Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$76.6K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata6.2%
Laporan BerikutnyaNov 10, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$0.08
$0.10
-23.0%
31 Maret 2026
Mei 14, 2026
$0.04
$-0.01
—
31 Des. 2025
$0.12
$0.09
32.5%
30 Sep. 2025
$0.13
$0.13
-1.1%
30 Juni 2025
$0.22
$0.26
-14.8%
31 Maret 2025
$0.23
$0.17
37.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
Revenue
$2.73B
$2.66B
$2.51B
$2.17B
SG&A Expense
$297M
$423M
$288M
$248M
Operating Expenses
$2.75B
$2.58B
$2.23B
$1.78B
Operating Income
$-20M
$79M
$275M
$389M
Interest Income
·
$7M
$6M
$3M
Other Non-op
$6M
$6M
$1M
$-3M
Pretax Income
$-93M
$-78M
$130M
$288M
Income Tax
$20M
$15M
$27M
$69M
Net Income
$-113M
$-93M
$103M
$219M
EPS (Basic)
$-0.95
$-0.96
$1.13
$2.35
EPS (Diluted)
$-0.95
$-0.96
$1.13
$2.35
Shares (Basic)
118,329,000
96,309,000
90,366,000
93,390,000
Shares (Diluted)
118,329,000
96,309,000
90,389,000
93,453,000
EBITDA
$104M
$197M
·
·
Neraca27
Metrik
Tren
2025
2024
2023
2022
Cash & Equivalents
$133M
$62M
$156M
$105M
Receivables
$119M
$104M
$88M
·
Prepaid Expense
$106M
$48M
$39M
·
Other Current Assets
$3M
$5M
$4M
·
Current Assets
$358M
$215M
$283M
·
PP&E (Net)
$418M
$419M
$396M
·
PP&E (Gross)
$1.00B
$941M
$840M
·
Accum. Depreciation
$583M
$523M
$444M
·
Goodwill
$965M
$1.12B
$1.11B
$1.10B
Intangibles
$421M
$430M
$439M
·
Other Non-current Assets
$86M
$90M
$73M
·
Total Assets
$3.75B
$3.65B
$3.65B
·
Accounts Payable
$163M
$45M
$51M
·
Short-term Debt
·
$328.0K
$346.0K
·
Current Liabilities
$485M
$413M
$427M
·
Capital Leases
$1.45B
$1.32B
$1.30B
·
Deferred Tax
$35M
$31M
$61M
·
Other Non-current Liabilities
$107M
$103M
$120M
·
Total Liabilities
$2.99B
$2.78B
$3.15B
·
Long-term Debt
$928M
$926M
$1.25B
·
Total Debt
$928M
$926M
·
·
Common Stock
$1M
$1M
$904.0K
·
Retained Earnings
$-83M
$30M
$123M
·
AOCI
$-5M
$3M
$-313.0K
·
Stockholders' Equity
$755M
$865M
$507M
$408M
Liabilities + Equity
$3.75B
$3.65B
$3.65B
·
Shares Outstanding
118,340,000
117,984,749
90,366,089
·
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
D&A
$124M
$118M
$109M
$89M
Stock-based Comp
$12M
$144M
$13M
$10M
Deferred Tax
$7M
$-30M
$-17M
$26M
Amort. of Intangibles
$9M
$9M
$9M
$8M
Other Non-cash
$208M
$-23M
·
·
Operating Cash Flow
$239M
$116M
$304M
$342M
CapEx
$128M
$132M
$129M
$139M
Investing Cash Flow
$-154M
$-147M
$-118M
$-300M
Debt Issued
$0
$264M
$1.26B
·
Net Debt Issued
$0
$264M
·
·
Stock Repurchased
·
·
·
$73M
Financing Cash Flow
$-13M
$-63M
$-135M
$-118M
Net Change in Cash
$71M
$-94M
$51M
$-76M
Taxes Paid
$15M
$48M
$29M
$70M
Free Cash Flow
$110M
$-16M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
Operating Margin
-0.73%
3.0%
·
·
Net Margin
-4.1%
-3.5%
·
·
Pretax Margin
-3.4%
-2.9%
·
·
EBITDA Margin
3.8%
7.4%
·
·
ROA
-3.0%
-2.5%
·
·
ROE
-13.4%
-16.9%
·
·
ROIC
-1.4%
5.3%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
Current Ratio
0.7
0.5
·
·
Quick Ratio
0.5
0.4
·
·
Debt / Equity
1.2
1.1
·
·
LT Debt / Equity
1.2
1.1
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
Asset Turnover
0.7
0.7
·
·
Receivables Turnover
24.5
27.7
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
Book Value / Share
$6.38
$7.33
·
·
Revenue / Share
$23.10
$27.65
·
·
Cash Flow / Share
$2.02
$1.20
·
·
Cash / Share
$1.13
$0.53
·
·
EPS (TTM)
$-0.95
$-0.96
·
·
Tingkat Pertumbuhan4
Metrik
Tren
2025
2024
2023
2022
Revenue YoY
2.6%
6.1%
15.9%
·
Revenue CAGR 3Y
8.1%
·
·
·
EPS YoY
·
·
-51.9%
·
Net Income YoY
·
·
-53.2%
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
Revenue TTM
$2.73B
$2.66B
·
·
Net Income TTM
$-113M
$-93M
·
·
Market Cap
$492M
$2.10B
·
·
Enterprise Value
$1.29B
$2.97B
·
·
P/E
-4.4
-18.6
·
·
P/S
0.2
0.8
·
·
P/B
0.7
2.4
·
·
P / Cash Flow
2.1
18.1
·
·
P / FCF
4.5
-127.9
·
·
EV / EBITDA
12.4
15.1
·
·
EV / FCF
11.7
-180.4
·
·
EV / Revenue
0.5
1.1
·
·
Earnings Yield
-22.8%
-5.4%
·
·
Laporan Laba Rugi14
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Revenue
$698M
$673M
$717M
$677M
$700M
$668M
$647M
$671M
$690M
$655M
$618M
$624M
SG&A Expense
$73M
$71M
$63M
$73M
$79M
$72M
$189M
$65M
$79M
$90M
$67M
$68M
Operating Expenses
$695M
$945M
$906M
$651M
$631M
$619M
$736M
$617M
$609M
$621M
$569M
$566M
Operating Income
$2M
$-272M
$-189M
$26M
$69M
$49M
$-89M
$54M
$81M
$34M
$49M
$59M
Interest Income
·
·
·
·
$1M
$659.0K
·
$1M
$2M
$2M
·
$2M
Other Non-op
$4M
$-907.0K
$142.0K
$2M
$3M
$-398.0K
$-101.0K
$2M
$500.0K
$3M
$-332.0K
$-716.0K
Pretax Income
$-11M
$-290M
$-153M
$6M
$53M
$29M
$-138M
$18M
$39M
$3M
$12M
$21M
Income Tax
$-2M
$-535.0K
$666.0K
$2M
$14M
$8M
$-4M
$4M
$10M
$4M
$-3M
$5M
Net Income
$-9M
$-290M
$-154M
$5M
$39M
$21M
$-134M
$14M
$29M
$-2M
$15M
$16M
EPS (Basic)
$-0.07
$-2.45
$-1.40
$0.04
$0.33
$0.18
$-1.41
$0.15
$0.32
$-0.02
$0.16
$0.18
EPS (Diluted)
$-0.07
$-2.45
$-1.40
$0.04
$0.33
$0.18
$-1.41
$0.15
$0.32
$-0.02
$0.16
$0.18
Shares (Basic)
118,798,000
118,498,000
·
118,353,000
118,309,000
118,239,000
·
90,366,000
90,366,000
90,366,000
·
90,366,000
Shares (Diluted)
118,798,000
118,498,000
·
118,413,000
118,371,000
118,321,000
·
90,366,000
90,366,000
90,366,000
·
90,366,000
EBITDA
$2M
$-241M
·
·
$69M
$79M
·
$54M
·
·
·
·
Neraca27
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Cash & Equivalents
$174M
$133M
$133M
$175M
$119M
$131M
$62M
$137M
·
·
$156M
·
Receivables
$114M
$107M
$119M
$103M
$113M
$96M
$104M
$101M
·
·
·
·
Prepaid Expense
$54M
$104M
$106M
$56M
$45M
$58M
$48M
$65M
·
·
·
·
Other Current Assets
$4M
·
$3M
·
·
·
$5M
$3M
·
·
·
·
Current Assets
$342M
$344M
$358M
$334M
$276M
$285M
$215M
$303M
·
·
·
·
PP&E (Net)
$392M
$404M
$418M
$431M
$425M
$417M
$419M
$413M
·
·
·
·
PP&E (Gross)
·
·
$1.00B
·
·
·
$941M
·
·
·
·
·
Accum. Depreciation
$609M
$589M
$583M
$575M
$561M
$545M
$523M
·
·
·
·
·
Goodwill
$692M
$692M
$965M
$1.14B
$1.13B
$1.13B
$1.12B
$1.12B
·
·
$1.11B
·
Intangibles
$417M
$419M
$421M
$423M
$425M
$427M
$430M
$432M
·
·
·
·
Other Non-current Assets
$86M
$82M
$86M
$84M
$81M
$81M
$90M
$83M
·
·
·
·
Total Assets
$3.40B
$3.44B
$3.75B
$3.88B
$3.79B
$3.72B
$3.65B
$3.72B
·
·
·
·
Accounts Payable
$175M
$154M
$49M
$58M
$174M
$184M
$45M
$66M
·
·
·
·
Short-term Debt
·
·
·
·
$314.0K
·
·
·
·
·
·
·
Current Liabilities
$459M
$468M
$485M
$470M
$420M
$470M
$413M
$505M
·
·
·
·
Capital Leases
$1.42B
$1.45B
$1.45B
$1.42B
$1.39B
$1.32B
$1.32B
$1.32B
·
·
·
·
Deferred Tax
$35M
$36M
$35M
$34M
$27M
$27M
$31M
$58M
·
·
·
·
Other Non-current Liabilities
$106M
$98M
$107M
$106M
$108M
$97M
$103M
$113M
·
·
·
·
Total Liabilities
$2.94B
$2.97B
$2.99B
$2.95B
$2.87B
$2.83B
$2.78B
$3.49B
·
·
·
·
Long-term Debt
$926M
$927M
$928M
$931M
$926M
$927M
$926M
$1.51B
·
·
·
·
Total Debt
$926M
$927M
·
·
$927M
$927M
·
$1.51B
·
·
·
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$904.0K
·
·
·
·
Retained Earnings
$-381M
$-372M
$-83M
$95M
$90M
$51M
$30M
$164M
·
·
·
·
AOCI
$891.0K
$-1M
$-5M
$-4M
$-4M
$-2M
$3M
$-7M
·
·
·
·
Stockholders' Equity
$466M
$471M
$755M
$931M
$924M
$885M
$865M
$236M
·
·
$507M
·
Liabilities + Equity
$3.40B
$3.44B
$3.75B
$3.88B
$3.79B
$3.72B
$3.65B
$3.72B
·
·
·
·
Shares Outstanding
118,517,000
118,428,000
118,340,042
118,141,158
118,123,062
118,006,326
117,984,749
90,366,089
·
·
·
·
Arus Kas12
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
D&A
$32M
$31M
$37M
$31M
$31M
$30M
$30M
$30M
$29M
$29M
$28M
·
Stock-based Comp
$2M
$3M
$-10M
$3M
$3M
$4M
$122M
$3M
$2M
$17M
$-1M
·
Deferred Tax
·
·
·
·
·
·
$-29M
·
·
·
$-15M
·
Other Non-cash
·
$287M
·
·
·
$43M
·
·
·
·
·
·
Operating Cash Flow
$73M
$31M
$82M
$101M
$35M
$98M
$-41M
$87M
$6M
$64M
$-4M
·
CapEx
$28M
$30M
$34M
$38M
$34M
$23M
$38M
$42M
$29M
$24M
$39M
·
Investing Cash Flow
$-30M
$-29M
$-46M
$-42M
$-44M
$-28M
$-39M
$-43M
$-34M
$-31M
$-21M
·
Debt Issued
·
·
$-264M
$0
·
·
$0
$0
$0
$264M
$0
·
Financing Cash Flow
$-3M
$-3M
$54M
$-3M
$-4M
$-1M
$4M
$-2M
$-5M
$-60M
$-7M
·
Net Change in Cash
$41M
$-425.0K
$90M
$56M
$-12M
$69M
$-75M
$42M
$-33M
$-28M
$-32M
·
Taxes Paid
$547.0K
$332.0K
$-22M
$-38.0K
$15M
$193.0K
$11M
$12M
$25M
$284.0K
$10M
·
Free Cash Flow
·
$1M
·
·
·
$75M
·
·
·
·
·
·
Profitabilitas7
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Operating Margin
0.34%
-40.5%
·
·
9.8%
7.3%
·
8.1%
·
·
·
·
Net Margin
-1.3%
-43.1%
·
·
5.5%
3.2%
·
2.1%
·
·
·
·
Pretax Margin
-1.5%
-43.2%
·
·
7.6%
4.3%
·
2.7%
·
·
·
·
EBITDA Margin
0.34%
-35.8%
·
·
9.8%
11.8%
·
8.1%
·
·
·
·
ROA
-0.24%
-8.1%
·
·
2.0%
1.1%
·
0.75%
·
·
·
·
ROE
-1.3%
-42.8%
·
·
8.3%
4.8%
·
11.8%
·
·
·
·
ROIC
0.14%
-19.4%
·
·
2.7%
2.0%
·
2.4%
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Current Ratio
0.7
0.7
·
·
0.7
0.6
·
0.6
·
·
·
·
Quick Ratio
0.6
0.5
·
·
0.6
0.5
·
0.5
·
·
·
·
Debt / Equity
2.0
2.0
·
·
1.0
1.0
·
6.4
·
·
·
·
LT Debt / Equity
2.0
1.9
·
·
1.0
1.0
·
6.4
·
·
·
·
Efisiensi2
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Asset Turnover
0.2
0.2
·
·
0.4
0.4
·
0.4
·
·
·
·
Receivables Turnover
6.1
6.6
·
·
12.4
13.9
·
13.3
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Book Value / Share
$3.93
$3.98
·
·
$7.82
$7.50
·
$2.61
·
·
·
·
Revenue / Share
$5.87
$5.68
·
·
$5.91
$5.65
·
$7.43
·
·
·
·
Cash Flow / Share
·
$0.26
·
·
·
$0.83
·
·
·
·
·
·
Cash / Share
$1.47
$1.12
·
·
$1.01
$1.11
·
$1.52
·
·
·
·
EPS (TTM)
$-3.88
$-3.48
·
$-0.86
$-0.75
$-0.76
·
$0.61
$0.64
$0.80
·
·
Valuasi (TTM)10
Metrik
Tren
Q2 2027
Q1 2027
Q4 2025
Q3 2026
Q2 2026
Q1 2026
Q4 2024
Q3 2024
Q2 2025
Q1 2025
Q4 2023
Q3 2023
Revenue TTM
$2.76B
$2.77B
·
$2.69B
$2.69B
$2.68B
·
$2.63B
$2.59B
$2.55B
·
·
Net Income TTM
$-448M
$-400M
·
$-69M
$-60M
$-70M
·
$56M
$58M
$72M
·
·
Market Cap
$575M
$288M
·
·
$1.22B
$1.41B
·
·
·
·
·
·
Enterprise Value
$1.33B
$1.08B
·
·
$2.03B
$2.21B
·
·
·
·
·
·
P/E
-1.2
-0.7
·
-8.1
-13.8
-15.7
·
·
·
·
·
·
P/S
0.2
0.1
·
·
0.5
0.5
·
·
·
·
·
·
P/B
1.2
0.6
·
·
1.3
1.6
·
·
·
·
·
·
P / Cash Flow
·
9.3
·
·
·
14.3
·
·
·
·
·
·
EV / Revenue
0.5
0.4
·
·
0.8
0.8
·
·
·
·
·
·
Earnings Yield
-80.0%
-143.2%
·
-12.4%
-7.2%
-6.4%
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
Pendapatan
$2.73B
$2.66B
$2.51B
$2.17B
Margin Operasi %
-0.73%
3.0%
·
·
Laba Bersih
$-113M
$-93M
$103M
$219M
EPS Dilusian
$-0.95
$-0.96
$1.13
$2.35
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
Utang / Ekuitas
1.2
1.1
·
·
Rasio Lancar
0.7
0.5
·
·
Rasio Cepat
0.5
0.4
·
·
Metrik
2026-01-03
2024-12-28
2023-12-30
2022-12-31
Arus Kas Bebas
$110M
$-16M
·
·
Pemilik institusional (13F)
125 pengaju
· $504.3M 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.
Pemegang125
Nilai yang dipegang$504.3M
Posisi baru34
Posisi yang keluar26
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
34 (-1 vs Kuartal sebelumnya)
26 (-8 vs Kuartal sebelumnya)
41 (+8 vs Kuartal sebelumnya)
24 (-8 vs Kuartal sebelumnya)
+2.9M
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 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.