Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata0.80%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 22, 2026
$0.50
$0.52
-2.9%
31 Maret 2026
Mei 13, 2026
$0.55
$0.56
-1.3%
31 Des. 2025
$0.56
$0.56
-0.64%
30 Sep. 2025
$0.58
$0.59
-0.99%
30 Juni 2025
$0.58
$0.58
0.16%
31 Maret 2025
$0.64
$0.58
10.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
SG&A Expense
$7M
$7M
$7M
$8M
$8M
$11M
$8M
$7M
$7M
$7M
$8M
$9M
Operating Expenses
$19M
$19M
$20M
$25M
$29M
$40M
$46M
$48M
$45M
$42M
$55M
$53M
Interest Expense
·
·
$228M
$52M
$-11M
$82M
$472M
$339M
$197M
$157M
$278M
$282M
Interest Income
$295M
$287M
$278M
$195M
$169M
$280M
$778M
$643M
$545M
$479M
$650M
$687M
Net Income
$101M
$60M
$-16M
$-403M
$-90M
$-1.67B
$364M
$-71M
$349M
$254M
$113M
$-215M
EPS (Basic)
$1.32
$0.65
$-0.85
$-12.21
$-4.82
$-98.93
$2.42
$-1.03
$2.87
$2.07
$0.74
$-1.89
EPS (Diluted)
$1.32
$0.65
$-0.85
$-12.21
$-4.82
$-98.93
$2.42
$-1.03
$2.75
$1.98
$0.74
$-1.89
Shares (Basic)
66,881,856
53,773,405
44,073,815
34,160,080
27,513,223
17,373,039
132,305,568
111,637,035
111,610,393
111,973,000
121,377,585
123,105,000
Shares (Diluted)
66,883,654
53,775,143
44,073,815
34,160,080
27,513,223
17,373,039
132,317,853
111,637,035
123,040,827
130,254,003
122,843,838
124,529,934
Neraca10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$56M
$73M
$77M
$176M
$357M
$148M
$173M
$136M
$88M
$162M
$53M
$164M
Total Assets
$6.48B
$5.69B
$5.28B
$5.10B
$8.44B
$8.63B
$22.35B
$17.81B
$18.66B
$15.71B
$16.77B
$21.23B
Total Liabilities
$5.68B
$4.96B
$4.50B
$4.29B
$7.04B
$7.27B
$19.41B
$15.53B
$16.00B
$13.44B
$14.50B
$18.59B
Long-term Debt
·
·
·
·
·
·
$19.18B
$15.25B
$15.87B
$13.21B
·
·
Common Stock
$718.0K
$617.0K
$484.0K
$387.0K
$330.0K
$2M
$1M
$1M
$1M
$1M
$1M
$1M
Retained Earnings
$-3.58B
$-3.57B
$-3.52B
$-3.41B
$-2.88B
$-2.64B
$-814M
$-882M
$-579M
$-718M
$-771M
$-633M
AOCI
$0
$173.0K
$698.0K
$11M
$37M
$59M
$289M
$221M
$261M
$294M
$319M
$425M
Stockholders' Equity
$798M
$731M
$783M
$804M
$1.40B
$1.37B
$2.93B
$2.29B
$2.63B
$2.24B
$2.24B
$2.61B
Liabilities + Equity
$6.48B
$5.69B
$5.28B
$5.10B
$8.44B
$8.63B
$22.35B
$17.81B
$18.66B
$15.71B
$16.77B
$21.23B
Shares Outstanding
71,790,532
61,729,693
48,460,626
38,710,916
32,987,478
20,322,211
144,256,357
111,584,996
111,624,159
111,594,595
113,619,471
123,110,454
Arus Kas10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Stock-based Comp
·
·
·
·
·
·
·
·
$548.0K
$440.0K
$557.0K
$532.0K
Operating Cash Flow
$157M
$183M
$238M
$196M
$152M
$170M
$343M
$304M
$291M
$296M
$359M
$380M
Investing Cash Flow
$-893M
$-497M
$-537M
$2.42B
$121M
$11.55B
$-4.32B
$622M
$-3.09B
$980M
$1.24B
$-912M
Debt Issued
·
·
·
·
·
·
·
·
·
·
$336M
$1.53B
Net Debt Issued
·
·
·
·
·
·
·
·
·
·
$336M
$1.53B
Stock Issued
$82M
$116M
$109M
$82M
$430M
$421M
$509M
$0
$0
$35.0K
$191.0K
$256.0K
Stock Repurchased
·
·
·
·
·
$0
$0
$1M
$0
$25M
$126M
$21M
Net Stock Activity
$82M
$116M
$109M
$82M
$430M
$421M
$509M
$-1M
$0
$-25M
$-125M
$-21M
Financing Cash Flow
$691M
$327M
$219M
$-2.92B
$-89M
$-11.62B
$4.13B
$-879M
$2.72B
$-1.17B
$-1.71B
$486M
Net Change in Cash
$-44M
$12M
$-80M
$-298M
$184M
$103M
$154M
$47M
$-73M
$109M
$-111M
$-46M
Profitabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Net Margin
134.3%
162.6%
-31.9%
-281.9%
-49.9%
-846.0%
119.0%
-23.3%
100.0%
79.2%
28.4%
128.1%
ROA
1.7%
1.1%
-0.31%
-5.9%
-1.1%
-10.8%
1.8%
-0.39%
2.0%
1.6%
0.55%
·
ROE
13.4%
7.5%
-2.0%
-51.5%
-6.3%
-129.9%
12.5%
-2.9%
14.3%
11.3%
4.3%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$11.11
$11.84
$16.15
$20.77
$4.25
$6.73
$20.32
$20.49
$23.57
$20.09
$19.72
·
Revenue / Share
$1.13
$0.68
$1.13
$4.18
$0.66
$1.14
$2.31
$2.72
$2.83
$2.47
$2.98
$-1.43
Cash Flow / Share
$2.35
$3.41
$5.40
$5.74
$0.55
$0.98
$2.60
$2.73
$2.58
$2.53
$2.92
$3.05
Cash / Share
$0.78
$1.19
$1.59
$4.53
$1.08
$0.73
$1.20
$1.22
$0.79
$1.45
$0.47
·
Dividend / Share
·
·
·
·
·
$0.65
$1.85
$1.68
$1.63
$1.60
$1.70
$1.95
EPS (TTM)
$1.32
$0.65
$-0.85
$-12.21
$-4.82
$-98.93
$2.42
$-1.03
$2.75
$1.98
$0.74
$-1.89
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
104.8%
-25.9%
-65.2%
-20.8%
-8.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-19.2%
-41.1%
-36.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-17.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
103.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
69.1%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$75M
$37M
$50M
$143M
$180M
$198M
$306M
$304M
$348M
$321M
$372M
$-168M
Net Income TTM
$101M
$60M
$-16M
$-403M
$-90M
$-1.67B
$364M
$-71M
$349M
$254M
$113M
$-215M
Market Cap
$604M
$497M
$429M
$493M
$9.17B
$6.87B
$24.02B
$16.16B
$19.90B
$16.29B
$14.08B
·
P/E
6.4
12.4
-10.4
-1.0
-5.8
-0.3
68.8
-140.6
64.8
73.7
167.4
-81.8
P/S
8.0
13.5
8.6
3.4
50.8
34.7
78.5
53.1
57.1
50.7
37.8
·
P/B
0.8
0.7
0.5
0.6
6.5
5.0
8.2
7.1
7.6
7.3
6.3
·
P / Tangible Book
0.8
0.7
0.5
0.6
6.5
5.0
·
·
·
·
·
·
P / Cash Flow
3.8
2.7
1.8
2.5
60.2
40.3
70.0
53.1
62.6
49.4
39.3
·
Earnings Yield
15.7%
8.1%
-9.6%
-95.9%
-17.3%
-292.7%
1.5%
-0.71%
1.5%
1.4%
0.60%
-1.2%
Laporan Laba Rugi9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
SG&A Expense
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$2M
Operating Expenses
$5M
$5M
$5M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
$7M
$7M
Interest Expense
·
·
·
·
·
·
·
·
·
$62M
$66M
$59M
$50M
$18M
$3M
$-2M
Interest Income
$85M
$80M
$78M
$73M
$71M
$74M
$76M
$74M
$68M
$69M
$75M
$71M
$69M
$50M
$45M
$42M
Net Income
$35M
$-20M
$51M
$53M
$-23M
$20M
$4M
$41M
$-13M
$29M
$-69M
$4M
$21M
$-101M
$-110M
$-228M
EPS (Basic)
$0.34
$-0.28
$0.72
$0.74
$-0.40
$0.26
$-0.09
$0.63
$-0.38
$0.49
$-1.62
$-0.03
$0.39
$-2.78
$-3.52
$-7.18
EPS (Diluted)
$0.34
$-0.28
$0.72
$0.74
$-0.40
$0.26
$-0.09
$0.63
$-0.38
$0.49
$-1.62
$-0.03
$0.39
$-2.78
$-3.52
$-7.18
Shares (Basic)
94,904,000
81,871,000
·
67,582,000
66,006,000
62,844,000
·
56,232,000
49,365,000
48,500,000
45,747,000
42,391,000
39,607,000
34,051,000
32,990,000
32,985,000
Shares (Diluted)
94,904,000
81,871,000
·
67,583,000
66,006,000
62,845,000
·
56,233,000
49,365,000
48,501,000
45,747,000
42,391,000
39,608,000
34,051,000
32,990,000
32,985,000
Neraca9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
$73M
$53M
$56M
$59M
$59M
$43M
$73M
$48M
$59M
$60M
$174M
$209M
$102M
$164M
$202M
$252M
Total Assets
$7.24B
$6.27B
$6.48B
$5.96B
$5.40B
$6.16B
$5.69B
$6.08B
$5.07B
$5.23B
$5.83B
$5.87B
$5.71B
$4.69B
$4.30B
$7.08B
Total Liabilities
$6.25B
$5.39B
$5.68B
$5.19B
$4.69B
$5.40B
$4.96B
$5.23B
$4.31B
$4.45B
$5.05B
$5.03B
$4.87B
$3.92B
$3.34B
$5.95B
Common Stock
$1M
$875.0K
$718.0K
$709.0K
$663.0K
$659.0K
$617.0K
$607.0K
$506.0K
$488.0K
$484.0K
$445.0K
$416.0K
$353.0K
$330.0K
$3M
Retained Earnings
$-3.63B
$-3.63B
$-3.58B
$-3.60B
$-3.63B
$-3.58B
$-3.57B
$-3.54B
$-3.55B
$-3.51B
$-3.52B
$-3.43B
$-3.41B
$-3.41B
$-3.30B
$-3.15B
AOCI
·
·
$0
$0
$0
$789.0K
$173.0K
$361.0K
$648.0K
$535.0K
$883.0K
$3M
$6M
$17M
$23M
$29M
Stockholders' Equity
$990M
$876M
$798M
$770M
$709M
$759M
$731M
$857M
$759M
$786M
$785M
$841M
$834M
$761M
$959M
$1.13B
Liabilities + Equity
$7.24B
$6.27B
$6.48B
$5.96B
$5.40B
$6.16B
$5.69B
$6.08B
$5.07B
$5.23B
$5.83B
$5.87B
$5.71B
$4.69B
$4.30B
$7.08B
Shares Outstanding
102,386,106
87,485,972
71,790,532
70,945,571
66,307,379
65,942,495
61,729,693
60,730,287
50,637,604
48,825,594
48,460,626
44,579,863
41,647,244
35,352,123
33,024,318
329,917,927
Arus Kas6
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Operating Cash Flow
$42M
$27M
$60M
$37M
$41M
$19M
$62M
$31M
$33M
$57M
$52M
$87M
$67M
$46M
$41M
$40M
Investing Cash Flow
$-947M
$195M
$-520M
$-564M
$708M
$-516M
$401M
$-1.03B
$96M
$37M
$-70M
$-133M
$-697M
$-636M
$2.41B
$1.07B
Stock Issued
$118M
$134M
$7M
$36M
$2M
$36M
$8M
$89M
$16M
$3M
$42M
$31M
$36M
$39M
$0
$0
Net Stock Activity
·
$134M
·
·
·
$36M
·
·
·
$3M
·
·
$36M
·
·
$0
Financing Cash Flow
$955M
$-197M
$446M
$517M
$-740M
$468M
$-421M
$986M
$-146M
$-93M
$43M
$151M
$580M
$524M
$-2.62B
$-1.19B
Net Change in Cash
$50M
$24M
$-14M
$-10M
$9M
$-29M
$42M
$-15M
$-17M
$2M
$26M
$105M
$-50M
$-66M
$-167M
$-80M
Profitabilitas3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Net Margin
·
-73.6%
·
303.6%
-131.6%
104.4%
·
542.2%
-156.0%
415.9%
-727.4%
32.9%
109.7%
-319.8%
-266.5%
-515.9%
ROA
·
-0.32%
·
0.89%
-0.45%
0.34%
·
0.68%
-0.25%
0.53%
-1.3%
0.08%
0.34%
-1.4%
-1.6%
-2.7%
ROE
·
-2.4%
·
6.6%
-3.2%
2.5%
·
5.0%
-1.7%
3.6%
-8.9%
0.45%
2.2%
-9.2%
-9.4%
-17.5%
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
·
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Per Saham6
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
·
$10.02
·
$10.85
$10.70
$11.51
·
$14.11
$14.99
$16.09
$16.20
$18.86
$20.03
$21.53
$29.05
$3.42
Revenue / Share
·
$0.33
·
$0.26
$0.27
$0.30
·
$0.13
$0.17
$0.14
$0.21
$0.29
$0.49
$0.93
$1.25
$0.13
Cash Flow / Share
·
$0.33
·
·
·
$0.31
·
·
·
$1.19
·
·
$1.70
·
·
$0.12
Cash / Share
·
$0.60
·
$0.83
$0.90
$0.65
·
$0.79
$1.16
$1.23
$3.59
$4.69
$2.45
$4.63
$6.12
$0.76
Dividend / Share
$0.36
$0.36
$0.36
$0.34
$0.34
$0.34
$0.40
$0.40
$0.40
$0.40
$0.40
$0.40
$0.40
·
$0.90
$0.90
EPS (TTM)
$1.52
$0.78
·
$0.51
$0.40
$0.42
·
$1.15
$-1.10
$-0.75
$0.01
$-1.15
$-4.64
$-16.47
$-12.03
$-11.91
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
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$96M
$84M
·
$68M
$58M
$49M
·
$31M
$33M
$37M
$67M
$90M
$118M
$163M
$178M
$183M
Net Income TTM
$120M
$62M
·
$53M
$41M
$50M
·
$84M
$-26M
$-8M
$-7M
$-39M
$-153M
$-504M
$-345M
$-309M
Market Cap
·
$707M
·
$536M
$520M
$520M
·
$570M
$474M
$473M
$485M
$511M
$462M
$392M
$485M
$7.52B
P/E
5.2
10.4
·
14.8
19.6
18.8
·
8.2
-8.5
-12.9
1001.0
-10.0
-2.4
-0.7
-1.2
-1.9
P/S
·
8.5
·
7.9
9.0
10.7
·
18.1
14.2
12.7
7.2
5.7
3.9
2.4
2.7
41.1
P/B
·
0.8
·
0.7
0.7
0.7
·
0.7
0.6
0.6
0.6
0.6
0.6
0.5
0.5
6.7
P / Tangible Book
0.8
0.8
·
0.7
0.7
0.7
·
0.7
0.6
0.6
0.6
0.6
0.6
0.5
0.5
6.7
P / Cash Flow
·
26.5
·
·
·
26.9
·
·
·
8.2
·
·
6.9
·
·
187.4
Earnings Yield
19.2%
9.7%
·
6.8%
5.1%
5.3%
·
12.2%
-11.7%
-7.8%
0.10%
-10.0%
-41.8%
-148.4%
-82.0%
-52.2%
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
$101M
$60M
$-16M
$-403M
$-90M
EPS Dilusian
$1.32
$0.65
$-0.85
$-12.21
$-4.82
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)
209 pengaju
· $385.4M 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$385.4M
Posisi baru39
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
39 (-5 vs Kuartal sebelumnya)
23 (-2 vs Kuartal sebelumnya)
85 (+15 vs Kuartal sebelumnya)
40 (+2 vs Kuartal sebelumnya)
+10.9M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 22 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.