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-rata16.0%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Mei 21, 2026
$0.37
$0.24
53.0%
30 Juni 2026
$0.06
$-0.00
—
31 Maret 2026
$0.37
$0.24
53.0%
31 Des. 2025
$0.01
$-0.15
106.5%
30 Sep. 2025
$-0.20
$-0.18
-11.0%
30 Juni 2025
$-0.32
$-0.20
-56.1%
31 Maret 2025
$0.21
$0.41
-49.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2026
2025
2024
Revenue
$2.63B
$2.58B
$2.45B
SG&A Expense
$398M
$358M
$385M
Operating Expenses
$2.53B
$2.60B
$2.46B
Operating Income
$97M
$-18M
$-14M
Interest Expense
$260M
$262M
$247M
Pretax Income
$-159M
$-277M
$-240M
Income Tax
$16M
$17M
$22M
Net Income
$-198M
$-362M
$-1.10B
EPS (Basic)
$-0.70
$-1.43
$-4.58
EPS (Diluted)
$-0.70
$-1.43
$-4.58
Shares (Basic)
285,400,000
248,900,000
243,600,000
Shares (Diluted)
285,400,000
248,900,000
243,600,000
EBITDA
$115M
·
·
Neraca23
Metrik
Tren
2026
2025
2024
Cash & Equivalents
$342M
$212M
$277M
Receivables
$785M
$586M
$689M
Prepaid Expense
$25M
$46M
$35M
Other Current Assets
$362M
$362M
$373M
Current Assets
$1.49B
$1.24B
$1.37B
Goodwill
$847M
$808M
$811M
Intangibles
$26M
$21M
$26M
Other Non-current Assets
$761M
$827M
$853M
Total Assets
$5.33B
$6.82B
$5.10B
Accounts Payable
$213M
$256M
$247M
Accrued Liabilities
$354M
$229M
$282M
Current Liabilities
$3.05B
$3.47B
$3.64B
Capital Leases
$261M
$291M
$330M
Deferred Tax
$14M
$13M
$14M
Other Non-current Liabilities
$308M
$417M
$452M
Total Liabilities
$6.38B
$7.08B
$6.13B
Long-term Debt
$1.94B
$1.97B
$1.78B
Total Debt
$1.94B
·
·
Common Stock
$2.50B
$0
$0
Retained Earnings
$-3.73B
$-3.53B
$-1.25B
AOCI
$43M
$73M
$97M
Stockholders' Equity
$-1.19B
$-265M
$-1.15B
Liabilities + Equity
$5.33B
$6.82B
$5.10B
Arus Kas12
Metrik
Tren
2026
2025
2024
D&A
$18M
$18M
$16M
Stock-based Comp
$78M
$57M
$70M
Deferred Tax
$3M
$-400.0K
$600.0K
Amort. of Intangibles
$5M
$5M
$5M
Other Non-cash
$125M
·
·
Operating Cash Flow
$25M
$-166M
$397M
CapEx
$13M
$14M
$10M
Investing Cash Flow
$-9M
$-53M
$-377M
Financing Cash Flow
$111M
$144M
$40M
Taxes Paid
$14M
$20M
$22M
Free Cash Flow
$11M
·
·
Levered FCF
$-275M
·
·
Profitabilitas7
Metrik
Tren
2026
2025
2024
Operating Margin
3.7%
·
·
Net Margin
-7.5%
·
·
Pretax Margin
-6.0%
·
·
EBITDA Margin
4.4%
·
·
ROA
-3.3%
·
·
ROE
27.2%
·
·
ROIC
14.3%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
Current Ratio
0.5
·
·
Quick Ratio
0.4
·
·
Debt / Equity
-1.6
·
·
LT Debt / Equity
-1.5
·
·
Interest Coverage
0.4
·
·
Efisiensi2
Metrik
Tren
2026
2025
2024
Asset Turnover
0.4
·
·
Receivables Turnover
3.8
·
·
Per Saham3
Metrik
Tren
2026
2025
2024
Revenue / Share
$9.22
·
·
Cash Flow / Share
$0.09
·
·
EPS (TTM)
$-0.70
$-0.43
·
Tingkat Pertumbuhan2
Metrik
Tren
2026
2025
2024
Revenue YoY
1.8%
5.5%
-20.5%
Revenue CAGR 3Y
-5.1%
·
·
Valuasi (TTM)4
Metrik
Tren
2026
2025
2024
Revenue TTM
$2.63B
$3.20B
·
Net Income TTM
$-198M
$-362M
·
P/E
-13.7
-17.4
·
Earnings Yield
-7.3%
-5.8%
·
Laporan Laba Rugi13
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Revenue
$777M
$724M
$475M
$526M
$866M
$628M
$604M
$487M
SG&A Expense
$125M
$94M
$88M
$70M
$89M
$86M
$88M
$96M
Operating Expenses
$751M
$688M
$521M
$536M
$788M
$600M
$705M
$509M
Operating Income
$26M
$36M
$-46M
$-11M
$77M
$28M
$-101M
$-22M
Interest Expense
$57M
$65M
$67M
$69M
$67M
$64M
$68M
$64M
Pretax Income
$-22M
$-38M
$-110M
$-85M
$3M
$-15M
$-180M
$-85M
Income Tax
$8M
$7M
$2M
$6M
$3M
$4M
$4M
$6M
Net Income
$-29M
$-46M
$-114M
$-109M
$-117M
$-22M
$-163M
$-59M
EPS (Basic)
$-0.10
$-0.16
$-0.39
$-0.40
$-0.44
$-0.09
$-0.66
$-0.24
EPS (Diluted)
$-0.10
$-0.16
$-0.39
$-0.40
$-0.44
$-0.09
$-0.66
$-0.24
Shares (Basic)
291,600,000
290,000,000
289,200,000
272,300,000
·
250,200,000
249,300,000
245,600,000
Shares (Diluted)
291,600,000
290,000,000
289,200,000
272,300,000
·
250,200,000
249,300,000
245,600,000
EBITDA
$30M
$40M
$-42M
$-6M
·
·
·
·
Neraca23
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Cash & Equivalents
$426M
$182M
$202M
$186M
$212M
·
·
·
Receivables
$666M
$772M
$725M
$835M
$586M
·
·
·
Prepaid Expense
$32M
$46M
$42M
$56M
$46M
·
·
·
Other Current Assets
$367M
$365M
$372M
$387M
$362M
·
·
·
Current Assets
$1.46B
$1.32B
$1.30B
$1.41B
$1.24B
·
·
·
Goodwill
$847M
$847M
$845M
$844M
$808M
·
·
·
Intangibles
$25M
$27M
$28M
$30M
$21M
·
·
·
Other Non-current Assets
$766M
$757M
$761M
$787M
$827M
·
·
·
Total Assets
$5.33B
$5.24B
$5.16B
$5.16B
$6.82B
·
·
·
Accounts Payable
$170M
$259M
$283M
$307M
$256M
·
·
·
Accrued Liabilities
$351M
$200M
$203M
$223M
$229M
·
·
·
Current Liabilities
$3.32B
$2.87B
$2.82B
$3.13B
$3.47B
·
·
·
Capital Leases
·
·
·
·
$291M
·
·
·
Deferred Tax
$14M
$12M
$12M
$20M
$13M
·
·
·
Other Non-current Liabilities
$296M
$392M
$401M
$408M
$417M
·
·
·
Total Liabilities
$6.39B
$6.38B
$6.28B
$6.16B
$7.08B
·
·
·
Long-term Debt
$1.90B
$1.92B
$1.93B
$1.67B
$1.97B
·
·
·
Total Debt
·
$1.92B
$1.93B
$1.67B
·
·
·
·
Common Stock
$2.53B
$2.47B
$2.44B
$2.42B
·
·
·
·
Retained Earnings
$-3.76B
$-3.80B
$-3.76B
$-3.64B
$-3.53B
·
·
·
AOCI
$31M
$52M
$53M
$71M
$73M
·
·
·
Stockholders' Equity
$-1.20B
$-1.28B
$-1.26B
$-1.15B
$-265M
·
·
·
Liabilities + Equity
$5.33B
$5.24B
$5.16B
$5.16B
$6.82B
·
·
·
Arus Kas9
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
D&A
$4M
$4M
$4M
$4M
$5M
$4M
$4M
$5M
Stock-based Comp
$41M
$26M
$23M
$2M
$11M
$14M
$18M
$13M
Other Non-cash
$37M
·
·
$72M
·
·
·
·
Operating Cash Flow
$54M
$-109M
$-104M
$-31M
$194M
$-119M
$-82M
$-159M
CapEx
$3M
$3M
$3M
$4M
$4M
$1M
$4M
$4M
Investing Cash Flow
$-3M
$-3M
$-4M
$-2M
$-7M
$-3M
$3M
$-46M
Financing Cash Flow
$30M
$72M
$139M
$-4M
$-148M
$93M
$124M
$76M
Free Cash Flow
$51M
·
·
$-34M
·
·
·
·
Levered FCF
$-26M
·
·
$-108M
·
·
·
·
Profitabilitas7
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Operating Margin
3.3%
5.0%
-9.7%
-2.0%
·
·
·
·
Net Margin
-3.7%
-6.4%
-23.9%
-20.7%
·
·
·
·
Pretax Margin
-2.8%
-5.2%
-23.1%
-16.2%
·
·
·
·
EBITDA Margin
3.9%
5.6%
-8.8%
-1.2%
·
·
·
·
ROA
·
-1.8%
-4.4%
-4.2%
·
·
·
·
ROE
·
7.2%
18.0%
19.0%
·
·
·
·
ROIC
·
6.6%
-7.0%
-2.2%
·
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Current Ratio
·
0.5
0.5
0.5
·
·
·
·
Quick Ratio
·
0.3
0.3
0.3
·
·
·
·
Debt / Equity
·
-1.5
-1.5
-1.5
·
·
·
·
LT Debt / Equity
·
-1.4
-1.4
-1.3
·
·
·
·
Interest Coverage
0.4
0.6
-0.7
-0.2
·
·
·
·
Efisiensi2
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Asset Turnover
·
0.3
0.2
0.2
·
·
·
·
Receivables Turnover
·
1.9
1.3
1.3
·
·
·
·
Per Saham3
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Revenue / Share
$2.66
$2.50
$1.64
$1.93
·
·
·
·
Cash Flow / Share
$0.19
·
·
$-0.11
·
·
·
·
EPS (TTM)
$-0.40
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Revenue TTM
$2.88B
·
·
·
·
·
·
·
Net Income TTM
$-118M
·
·
·
·
·
·
·
P/E
-38.3
·
·
·
·
·
·
·
Earnings Yield
-2.6%
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Pendapatan
$2.63B
$2.58B
$2.45B
$3.08B
·
Margin Operasi %
3.7%
·
·
·
·
Laba Bersih
$-198M
$-362M
$-1.10B
$-2.01B
$-188M
EPS Dilusian
$-0.70
$-1.43
$-4.58
$0.00
·
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Utang / Ekuitas
-1.6
·
·
·
·
Rasio Lancar
0.5
·
·
·
·
Rasio Cepat
0.4
·
·
·
·
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Arus Kas Bebas
$11M
·
·
·
·
Pemilik institusional (13F)
330 pengaju
· $4.3B 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.
Pemegang330
Nilai yang dipegang$4.3B
Posisi baru69
Posisi yang keluar35
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
69 (+21 vs Kuartal sebelumnya)
35 (-2 vs Kuartal sebelumnya)
95 (+10 vs Kuartal sebelumnya)
90 (-9 vs Kuartal sebelumnya)
+10.3M
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
MHR INSTITUTIONAL PARTNERS III LP, MHR INSTITUTIONAL ADVISORS III LLC, MHR SUN GP LLC, The Rachesky Revocable Trust, MHR FUND MANAGEMENT LLC, MHR HOLDINGS LLC, Mark H. Rachesky, M.D.
Liberty 77 Capital L.P., Liberty 77 Fund L.P., Liberty 77 Fund International L.P., Liberty 77 Capital Partners L.P., Liberty Capital L.L.C., STM Partners LLC, Steven T. Mnuchin
×3 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
14 orang dalam
· 5 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 35 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.