Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-12.5%
Laporan BerikutnyaOkt 21, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.11
$0.17
-34.6%
31 Maret 2026
$0.16
$0.16
-2.0%
31 Des. 2025
$0.15
$0.18
-16.0%
30 Sep. 2025
$0.15
$0.16
-8.1%
30 Juni 2025
$0.11
$0.13
-17.0%
31 Maret 2025
$0.11
$0.11
2.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue
·
·
·
·
$3M
$2M
$2M
Interest Expense
·
·
·
$118M
$30M
$50M
$84M
Interest Income
$324M
$324M
$329M
$294M
$226M
$238M
$238M
Pretax Income
$47M
$31M
$-81M
$52M
$92M
$84M
$57M
Income Tax
$11M
$5M
$6M
$12M
$25M
$21M
$12M
Net Income
$36M
$26M
$-87M
$41M
$68M
$63M
$45M
EPS (Basic)
$0.58
$0.42
$-1.39
$0.63
$0.95
$0.77
$0.55
EPS (Diluted)
$0.57
$0.42
$-1.39
$0.63
$0.95
$0.77
$0.55
Shares (Basic)
62,866,000
62,508,000
62,444,000
64,804,000
70,911,000
82,387,000
82,409,000
Shares (Diluted)
63,220,000
62,716,000
62,444,000
64,804,000
70,933,000
82,391,000
82,430,000
Neraca16
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$115M
$167M
$64M
$71M
$102M
$68M
$181M
PP&E (Net)
$42M
$44M
$45M
$48M
$53M
$56M
$57M
PP&E (Gross)
$102M
$101M
$99M
$99M
$102M
$100M
$98M
Accum. Depreciation
$59M
$57M
$54M
$51M
$48M
$44M
$40M
Goodwill
$114M
$114M
$114M
$211M
$211M
$211M
$211M
Intangibles
$968.0K
$1M
$2M
$2M
$3M
$4M
$4M
Total Assets
$7.68B
$7.74B
$7.68B
$8.06B
$7.72B
$7.28B
$6.76B
Short-term Debt
·
·
·
$1.51B
$901M
$686M
·
Total Liabilities
$6.92B
$6.99B
$6.93B
$7.20B
$6.83B
$6.24B
$5.67B
Total Debt
·
·
·
$1.51B
$901M
·
·
Common Stock
$648.0K
$646.0K
$644.0K
$659.0K
$687.0K
$790.0K
$837.0K
Retained Earnings
$350M
$342M
$343M
$458M
$445M
$408M
$388M
AOCI
$-63M
$-72M
$-63M
$-69M
$-56M
$6M
$1M
Stockholders' Equity
$767M
$746M
$754M
$869M
$894M
$1.04B
$1.08B
Liabilities + Equity
$7.68B
$7.74B
$7.68B
$8.06B
$7.72B
$7.28B
$6.76B
Shares Outstanding
64,577,481
64,577,481
64,434,000
65,864,000
68,666,000
78,965,000
83,663,000
Arus Kas12
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Stock-based Comp
$4M
$3M
$4M
$5M
$6M
$8M
$8M
Deferred Tax
$-350.0K
$-942.0K
$-867.0K
$3M
$5M
$5M
$1M
Amort. of Intangibles
$468.0K
$495.0K
$526.0K
$563.0K
$685.0K
$980.0K
$1M
Operating Cash Flow
$38M
$25M
$44M
$70M
$81M
$75M
$19M
CapEx
$2M
$3M
$1M
$1M
$3M
$5M
$6M
Investing Cash Flow
$11M
$41M
$258M
$-418M
$-480M
$-84M
$85M
Dividends Paid
$28M
$28M
$28M
$28M
$31M
$29M
$24M
Financing Cash Flow
$-101M
$38M
$-309M
$317M
$432M
$-105M
$37M
Net Change in Cash
$-52M
$103M
$-7M
$-31M
$34M
$-113M
$142M
Taxes Paid
$9M
$4M
$7M
$10M
$16M
$20M
$12M
Free Cash Flow
$35M
$21M
$43M
$68M
$78M
$70M
$14M
Levered FCF
·
·
·
$-24M
$57M
$33M
$-52M
Profitabilitas4
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Net Margin
20.4%
16.9%
-61.6%
22.9%
2618.1%
30.2%
26.6%
Pretax Margin
26.6%
20.1%
-57.5%
29.3%
3579.3%
40.4%
33.9%
ROA
0.47%
0.34%
-1.1%
0.52%
0.90%
0.90%
0.67%
ROE
4.8%
3.5%
-10.8%
4.7%
7.3%
6.0%
4.2%
Likuiditas & Solvabilitas1
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Debt / Equity
·
·
·
1.7
1.0
·
·
Efisiensi1
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Per Saham6
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Book Value / Share
$11.87
$11.58
$11.70
$13.20
$13.02
$13.21
$12.96
Revenue / Share
$2.82
$2.46
$2.25
$2.76
$0.04
$2.54
$2.05
Cash Flow / Share
$0.60
$0.40
$0.70
$1.07
$1.15
$0.92
$0.24
Cash / Share
$1.78
$2.60
$0.99
$1.07
$1.48
$0.86
$2.16
Dividend / Share
$0.44
$0.44
$0.44
$0.43
$0.43
$0.35
$0.29
EPS (TTM)
$0.57
$0.42
$-1.39
$0.63
$0.95
$0.77
$0.55
Tingkat Pertumbuhan8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue YoY
·
·
·
·
36.0%
-7.5%
·
EPS YoY
35.7%
·
·
-33.7%
23.4%
40.0%
·
EPS CAGR 3Y
-3.3%
-23.8%
·
4.6%
·
·
·
EPS CAGR 5Y
-5.8%
-5.2%
·
·
·
·
·
Net Income YoY
39.1%
·
·
-39.6%
6.8%
40.6%
·
Net Income CAGR 3Y
-3.9%
-27.2%
·
-3.2%
·
·
·
Net Income CAGR 5Y
-10.5%
-10.3%
·
·
·
·
·
Dividends Paid CAGR 5Y
-0.57%
2.8%
·
·
·
·
·
Valuasi (TTM)16
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue TTM
$3M
$3M
$3M
$3M
$3M
$2M
$2M
Net Income TTM
$36M
$26M
$-87M
$41M
$68M
$63M
$45M
Market Cap
$611M
$416M
$396M
$464M
$763M
$944M
$684M
Enterprise Value
·
·
·
$1.90B
$1.56B
·
·
P/E
16.6
15.4
-4.4
11.2
11.7
15.5
14.9
P/S
202.0
137.6
131.0
153.6
295.7
497.4
333.7
P/B
0.8
0.6
0.5
0.5
0.9
0.9
0.6
P / Tangible Book
0.9
0.7
0.6
0.7
1.1
1.1
0.8
P / Cash Flow
16.2
16.8
9.0
6.7
9.4
12.5
34.5
P / FCF
17.3
19.5
9.3
6.8
9.7
13.5
49.4
EV / FCF
·
·
·
27.9
19.9
·
·
EV / Revenue
·
·
·
628.5
605.7
·
·
Dividend Yield
4.6%
6.6%
7.0%
6.1%
4.0%
3.0%
3.5%
Earnings Yield
6.0%
6.5%
-22.6%
8.9%
8.6%
6.4%
6.7%
Payout Ratio
76.8%
106.0%
-31.8%
69.8%
45.4%
45.3%
53.6%
Annual Payout
$28M
$28M
$28M
$28M
$31M
$29M
$24M
Laporan Laba Rugi10
Metrik
Tren
Q4 2026
Q3 2026
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
Revenue
·
·
·
·
·
·
·
·
·
·
·
·
·
$910.0K
$734.0K
$763.0K
Interest Expense
·
·
·
·
·
·
·
·
·
$48M
$47M
$42M
·
$35M
$28M
$16M
Interest Income
$82M
$79M
$81M
$83M
$80M
$79M
$81M
$83M
$83M
$82M
$83M
$81M
$80M
$77M
$72M
$64M
Pretax Income
$11M
$13M
$12M
$12M
$8M
$8M
$8M
$7M
$-91M
$9M
$-12M
$13M
$15M
$13M
$2M
$22M
Income Tax
$4M
$3M
$2M
$2M
$1M
$1M
$1M
$1M
$-917.0K
$2M
$2M
$3M
$3M
$3M
$33.0K
$5M
Net Income
$7M
$10M
$9M
$10M
$7M
$7M
$7M
$6M
$-90M
$7M
$-14M
$10M
$12M
$10M
$2M
$17M
EPS (Basic)
$0.12
$0.16
$0.15
$0.15
$0.10
$0.11
$0.11
$0.10
$-1.45
$0.12
$-0.22
$0.16
$0.19
$0.16
$0.03
$0.25
EPS (Diluted)
$0.11
$0.16
$0.15
$0.15
$0.11
$0.11
$0.10
$0.10
$-1.45
$0.12
$-0.22
$0.16
$0.19
$0.16
$0.03
$0.25
Shares (Basic)
·
62,908,000
62,858,000
62,741,000
·
62,548,000
62,498,000
62,389,000
·
62,205,000
62,299,000
63,014,000
·
64,769,000
65,030,000
65,737,000
Shares (Diluted)
·
63,251,000
63,061,000
62,951,000
·
62,713,000
62,630,000
62,420,000
·
62,211,000
62,299,000
63,061,000
·
64,783,000
65,038,000
65,756,000
Neraca16
Metrik
Tren
Q4 2026
Q3 2026
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
Cash & Equivalents
$115M
$124M
$147M
$130M
$167M
$126M
$142M
$156M
$64M
$71M
$74M
$57M
·
$195M
$76M
$96M
PP&E (Net)
$42M
$42M
$43M
$43M
$44M
$44M
$45M
$45M
$45M
$45M
$46M
$47M
·
$50M
$51M
$53M
PP&E (Gross)
$102M
·
·
·
$101M
·
·
·
$99M
·
·
·
·
·
·
·
Accum. Depreciation
$59M
·
·
·
$57M
·
·
·
$54M
·
·
·
·
·
·
·
Goodwill
$114M
$114M
$114M
$114M
$114M
$114M
$114M
$114M
$114M
$211M
$211M
$211M
$211M
$211M
$211M
$211M
Intangibles
$968.0K
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
·
·
Total Assets
$7.68B
$7.61B
$7.62B
$7.65B
$7.74B
$7.73B
$7.73B
$7.77B
$7.68B
$7.84B
$7.90B
$7.97B
·
$8.35B
$8.29B
$7.89B
Short-term Debt
·
·
·
·
·
·
·
·
·
·
$1.67B
$1.63B
·
$1.61B
$1.38B
$851M
Total Liabilities
$6.92B
$6.84B
$6.86B
$6.89B
$6.99B
$6.99B
$6.99B
$7.02B
$6.93B
$6.99B
$7.05B
$7.13B
·
$7.48B
$7.42B
$7.01B
Total Debt
·
·
·
·
·
·
·
·
·
·
$1.67B
$1.63B
·
$1.61B
$1.38B
$851M
Common Stock
$648.0K
$648.0K
$648.0K
$648.0K
$646.0K
$646.0K
$646.0K
$646.0K
$644.0K
$644.0K
$645.0K
$652.0K
·
$667.0K
$674.0K
$680.0K
Retained Earnings
$350M
$350M
$347M
$344M
$342M
$342M
$342M
$343M
$343M
$440M
$440M
$460M
·
$453M
$449M
$455M
AOCI
$-63M
$-65M
$-67M
$-68M
$-72M
$-69M
$-72M
$-65M
$-63M
$-64M
$-64M
$-86M
·
$-73M
$-69M
$-76M
Stockholders' Equity
$767M
$763M
$757M
$753M
$746M
$748M
$745M
$752M
$754M
$849M
$848M
$850M
$869M
$866M
$873M
$875M
Liabilities + Equity
$7.68B
$7.61B
$7.62B
$7.65B
$7.74B
$7.73B
$7.73B
$7.77B
$7.68B
$7.84B
$7.90B
$7.97B
·
$8.35B
$8.29B
$7.89B
Shares Outstanding
64,577,481
64,739,151
64,739,151
64,739,151
64,577,481
64,579,683
64,579,683
64,579,683
64,434,000
64,436,995
64,445,270
65,132,410
65,864,000
66,679,988
67,387,871
67,937,671
Arus Kas12
Metrik
Tren
Q4 2026
Q3 2026
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
Stock-based Comp
$1M
$969.0K
$956.0K
$847.0K
$915.0K
$525.0K
$1M
$680.0K
$993.0K
$447.0K
$1M
$1M
$902.0K
$1M
$1M
$1M
Deferred Tax
$-2M
$31.0K
$-338.0K
$2M
$-955.0K
$-745.0K
$-117.0K
$875.0K
$-3M
$-1M
$1M
$2M
$-361.0K
$-386.0K
$229.0K
$3M
Amort. of Intangibles
$113.0K
$118.0K
$118.0K
$119.0K
$118.0K
$125.0K
$126.0K
$126.0K
$126.0K
$132.0K
$134.0K
$134.0K
$133.0K
$142.0K
$144.0K
$144.0K
Operating Cash Flow
$14M
$8M
$14M
$2M
$8M
$17M
$-3M
$3M
$7M
$18M
$7M
$12M
$12M
$22M
$15M
$21M
CapEx
·
·
·
·
·
·
·
·
·
·
·
·
$100.0K
$587.0K
$-217.0K
$885.0K
Investing Cash Flow
$-86M
$-8M
$42M
$62M
$30M
$-19M
$16M
$14M
$56M
$41M
$96M
$65M
$157M
$50M
$-419M
$-206M
Dividends Paid
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
Financing Cash Flow
$63M
$-24M
$-40M
$-101M
$3M
$-14M
$-27M
$75M
$-70M
$-62M
$-86M
$-90M
$-293M
$48M
$383M
$180M
Net Change in Cash
$-9M
$-24M
$17M
$-37M
$41M
$-15M
$-14M
$92M
$-7M
$-3M
$17M
$-13M
$-124M
$119M
$-20M
$-6M
Taxes Paid
$3M
$3M
$500.0K
$3M
$545.0K
$2M
$225.0K
$1M
$2M
$500.0K
$250.0K
$4M
$1M
$300.0K
$2M
$6M
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$20M
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$8M
Profitabilitas4
Metrik
Tren
Q4 2026
Q3 2026
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
Net Margin
·
22.4%
21.7%
21.8%
·
17.2%
17.5%
16.4%
·
19.2%
-69.7%
22.8%
·
1133.2%
265.8%
2167.1%
Pretax Margin
·
27.9%
27.1%
27.5%
·
20.3%
20.8%
19.4%
·
23.7%
-60.8%
30.5%
·
1452.1%
270.3%
2855.8%
ROA
·
0.13%
0.12%
0.12%
·
0.09%
0.08%
0.08%
·
0.09%
-0.17%
0.12%
·
0.13%
0.03%
0.22%
ROE
·
1.3%
1.3%
1.3%
·
0.83%
0.82%
0.76%
·
0.86%
-1.6%
1.1%
·
1.1%
0.21%
1.8%
Likuiditas & Solvabilitas1
Metrik
Tren
Q4 2026
Q3 2026
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
Debt / Equity
·
·
·
·
·
·
·
·
·
·
2.0
1.9
·
1.9
1.6
1.0
Efisiensi1
Metrik
Tren
Q4 2026
Q3 2026
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
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
Per Saham6
Metrik
Tren
Q4 2026
Q3 2026
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
Book Value / Share
·
$11.79
$11.70
$11.63
·
$11.58
$11.53
$11.64
·
$13.18
$13.16
$13.04
·
$12.99
$12.95
$12.88
Revenue / Share
·
$0.72
$0.69
$0.69
·
$0.62
$0.60
$0.59
·
$0.62
$0.32
$0.68
·
$0.01
$0.01
$0.01
Cash Flow / Share
·
·
·
$0.02
·
·
·
$0.04
·
·
·
$0.19
·
·
·
$0.31
Cash / Share
·
$1.91
$2.28
$2.01
·
$1.95
$2.19
$2.41
·
$1.10
$1.15
$0.88
·
$2.92
$1.12
$1.41
Dividend / Share
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.11
$0.10
$0.11
$0.11
$0.11
EPS (TTM)
·
$0.57
$0.52
$0.47
·
$-1.14
$-1.13
$-1.45
·
$0.25
$0.29
$0.54
·
$0.62
$0.71
$0.94
Valuasi (TTM)11
Metrik
Tren
Q4 2026
Q3 2026
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
Net Income TTM
·
$36M
$32M
$29M
·
$-71M
$-70M
$-90M
·
$15M
$18M
$34M
·
$40M
$48M
$64M
Market Cap
·
$489M
$480M
$425M
·
$404M
$457M
$444M
·
$415M
$578M
$451M
·
$541M
$684M
$721M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
$2.17B
$2.02B
·
$1.96B
$1.99B
$1.48B
P/E
·
13.2
14.2
14.0
·
-5.5
-6.3
-4.7
·
25.8
30.9
12.8
·
13.1
14.3
11.3
P/B
·
0.6
0.6
0.6
·
0.5
0.6
0.6
·
0.5
0.7
0.5
·
0.6
0.8
0.8
P / Tangible Book
·
0.8
0.7
0.7
·
0.6
0.7
0.7
·
0.7
0.9
0.7
·
0.8
1.0
1.1
P / Cash Flow
·
·
·
282.8
·
·
·
174.7
·
·
·
36.7
·
·
·
34.8
Dividend Yield
·
5.7%
5.8%
6.5%
·
6.8%
6.0%
6.2%
·
6.7%
4.8%
6.3%
·
5.3%
4.3%
4.2%
Earnings Yield
·
7.5%
7.0%
7.1%
·
-18.2%
-16.0%
-21.1%
·
3.9%
3.2%
7.8%
·
7.6%
7.0%
8.8%
Payout Ratio
·
·
·
74.6%
·
·
·
115.1%
·
·
·
71.2%
·
·
·
43.8%
Annual Payout
·
$28M
$28M
$28M
·
$28M
$28M
$28M
·
$28M
$28M
$28M
·
$29M
$29M
$31M
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Pendapatan
·
·
·
·
$3M
Laba Bersih
$36M
$26M
$-87M
$41M
$68M
EPS Dilusian
$0.57
$0.42
$-1.39
$0.63
$0.95
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Utang / Ekuitas
·
·
·
1.7
1.0
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Arus Kas Bebas
$35M
$21M
$43M
$68M
$78M
Pemilik institusional (13F)
182 pengaju
· $442.2M 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.
Pemegang182
Nilai yang dipegang$442.2M
Posisi baru20
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
20 (-5 vs Kuartal sebelumnya)
14 (-11 vs Kuartal sebelumnya)
79 (+12 vs Kuartal sebelumnya)
44 (-4 vs Kuartal sebelumnya)
+3.6M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 27 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.