M
$880M
$251M
$865M
Liabilities + Equity
$1.33B
$1.29B
$1.27B
$1.25B
$1.23B
$1.20B
$1.20B
$1.13B
$1.01B
$1.02B
·
$1.01B
$980M
$975M
·
$971M
Shares Outstanding
68,875,856
68,635,016
69,077,237
68,924,402
68,779,153
69,337,922
69,178,263
67,131,395
34,452,230
34,419,768
30,928,648
34,177,472
34,175,449
34,171,856
30,928,648
33,919,726
Arus Kas16
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
$16M
$16M
$15M
$15M
$15M
$15M
$12M
$8M
$7M
$5M
$3M
$6M
$7M
$7M
$-4M
$7M
Stock-based Comp
$3M
$3M
$5M
$3M
$4M
$2M
$1M
$6M
$-2M
$468.0K
$470.0K
$-4M
$3M
$3M
$-7M
$3M
Deferred Tax
$9M
$4M
$3M
$17M
$8M
$6M
$-5M
$5M
$2M
$96.0K
$3M
$-11M
$945.0K
$-211.0K
$-8M
$440.0K
Amort. of Intangibles
$4M
$4M
$4M
$4M
$4M
$4M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
·
Other Non-cash
·
$13M
·
·
·
$-7M
·
·
·
$7M
·
·
·
$-64M
·
·
Operating Cash Flow
$37M
$20M
$52M
$48M
$59M
$31M
$36M
$71M
$39M
$13M
$21M
$96M
$11M
$-53M
$13M
$1M
CapEx
·
·
·
·
·
·
·
·
$6M
$5M
·
$5M
$10M
$5M
·
$10M
Investing Cash Flow
$-13M
$-6M
$-10M
$78M
$-63M
$-23M
$-72M
$135M
$-21M
$-2M
$-820.0K
$-46M
$-9M
$23M
$-17M
$-18M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
·
$11M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
·
·
$0
·
·
·
$0
·
·
·
$0
·
·
·
·
·
Financing Cash Flow
$-2M
$-17M
$-3M
$-31M
$2M
$-13M
$11M
$-114M
$-29M
$-10M
$-22M
$-23M
$-11.0K
$-11.0K
$63M
$-11M
Net Change in Cash
$21M
$-3M
$40M
$95M
$665.0K
$-5M
$-27M
$95M
$-8M
$229.0K
$-901.0K
$28M
$1M
$-29M
$64M
$-31M
Taxes Paid
$97.0K
$-151.0K
$1M
$598.0K
$3M
$5M
$-1M
$1M
$6M
$-108.0K
$46M
$16M
·
·
·
·
Free Cash Flow
·
·
·
·
·
·
·
·
·
$-9M
·
·
·
$-58M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-58M
·
·
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
13.8%
-9.1%
·
25.9%
10.1%
9.1%
·
-8.7%
-3.9%
-17.1%
·
-5.2%
4.0%
3.5%
·
16.3%
Net Margin
10.2%
-7.0%
·
16.4%
6.8%
6.1%
·
54.4%
-1.5%
-18.1%
·
-6.0%
3.9%
2.5%
·
17.3%
Pretax Margin
14.5%
-9.0%
·
24.1%
9.9%
8.9%
·
52.7%
-2.2%
-15.1%
·
-3.2%
6.2%
6.5%
·
16.6%
EBITDA Margin
20.4%
-2.4%
·
32.4%
16.8%
15.3%
·
-3.6%
2.8%
-9.4%
·
1.6%
11.9%
11.1%
·
24.4%
ROA
2.0%
-1.3%
·
3.3%
1.4%
1.3%
·
7.7%
-0.18%
-2.0%
·
-0.71%
0.36%
0.24%
·
1.5%
ROE
2.4%
-1.7%
·
4.0%
1.7%
1.6%
·
9.3%
-0.21%
-2.3%
·
-0.81%
0.40%
0.26%
·
1.7%
ROIC
2.3%
-1.6%
·
4.1%
1.6%
1.5%
·
-1.5%
-0.38%
-2.6%
·
-1.3%
0.26%
0.14%
·
1.7%
Likuiditas & Solvabilitas3
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
5.0
5.1
·
4.8
4.6
4.3
·
3.9
5.6
5.4
·
6.6
8.6
9.0
·
8.4
Quick Ratio
1.5
1.7
·
1.5
1.5
1.6
·
1.3
2.7
2.5
·
3.0
4.4
4.6
·
4.4
Interest Coverage
-51.7
56.3
·
92.0
41.2
31.2
·
-18.1
·
·
·
·
189.8
39.9
·
109.6
Efisiensi3
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
0.2
0.2
·
0.2
0.2
0.2
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Inventory Turnover
0.6
0.6
·
0.6
0.6
0.7
·
0.4
0.5
0.4
·
0.5
0.4
0.4
·
0.4
Receivables Turnover
1.1
1.0
·
1.1
1.2
1.3
·
0.8
0.8
0.8
·
1.1
0.8
0.8
·
1.0
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
$15.37
$15.02
·
$15.07
$14.47
$14.11
·
$13.47
$24.75
$24.91
·
$25.47
$25.73
$25.76
·
$25.50
Revenue / Share
$3.52
$3.47
·
$3.46
$3.24
$3.46
·
$3.66
$3.49
$3.20
·
$3.44
$2.60
$2.63
·
$2.57
Cash Flow / Share
·
$0.29
·
·
·
$0.45
·
·
·
$-0.12
·
·
·
$-1.53
·
·
Cash / Share
·
·
·
·
·
·
·
·
$5.39
$5.76
·
$5.30
$6.92
$6.89
·
$8.56
EPS (TTM)
$0.89
$0.75
·
$0.97
$2.39
$2.47
·
$4.44
$2.93
$2.73
·
$2.70
$2.60
$2.34
·
$-1.85
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
$998M
$977M
·
$955M
$867M
$773M
·
$646M
$633M
$593M
·
$521M
$471M
$475M
·
$343M
Net Income TTM
$62M
$52M
·
$101M
$144M
$139M
·
$161M
$94M
$88M
·
$86M
$84M
$75M
·
$-65M
Market Cap
$1.71B
$1.67B
·
$1.28B
$1.07B
$1.25B
·
$985M
$641M
$775M
·
$963M
$795M
$980M
·
$662M
P/E
27.9
32.5
·
19.1
6.5
7.3
·
3.3
6.3
8.3
·
10.4
8.9
12.3
·
-10.6
P/S
1.7
1.7
·
1.3
1.2
1.6
·
1.5
1.0
1.3
·
1.8
1.7
2.1
·
1.9
P/B
1.6
1.6
·
1.2
1.1
1.3
·
1.1
0.8
0.9
·
1.1
0.9
1.1
·
0.8
P / Tangible Book
2.0
2.0
·
1.6
1.4
1.6
·
1.2
0.8
1.0
·
1.2
0.9
1.1
·
0.8
P / Cash Flow
·
84.4
·
·
·
40.1
·
·
·
-189.0
·
·
·
-18.5
·
·
Earnings Yield
3.6%
3.1%
·
5.2%
15.3%
13.8%
·
30.2%
15.8%
12.1%
·
9.6%
11.2%
8.2%
·
-9.5%
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
2022-09-30
Pendapatan
$978M
$661M
$556M
$467M
·
Margin Operasi %
13.6%
7.4%
·
0.70%
·
Laba Bersih
$83M
$140M
$74M
$63M
·
EPS Dilusian
$1.20
$2.77
$2.29
$2.01
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
Rasio Lancar
4.9
3.9
·
8.6
·
Rasio Cepat
1.6
1.5
·
4.4
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
Arus Kas Bebas
·
·
·
$-56M
·
Pemilik institusional (13F)
230 pengaju
· $1.3B 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.
Pemegang230
Nilai yang dipegang$1.3B
Posisi baru40
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
40 (-2 vs Kuartal sebelumnya)
23 (+8 vs Kuartal sebelumnya)
79 (+6 vs Kuartal sebelumnya)
67 (+6 vs Kuartal sebelumnya)
+1.2M
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.
Gabelli Funds, LLC I.D. No ., GAMCO Asset Management Inc. I.D. No ., Gabelli & Company Investment Advisers, Inc. I.D. No ., Teton Advisors, LLC I.D. No ., Gabelli Foundation, Inc. I.D. No ., MJG Associates, Inc. I.D. No ., GGCP, Inc. I.D. No ., GAMCO Investors, Inc. I.D. No ., Associated Capital Group, Inc. I.D. No., Mario J. Gabelli
×14 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
27 orang dalam
· 14 pejabat · 17 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 59 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.