Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$304.9K
·
·
·
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-rata43.5%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Agu 27, 2026
$0.92
$0.78
18.7%
30 Juni 2026
$0.92
$0.78
18.7%
31 Maret 2026
$0.56
$0.31
80.4%
31 Des. 2025
$-0.02
$-0.01
—
30 Sep. 2025
$0.15
$0.06
151.3%
30 Juni 2025
$0.42
$0.47
-11.0%
31 Maret 2025
$0.72
$0.70
3.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$915M
$808M
$829M
$1.39B
$1.21B
$927M
$653M
$684M
$497M
$282M
$253M
$229M
Cost of Revenue
$768M
$663M
$682M
$1.04B
$905M
$690M
$504M
$518M
$377M
$207M
$186M
$168M
Gross Profit
$147M
$144M
$147M
$351M
$310M
$236M
$149M
$166M
$120M
$75M
$67M
$60M
SG&A Expense
$105M
$92M
$76M
$176M
$66M
$62M
$40M
$44M
$31M
$25M
$21M
$20M
Operating Income
$3M
$22M
$-56M
$145M
$214M
$150M
$85M
$98M
$70M
$39M
$36M
$31M
Interest Expense
·
·
·
·
·
$3M
$4M
$6M
$5M
$2M
$4M
$954.0K
Other Non-op
$-652.0K
$-1M
$-2M
$-3M
$-4M
$-2M
$-2M
$-6M
$19M
$9M
$-4M
$696.0K
Pretax Income
$2M
$20M
$-58M
$141M
$210M
$148M
$84M
$92M
$89M
$49M
$32M
$32M
Income Tax
$740.0K
$5M
$-1M
$34M
$47M
$34M
$19M
$22M
$58M
$18M
$12M
$9M
Net Income
$2M
$15M
$-56M
$105M
$158M
$110M
$62M
$66M
$28M
$28M
$18M
$15M
EPS (Basic)
$0.09
$0.76
$-2.74
$5.10
$7.60
$5.29
$2.98
$3.17
$1.37
$1.59
$1.01
$0.93
EPS (Diluted)
$0.09
$0.76
$-2.74
$5.06
$7.51
$5.23
$2.95
$3.15
$1.36
$1.58
$1.00
$0.93
Shares (Basic)
19,304,771
19,664,337
20,439,449
20,501,844
20,749,237
20,752,652
20,662,750
20,832,445
20,179,381
17,846,894
17,934,580
15,732,531
Shares (Diluted)
19,344,924
19,694,677
20,439,449
20,641,173
20,986,256
21,011,087
20,852,361
20,966,539
20,281,210
17,951,332
17,985,427
15,741,018
EBITDA
$3M
$22M
$-23M
$174M
$240M
$173M
$104M
$114M
$83M
$46M
$41M
$36M
Neraca29
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$74M
$37M
$27M
$79M
$84M
$41M
$34M
$27M
$62M
$33M
$26M
$8M
Receivables
$33M
$23M
$23M
$68M
$52M
$50M
$14M
$28M
$25M
$10M
$15M
$9M
Inventory
$180M
$142M
$146M
$171M
$157M
$117M
$73M
$68M
$44M
$24M
$20M
$20M
Prepaid Expense
$18M
$15M
$6M
$8M
$6M
$5M
$4M
$5M
$3M
$2M
$3M
$1M
Other Current Assets
·
·
·
·
·
·
·
·
·
·
·
$16.0K
Current Assets
$309M
$220M
$202M
$326M
$298M
$213M
$124M
$128M
$134M
$70M
$65M
$40M
PP&E (Net)
$250M
$236M
$245M
$205M
$171M
$133M
$94M
$66M
$41M
$24M
$18M
$15M
PP&E (Gross)
$418M
$372M
$353M
$288M
$232M
$178M
$130M
$94M
$64M
$41M
$31M
$24M
Accum. Depreciation
$169M
$136M
$108M
$83M
$61M
$45M
$36M
$29M
$23M
$17M
$13M
$10M
Goodwill
$79M
$51M
$51M
$101M
$101M
$101M
$51M
$51M
$32M
$13M
$12M
$13M
Intangibles
$296M
$169M
$175M
$221M
$228M
$235M
$140M
$146M
$94M
$10M
$12M
$14M
Other Non-current Assets
$13M
$7M
$8M
$10M
$11M
$13M
$14M
$35.0K
$453.0K
$79.0K
$32.0K
$102.0K
Total Assets
$996M
$735M
$740M
$926M
$851M
$743M
$477M
$451M
$366M
$224M
$222M
$200M
Accounts Payable
$47M
$24M
$19M
$40M
$44M
$46M
$16M
$21M
$24M
$13M
$16M
$9M
Accrued Liabilities
$168M
$110M
$119M
$187M
$88M
$77M
$50M
$49M
$36M
$22M
$19M
$14M
Current Liabilities
$215M
$135M
$139M
$232M
$139M
$134M
$70M
$75M
$65M
$39M
$48M
$34M
Capital Leases
$7M
$5M
$6M
$8M
$10M
$12M
$14M
·
·
·
·
·
Deferred Tax
$15M
$15M
$18M
$28M
$27M
$28M
$14.0K
$145.0K
$341.0K
$552.0K
$685.0K
$872.0K
Other Non-current Liabilities
$33M
$7M
$8M
$10M
$12M
$16M
$17M
$2M
$569.0K
$328.0K
$1M
$275.0K
Total Liabilities
$468M
$215M
$205M
$310M
$338M
$362M
$216M
$241M
$226M
$171M
$202M
$199M
Long-term Debt
$165M
$18M
$0
$0
$120M
$143M
$83M
$114M
$108M
$53M
$71M
$77M
Total Debt
$165M
$18M
·
$0
$120M
$143M
$83M
$114M
$108M
$53M
$71M
$78M
Paid-in Capital
$49M
$35M
$64M
$86M
$85M
$111M
$104M
$113M
$108M
$48M
$46M
$46M
Retained Earnings
$486M
$485M
$470M
$526M
$421M
$264M
$154M
$94M
$28M
$151.0K
$-28M
$-46M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
·
$-72M
AOCI
$-11M
$-5M
$-4M
$-4M
$-4M
·
·
·
·
·
·
·
Stockholders' Equity
$524M
$515M
$530M
$608M
$503M
$373M
$255M
$204M
$134M
$47M
$15M
$-3M
Liabilities + Equity
$996M
$735M
$740M
$926M
$851M
$743M
$477M
$451M
$366M
$224M
$222M
$200M
Shares Outstanding
·
·
·
12
·
·
·
·
·
·
·
·
Arus Kas18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
·
·
$33M
$29M
$26M
$23M
$18M
$16M
$13M
$7M
$6M
$5M
Stock-based Comp
$6M
$6M
$5M
$6M
$6M
$6M
$3M
$3M
$2M
$1M
$2M
$1M
Deferred Tax
$-87.0K
$4M
$-4M
$-16M
$5M
$7M
$9M
$7M
$46M
$10M
$5M
$8M
Amort. of Intangibles
$11M
$7M
$7M
$7M
$7M
$7M
$6M
$6M
$5M
$2M
$2M
$2M
Other Non-cash
·
·
$78M
$62M
$-30M
$-14M
$2M
$-10M
$-30M
$-10M
$5M
$-16M
Operating Cash Flow
$68M
$57M
$56M
$185M
$165M
$131M
$94M
$82M
$58M
$36M
$36M
$13M
CapEx
$25M
$28M
$76M
$55M
$55M
$31M
$41M
$18M
$10M
$9M
$6M
$5M
Investing Cash Flow
$-143M
$-27M
$-76M
$-55M
$-62M
$-181M
$-40M
$-118M
$-136M
$-9M
$-6M
$-17M
Debt Issued
·
·
·
·
·
·
·
$0
$105M
$55M
$0
$100M
Net Debt Issued
·
·
·
·
·
·
·
$-35M
$55M
$-17M
$-6M
$78M
Stock Issued
·
·
·
·
·
·
·
·
·
·
·
$10
Stock Repurchased
$34M
$36M
$29M
$8M
$35M
$0
$14M
$0
$0
$0
$4M
$71M
Net Stock Activity
$-34M
$-36M
$-29M
$-8M
$-35M
$0
$-14M
·
$0
$0
$-4M
$-71M
Financing Cash Flow
$112M
$-19M
$-32M
$-135M
$-60M
$57M
$-47M
$2M
$106M
$-20M
$-12M
$742.0K
Net Change in Cash
$37M
$10M
$-52M
$-5M
$42M
$8M
$6M
$-34M
$29M
$7M
$18M
·
Taxes Paid
$905.0K
$-655.0K
$2M
·
·
·
·
·
·
·
·
·
Free Cash Flow
$43M
$29M
$-20M
$130M
$110M
$101M
$53M
$64M
$48M
$27M
$29M
$7M
Levered FCF
·
·
·
·
·
$99M
$50M
$59M
$46M
$26M
$27M
$6M
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
16.0%
17.8%
17.7%
25.3%
25.5%
25.5%
22.9%
24.3%
24.2%
26.6%
26.4%
26.4%
Operating Margin
0.34%
2.7%
-6.8%
10.4%
17.6%
16.2%
13.1%
14.3%
14.1%
14.0%
14.2%
13.6%
Net Margin
0.18%
1.8%
-6.7%
7.5%
13.0%
11.9%
9.4%
9.7%
5.6%
10.1%
7.1%
6.4%
Pretax Margin
0.27%
2.5%
-7.0%
10.2%
17.3%
16.0%
12.8%
13.4%
18.0%
17.3%
12.7%
13.9%
EBITDA Margin
0.34%
2.7%
-2.8%
12.5%
19.8%
18.6%
15.9%
16.7%
16.7%
16.4%
16.4%
15.8%
ROA
0.19%
2.0%
-6.7%
11.8%
19.8%
18.0%
13.3%
16.2%
9.4%
12.7%
8.6%
8.9%
ROE
0.32%
2.9%
-9.8%
18.8%
36.0%
35.0%
26.8%
39.0%
30.4%
87.9%
329.8%
-386.5%
ROIC
0.31%
3.1%
-10.3%
18.2%
26.7%
22.3%
19.5%
23.4%
10.0%
24.6%
26.8%
43.9%
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
1.4
1.6
1.5
1.4
2.1
1.6
1.8
1.7
2.0
1.8
1.4
1.2
Quick Ratio
0.5
0.4
0.4
0.6
1.0
0.7
0.7
0.7
1.3
1.1
0.8
0.5
Debt / Equity
0.3
0.0
·
0.0
0.2
0.4
0.3
0.6
0.8
1.1
5.2
-2.9
LT Debt / Equity
0.3
0.0
·
0.0
0.2
0.4
0.3
0.6
0.8
1.1
4.7
-2.7
Interest Coverage
·
·
·
·
·
59.2
21.9
15.2
13.0
25.3
9.2
32.7
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
1.1
1.1
1.0
1.6
1.5
1.5
1.4
1.7
1.7
1.3
1.2
1.4
Inventory Turnover
4.8
4.6
4.3
6.3
6.6
7.3
7.2
9.2
11.1
9.3
9.1
10.1
Receivables Turnover
32.4
35.0
18.1
23.1
24.0
29.1
31.3
26.0
28.8
23.0
20.9
28.7
Per Saham3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue / Share
$47.28
$41.00
$40.56
$67.26
$57.89
$44.10
$31.32
$32.62
$24.51
$15.71
$14.06
$14.52
Cash Flow / Share
$3.49
$2.87
$2.72
$8.95
$7.86
$6.25
$4.51
$3.89
$2.88
$2.00
$1.98
$0.80
EPS (TTM)
$0.09
$0.76
$-2.74
$5.06
$7.51
$5.23
$2.95
$3.15
$1.36
$1.58
$1.00
$0.93
Tingkat Pertumbuhan9
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
13.2%
-2.6%
-40.3%
14.3%
31.1%
41.9%
·
·
·
·
·
·
Revenue CAGR 3Y
-13.0%
-12.7%
-3.6%
28.6%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-0.26%
4.3%
·
·
·
·
·
·
·
·
·
·
EPS YoY
-88.2%
·
·
-32.6%
43.6%
77.3%
·
·
·
·
·
·
EPS CAGR 3Y
-73.9%
-53.4%
·
19.7%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
-55.6%
-23.8%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-88.9%
·
·
-33.7%
43.5%
78.4%
·
·
·
·
·
·
Net Income CAGR 3Y
-74.9%
-54.5%
·
19.3%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-56.8%
-24.7%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$915M
$808M
$829M
$1.39B
$1.21B
$927M
$653M
$684M
$497M
$282M
$253M
$229M
Net Income TTM
$2M
$15M
$-56M
$105M
$158M
$110M
$62M
$66M
$28M
$28M
$18M
$15M
P/E
304.8
41.2
-12.8
11.6
7.0
14.0
17.6
12.3
30.8
16.4
12.1
21.6
Earnings Yield
0.33%
2.4%
-7.8%
8.6%
14.2%
7.1%
5.7%
8.1%
3.2%
6.1%
8.3%
4.6%
Laporan Laba Rugi14
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
$296M
$236M
$189M
$195M
$207M
$229M
$200M
$172M
$159M
$203M
$211M
$256M
$372M
$375M
$339M
$302M
Cost of Revenue
$243M
$194M
$164M
$167M
$174M
$183M
$163M
$143M
$146M
$163M
$174M
$199M
$270M
$277M
$263M
$228M
Gross Profit
$52M
$41M
$25M
$28M
$33M
$46M
$37M
$28M
$12M
$40M
$37M
$57M
$102M
$99M
$76M
$75M
SG&A Expense
$32M
$32M
$21M
$21M
$19M
$20M
$27M
$27M
$22M
$19M
$15M
$21M
$118M
$19M
$19M
$19M
Operating Income
$9M
$-2M
$-3M
$-842.0K
$7M
$17M
$3M
$-6M
$-24M
$-75M
$15M
$29M
$-23M
$70M
$49M
$48M
Other Non-op
$383.0K
$-1M
$-315.0K
$443.0K
$-18.0K
$-518.0K
$-576.0K
$-386.0K
$-20.0K
$-282.0K
$-662.0K
$-874.0K
$-296.0K
$-539.0K
$-1M
$-1M
Pretax Income
$10M
$-3M
$-4M
$-399.0K
$7M
$17M
$3M
$-6M
$-24M
$-75M
$14M
$28M
$-23M
$70M
$48M
$47M
Income Tax
$2M
$-631.0K
$-1M
$311.0K
$2M
$4M
$179.0K
$-850.0K
$-5M
$-7M
$4M
$7M
$-5M
$16M
$11M
$11M
Net Income
$7M
$-2M
$-2M
$-702.0K
$5M
$13M
$2M
$-5M
$-19M
$-67M
$10M
$20M
$-17M
$52M
$35M
$35M
EPS (Basic)
$0.39
$-0.13
$-0.13
$-0.04
$0.23
$0.66
$0.12
$-0.25
$-0.93
$-3.28
$0.49
$0.98
$-0.86
$2.53
$1.73
$1.70
EPS (Diluted)
$0.39
$-0.13
$-0.13
$-0.04
$0.23
$0.66
$0.12
$-0.25
$-0.93
$-3.28
$0.49
$0.98
$-0.86
$2.51
$1.72
$1.69
Shares (Basic)
·
19,040,526
19,118,136
19,335,990
·
19,557,572
19,741,507
20,025,742
·
20,399,018
20,375,750
20,586,487
·
20,533,649
20,404,583
20,459,849
Shares (Diluted)
·
19,040,526
19,118,136
19,335,990
·
19,581,407
19,804,384
20,025,742
·
20,399,018
20,450,204
20,684,230
·
20,679,631
20,516,025
20,632,727
EBITDA
·
$-2M
$-3M
$-842.0K
·
$17M
$3M
$-6M
·
$-75M
$15M
$29M
·
$70M
$49M
$48M
Neraca26
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
$74M
$50M
$28M
$44M
$37M
$39M
$35M
$28M
$27M
$47M
$56M
$45M
·
$35M
$50M
$43M
Receivables
$33M
$30M
$15M
$35M
$23M
$42M
$16M
$35M
$23M
$45M
$27M
$65M
·
$81M
$55M
$46M
Inventory
$180M
$205M
$147M
$145M
$142M
$148M
$145M
$147M
$146M
$155M
$158M
$174M
·
$185M
$186M
$182M
Prepaid Expense
$18M
$20M
$22M
$21M
$15M
$6M
$10M
$12M
$6M
$9M
$12M
$12M
·
$7M
$11M
·
Current Assets
$309M
$307M
$215M
$248M
$220M
$238M
$206M
$222M
$202M
$256M
$253M
$297M
·
$308M
$302M
$281M
PP&E (Net)
$250M
$245M
$228M
$232M
$236M
$237M
$243M
$245M
$245M
$251M
$245M
$238M
·
$198M
$183M
$178M
PP&E (Gross)
$418M
$405M
$380M
$376M
$372M
$365M
$363M
$358M
$353M
$352M
$341M
$327M
·
$276M
$255M
$245M
Accum. Depreciation
$169M
$160M
$152M
$144M
$136M
$127M
$120M
$112M
$108M
$101M
$96M
$89M
·
$77M
$72M
$67M
Goodwill
$79M
$85M
$51M
$51M
$51M
$51M
$51M
$52M
$51M
$51M
$101M
$100M
$101M
$101M
$101M
$100M
Intangibles
$296M
$307M
$165M
$167M
$169M
$170M
$172M
$174M
$175M
$177M
$218M
$220M
·
$223M
$225M
$227M
Other Non-current Assets
$13M
$13M
$6M
$7M
$7M
$8M
$8M
$7M
$8M
$9M
$9M
$10M
·
$9M
$10M
$10M
Total Assets
$996M
$1.01B
$716M
$756M
$735M
$759M
$739M
$759M
$740M
$798M
$880M
$922M
·
$882M
$861M
$838M
Accounts Payable
$47M
$63M
$21M
$39M
$24M
$42M
$29M
$32M
$19M
$39M
$28M
$38M
·
$51M
$41M
$52M
Accrued Liabilities
$168M
$168M
$116M
$112M
$110M
$106M
$106M
$111M
$119M
$109M
$107M
$109M
·
$91M
$86M
$82M
Current Liabilities
$215M
$234M
$138M
$152M
$135M
$148M
$136M
$143M
$139M
$153M
$139M
$152M
·
$147M
$132M
$148M
Capital Leases
$7M
$8M
$4M
$4M
$5M
$5M
$6M
$5M
$6M
$6M
$7M
$7M
·
$8M
$9M
$9M
Deferred Tax
$15M
$13M
$13M
$14M
$15M
$16M
$17M
$18M
$18M
$18M
$29M
$29M
·
$28M
$28M
$27M
Other Non-current Liabilities
$33M
$34M
$6M
$7M
$7M
$8M
$8M
$8M
$8M
$9M
$9M
$9M
·
$10M
$11M
$11M
Total Liabilities
$468M
$485M
$216M
$235M
$215M
$241M
$224M
$237M
$205M
$235M
$251M
$295M
·
$249M
$282M
$298M
Long-term Debt
$165M
$165M
$20M
$23M
$18M
$28M
$23M
$28M
$0
$15M
$35M
$65M
·
$20M
$70M
$70M
Total Debt
·
$165M
$20M
$23M
·
$28M
$23M
$28M
·
$15M
$35M
$65M
·
$20M
$70M
$70M
Paid-in Capital
$49M
$47M
$17M
$37M
$35M
$39M
$48M
$56M
$64M
$73M
$68M
$78M
·
$85M
$79M
$78M
Retained Earnings
$486M
$479M
$482M
$484M
$485M
$480M
$467M
$465M
$470M
$489M
$556M
$546M
·
$543M
$491M
$456M
AOCI
$-11M
$-9M
$-4M
$-4M
$-5M
$-6M
$-6M
$-3M
$-4M
$-5M
$-4M
$-5M
·
$-4M
$-4M
·
Stockholders' Equity
$524M
$518M
$495M
$516M
$515M
$513M
$510M
$518M
$530M
$557M
$620M
$619M
·
$624M
$567M
$530M
Liabilities + Equity
$996M
$1.01B
$716M
$756M
$735M
$759M
$739M
$759M
$740M
$798M
$880M
$922M
·
$882M
$861M
$838M
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
$1M
$1M
$2M
$2M
$264.0K
$2M
$2M
$2M
$2M
$-137.0K
$1M
$492.0K
$2M
$2M
$2M
Deferred Tax
·
·
·
·
$2M
$3M
$-146.0K
$-1M
$-5M
$-9M
$5M
$4M
$-20M
$768.0K
$1M
$1M
Amort. of Intangibles
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Operating Cash Flow
$27M
$21M
$13M
$7M
$21M
$15M
$28M
$-8M
$16M
$24M
$64M
$-48M
$77M
$57M
$19M
$32M
CapEx
$10M
$6M
$4M
$4M
$7M
$7M
$6M
$9M
$12M
$12M
$13M
$40M
$11M
$21M
$10M
$12M
Investing Cash Flow
$-2M
$-132M
$-4M
$-4M
$-7M
$-7M
$-5M
$-9M
$-12M
$-12M
$-13M
$-40M
$-11M
$-21M
$-10M
$-12M
Stock Repurchased
$0
$13M
$21M
$0
$6M
$10M
$10M
$10M
$10M
$0
$10M
$10M
$0
$0
$0
$8M
Net Stock Activity
·
·
·
$0
·
·
·
$-10M
·
·
·
$-10M
·
·
·
$-8M
Financing Cash Flow
$-552.0K
$132M
$-24M
$5M
$-16M
$-5M
$-15M
$18M
$-25M
$-20M
$-41M
$55M
$-22M
$-51M
$-3M
$-60M
Net Change in Cash
$24M
$22M
$-16M
$7M
$-2M
$4M
$7M
$714.0K
$-20M
$-9M
$10M
$-33M
$44M
$-15M
$7M
$-41M
Taxes Paid
$820.0K
$70.0K
$245.0K
$-230.0K
$-1M
$-179.0K
$-562.0K
$137.0K
$134.0K
$36.0K
·
·
·
·
·
·
Free Cash Flow
·
·
·
$2M
·
·
·
$-17M
·
·
·
$-88M
·
·
·
$19M
Profitabilitas8
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
Gross Margin
·
17.5%
13.3%
14.3%
·
20.0%
18.7%
16.4%
·
19.8%
17.8%
22.2%
·
26.3%
22.3%
24.7%
Operating Margin
·
-0.81%
-1.8%
-0.43%
·
7.6%
1.6%
-3.3%
·
-36.8%
7.0%
11.2%
·
18.7%
14.4%
16.0%
Net Margin
·
-1.0%
-1.3%
-0.36%
·
5.6%
1.2%
-2.9%
·
-32.9%
4.7%
7.9%
·
13.8%
10.4%
11.5%
Pretax Margin
·
-1.3%
-2.0%
-0.20%
·
7.4%
1.3%
-3.5%
·
-37.0%
6.7%
10.8%
·
18.6%
14.1%
15.6%
EBITDA Margin
·
-0.81%
-1.8%
-0.43%
·
7.6%
1.6%
-3.3%
·
-36.8%
7.0%
11.2%
·
18.7%
14.4%
16.0%
ROA
·
-0.27%
-0.34%
-0.09%
·
1.7%
0.29%
-0.60%
·
-8.0%
1.1%
2.3%
·
6.1%
4.3%
4.4%
ROE
·
-0.47%
-0.49%
-0.14%
·
2.4%
0.42%
-0.89%
·
-11.3%
1.7%
3.5%
·
9.6%
7.1%
7.5%
ROIC
·
-0.22%
-0.45%
-0.28%
·
2.5%
0.56%
-0.88%
·
-11.8%
1.6%
3.1%
·
8.4%
5.9%
6.2%
Likuiditas & Solvabilitas4
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
Current Ratio
·
1.3
1.6
1.6
·
1.6
1.5
1.6
·
1.7
1.8
1.9
·
2.1
2.3
1.9
Quick Ratio
·
0.3
0.3
0.5
·
0.5
0.4
0.4
·
0.6
0.6
0.7
·
0.8
0.8
0.6
Debt / Equity
·
0.3
0.0
0.0
·
0.1
0.0
0.1
·
0.0
0.1
0.1
·
0.0
0.1
0.1
LT Debt / Equity
·
0.3
0.0
0.0
·
0.1
0.0
0.1
·
0.0
0.1
0.1
·
0.0
0.1
0.1
Efisiensi3
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
·
0.3
0.3
0.3
·
0.3
0.2
0.2
·
0.2
0.2
0.3
·
0.4
0.4
0.4
Inventory Turnover
·
1.1
1.1
1.1
·
1.2
1.1
0.9
·
1.0
1.0
1.1
·
1.6
1.6
1.4
Receivables Turnover
·
6.5
12.1
5.6
·
5.2
9.1
3.4
·
3.2
5.1
4.6
·
5.8
8.8
6.9
Per Saham3
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 / Share
·
$12.38
$9.87
$10.07
·
$11.68
$10.11
$8.57
·
$9.97
$10.32
$12.37
·
$18.14
$16.51
$14.65
Cash Flow / Share
·
·
·
$0.34
·
·
·
$-0.42
·
·
·
$-2.34
·
·
·
$1.54
EPS (TTM)
·
$-0.07
$0.72
$0.97
·
$-0.40
$-4.34
$-3.97
·
$-2.67
$3.12
$4.35
·
$8.23
$8.23
$7.92
Valuasi (TTM)4
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 TTM
·
$826M
$819M
$831M
·
$759M
$734M
$745M
·
$1.04B
$1.21B
$1.34B
·
$1.37B
$1.34B
$1.26B
Net Income TTM
·
$-905.0K
$14M
$19M
·
$-9M
$-89M
$-81M
·
$-54M
$65M
$90M
·
$170M
$171M
$166M
P/E
·
-370.3
39.2
33.5
·
-76.7
-8.7
-9.8
·
-16.2
17.6
11.3
·
6.9
6.5
6.1
Earnings Yield
·
-0.27%
2.5%
3.0%
·
-1.3%
-11.6%
-10.2%
·
-6.2%
5.7%
8.9%
·
14.6%
15.4%
16.5%
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
$915M
$808M
$829M
$1.39B
$1.21B
Margin Kotor %
16.0%
17.8%
17.7%
25.3%
25.5%
Margin Operasi %
0.34%
2.7%
-6.8%
10.4%
17.6%
Laba Bersih
$2M
$15M
$-56M
$105M
$158M
EPS Dilusian
$0.09
$0.76
$-2.74
$5.06
$7.51
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Utang / Ekuitas
0.3
0.0
·
0.0
0.2
Rasio Lancar
1.4
1.6
1.5
1.4
2.1
Rasio Cepat
0.5
0.4
0.4
0.6
1.0
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Arus Kas Bebas
$43M
$29M
$-20M
$130M
$110M
Pemilik institusional (13F)
150 pengaju
· $538.4M 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.
Pemegang150
Nilai yang dipegang$538.4M
Posisi baru27
Posisi yang keluar21
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
27 (+2 vs Kuartal sebelumnya)
21 (-2 vs Kuartal sebelumnya)
65 (+19 vs Kuartal sebelumnya)
32 (-13 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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
BC-MB GP, Black Canyon Direct Investment Fund L.P., The Canyon Value Realization Master Fund, L.P., Black Canyon Capital LLC, Black Canyon Investments LLC, Black Canyon Investments L.P., Michael K. Hooks, Mark W. Lanigan
×4 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
20 orang dalam
· 9 pejabat · 13 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 26 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.