Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-0.55%
Laporan BerikutnyaOkt 15, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 17, 2026
$0.76
$0.83
-8.2%
31 Maret 2026
$0.77
$0.73
4.8%
31 Des. 2025
$0.68
$0.68
-0.50%
30 Sep. 2025
$0.67
$0.68
-1.7%
30 Juni 2025
$0.65
$0.64
1.2%
31 Maret 2025
$0.63
$0.62
1.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Interest Expense
·
·
$91M
$28M
$5M
$11M
$22M
$15M
Interest Income
$221M
$213M
$193M
$147M
$109M
$78M
$83M
$73M
Pretax Income
$93M
$87M
$72M
$91M
$83M
$49M
$61M
$56M
Income Tax
$24M
$23M
$20M
$29M
$21M
$12M
$16M
$15M
Net Income
$69M
$65M
$52M
$63M
$62M
$36M
$45M
$41M
EPS (Basic)
$2.66
$2.55
$2.05
$2.46
$2.41
$1.42
$1.82
$1.71
EPS (Diluted)
$2.64
$2.52
$2.02
$2.44
$2.39
$1.41
$1.81
$1.69
Shares (Basic)
25,733,733
25,283,345
25,205,489
25,409,654
25,572,005
25,613,881
24,533,180
24,184,790
Shares (Diluted)
26,005,582
25,582,121
25,518,516
25,688,696
25,788,781
25,798,549
24,729,535
24,475,698
EBITDA
$4M
·
$3M
$4M
$3M
$3M
$3M
·
Neraca15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Cash & Equivalents
$384M
$250M
$145M
$179M
$441M
$151M
$276M
$138M
PP&E (Net)
$30M
$18M
$18M
$14M
$13M
$14M
$14M
$14M
PP&E (Gross)
$48M
$28M
$28M
$23M
$21M
$21M
$20M
$19M
Accum. Depreciation
$18M
$10M
$10M
$9M
$8M
$7M
$6M
$5M
Goodwill
$56M
·
·
·
·
·
·
·
Intangibles
$13M
·
·
·
·
·
·
·
Total Assets
$4.77B
$3.59B
$3.50B
$3.43B
$3.11B
$1.90B
$1.63B
$1.43B
Total Liabilities
$4.22B
$3.17B
$3.12B
$3.08B
$2.82B
$1.65B
$1.42B
$1.26B
Common Stock
$1M
$254.0K
$252.0K
$252.0K
$255.0K
$257.0K
$255.0K
$242.0K
Paid-in Capital
$139M
$49M
$46M
$45M
$52M
$56M
$54M
$40M
Retained Earnings
$403M
$359M
$315M
$286M
$239M
$189M
$163M
$129M
AOCI
$2M
$13M
$20M
$18M
$-168.0K
$195.0K
$-1.0K
$-104.0K
Stockholders' Equity
$544M
$421M
$382M
$349M
$290M
$245M
$217M
$169M
Liabilities + Equity
$4.77B
$3.59B
$3.50B
$3.43B
$3.11B
$1.90B
$1.63B
$1.43B
Shares Outstanding
28,817,967
25,402,782
25,205,506
25,169,709
25,465,236
25,674,573
25,529,891
24,258,062
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
D&A
$4M
$3M
$3M
$4M
$3M
$3M
$3M
$899.0K
Deferred Tax
$643.0K
$350.0K
$1M
$-3M
$-3M
$-2M
$1M
$355.0K
Amort. of Intangibles
$106.0K
·
·
·
·
·
·
·
Other Non-cash
$-35M
·
$27M
$71M
$4M
$105M
$-16M
·
Operating Cash Flow
$38M
$64M
$82M
$135M
$65M
$143M
$32M
$-161M
CapEx
$674.0K
$1M
$5M
$2M
$384.0K
$537.0K
$1M
$3M
Investing Cash Flow
$127M
$6M
$-110M
$-652M
$-931M
$-478M
$-18M
$109M
Stock Issued
·
·
·
·
·
·
$14M
·
Stock Repurchased
$3M
$10.0K
$2M
$8M
$6M
·
$1M
·
Net Stock Activity
$-3M
·
$-2M
$-8M
$-6M
·
$12M
·
Dividends Paid
$25M
$21M
$18M
$15M
$12M
$10M
$10M
$9M
Financing Cash Flow
$-31M
$36M
$-7M
$255M
$1.16B
$210M
$124M
$94M
Taxes Paid
$22M
$22M
$18M
$34M
$24M
$15M
$12M
$10M
Free Cash Flow
$37M
·
$77M
$132M
$65M
$142M
$31M
·
Levered FCF
·
·
$12M
$113M
$62M
$133M
$15M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Net Margin
44.0%
·
43.1%
45.1%
44.7%
39.0%
44.3%
·
Pretax Margin
59.6%
·
60.1%
65.7%
59.9%
52.2%
60.3%
·
EBITDA Margin
2.3%
·
2.2%
2.8%
2.0%
3.1%
2.7%
·
ROA
1.6%
·
1.5%
1.9%
2.5%
2.1%
2.9%
·
ROE
14.0%
·
13.5%
17.9%
21.8%
15.1%
21.8%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Asset Turnover
0.0
·
0.0
0.0
0.1
0.1
0.1
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Book Value / Share
$18.88
·
$15.14
$13.88
$11.40
$9.54
$8.49
·
Revenue / Share
$5.98
·
$4.69
$5.40
$5.35
$3.62
$4.08
·
Cash Flow / Share
$1.45
·
$3.22
$5.24
$2.54
$5.53
$1.30
·
Cash / Share
$13.31
·
$5.75
$7.13
$17.33
$5.87
$10.83
·
Dividend / Share
$0.96
$0.83
$0.72
$0.60
$0.46
$0.40
$0.42
$-0.38
EPS (TTM)
$2.64
$2.52
$2.02
$2.44
$2.39
$1.41
$1.81
·
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue YoY
10.2%
18.0%
-13.1%
-0.09%
47.7%
·
·
·
Revenue CAGR 3Y
4.2%
0.80%
8.6%
·
·
·
·
·
Revenue CAGR 5Y
10.8%
·
·
·
·
·
·
·
EPS YoY
4.8%
24.8%
-17.2%
2.1%
69.5%
·
·
·
EPS CAGR 3Y
2.7%
1.8%
12.7%
·
·
·
·
·
EPS CAGR 5Y
13.4%
·
·
·
·
·
·
·
Net Income YoY
6.2%
25.0%
-17.5%
1.5%
69.5%
·
·
·
Net Income CAGR 3Y
3.1%
1.5%
12.3%
·
·
·
·
·
Net Income CAGR 5Y
13.5%
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
19.3%
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
Revenue TTM
$156M
$141M
$120M
$138M
$138M
$93M
$101M
·
Net Income TTM
$69M
$65M
$52M
$63M
$62M
$36M
$45M
·
Market Cap
$765M
·
$605M
$544M
$701M
$370M
$447M
·
P/E
10.1
12.7
11.9
8.9
11.5
10.2
9.7
·
P/S
4.9
·
5.1
4.0
5.1
4.0
4.4
·
P/B
1.4
·
1.6
1.6
2.4
1.5
2.1
·
P / Tangible Book
1.6
1.9
1.6
1.6
2.4
1.5
·
·
P / Cash Flow
20.3
·
7.4
4.0
10.7
2.6
13.9
·
P / FCF
20.7
·
7.8
4.1
10.8
2.6
14.4
·
Dividend Yield
3.2%
·
3.0%
2.8%
1.7%
2.8%
2.3%
·
Earnings Yield
10.0%
7.9%
8.4%
11.3%
8.7%
9.8%
10.3%
·
Payout Ratio
36.2%
·
35.3%
24.4%
19.1%
28.3%
23.2%
·
Annual Payout
$25M
$21M
$18M
$15M
$12M
$10M
$10M
·
Laporan Laba Rugi10
Metrik
Tren
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
Q4 2022
Q3 2022
Interest Expense
·
·
·
·
·
·
·
·
$23M
$25M
·
$25M
$23M
$20M
·
$9M
Interest Income
$70M
$71M
$60M
$54M
$54M
$53M
$53M
$54M
$54M
$52M
$51M
$49M
$47M
$46M
$44M
$38M
Pretax Income
$31M
$30M
$23M
$24M
$24M
$22M
$21M
$23M
$23M
$20M
$16M
$16M
$19M
$22M
$20M
$24M
Income Tax
$8M
$8M
$5M
$7M
$7M
$6M
$5M
$6M
$6M
$6M
$5M
$4M
$6M
$6M
$9M
$7M
Net Income
$22M
$22M
$18M
$17M
$17M
$16M
$16M
$17M
$17M
$15M
$11M
$11M
$13M
$16M
$10M
$17M
EPS (Basic)
$0.77
$0.78
$0.68
$0.68
$0.66
$0.64
$0.64
$0.66
$0.67
$0.58
$0.45
$0.45
$0.52
$0.63
$0.41
$0.66
EPS (Diluted)
$0.76
$0.77
$0.69
$0.67
$0.65
$0.63
$0.64
$0.65
$0.66
$0.57
$0.44
$0.45
$0.51
$0.62
$0.39
$0.66
Shares (Basic)
28,698,662
28,779,534
·
25,537,746
25,445,024
25,402,782
·
25,331,916
25,245,842
25,205,506
·
25,274,665
25,188,567
25,144,683
·
25,433,307
Shares (Diluted)
28,949,200
29,051,061
·
25,811,422
25,715,206
25,707,989
·
25,674,858
25,568,533
25,548,089
·
25,591,874
25,477,143
25,405,855
·
25,702,023
EBITDA
·
$686.0K
·
·
·
$832.0K
·
·
·
$752.0K
·
·
·
$705.0K
·
·
Neraca15
Metrik
Tren
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
Q4 2022
Q3 2022
Cash & Equivalents
$267M
$388M
$384M
$227M
$286M
$285M
$250M
$291M
$328M
$259M
·
$282M
$263M
$224M
·
$180M
PP&E (Net)
$30M
$30M
$30M
$18M
$18M
$18M
$18M
$18M
$18M
$18M
·
$17M
$16M
$15M
·
$14M
PP&E (Gross)
·
·
$48M
·
·
·
$28M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$18M
·
·
·
$10M
·
·
·
·
·
·
·
·
·
Goodwill
$56M
$56M
$56M
·
·
·
·
·
·
·
·
·
·
·
·
·
Intangibles
$12M
$12M
$13M
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$4.52B
$4.69B
$4.77B
$3.63B
$3.62B
$3.66B
$3.59B
$3.57B
$3.62B
$3.65B
·
$3.51B
$3.48B
$3.42B
·
$3.35B
Total Liabilities
$3.95B
$4.13B
$4.22B
$3.18B
$3.18B
$3.23B
$3.17B
$3.16B
$3.21B
$3.25B
·
$3.13B
$3.10B
$3.07B
·
$3.00B
Common Stock
$288.0K
$286.0K
$1M
$255.0K
$255.0K
$254.0K
$254.0K
$253.0K
$253.0K
$252.0K
·
$252.0K
$253.0K
$251.0K
·
$254.0K
Paid-in Capital
$136M
$136M
$139M
$51M
$50M
$50M
$49M
$47M
$47M
$46M
·
$46M
$46M
$45M
·
$49M
Retained Earnings
$432M
$418M
$403M
$391M
$380M
$369M
$359M
$348M
$337M
$325M
·
$309M
$302M
$293M
·
$279M
AOCI
$-75.0K
$589.0K
$2M
$4M
$6M
$9M
$13M
$11M
$24M
$25M
·
$30M
$26M
$15M
·
$20M
Stockholders' Equity
$568M
$554M
$544M
$446M
$436M
$428M
$421M
$407M
$407M
$397M
$382M
$385M
$373M
$353M
$349M
$349M
Liabilities + Equity
$4.52B
$4.69B
$4.77B
$3.63B
$3.62B
$3.66B
$3.59B
$3.57B
$3.62B
$3.65B
·
$3.51B
$3.48B
$3.42B
·
$3.35B
Shares Outstanding
28,781,229
28,660,042
28,817,967
25,537,746
25,537,746
25,402,782
25,402,782
25,331,916
25,331,916
25,205,506
·
25,241,157
25,279,846
25,143,675
·
25,370,417
Arus Kas12
Metrik
Tren
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
Q4 2022
Q3 2022
D&A
$-1M
$686.0K
$859.0K
$970.0K
$850.0K
$832.0K
$760.0K
$726.0K
$722.0K
$752.0K
$727.0K
$711.0K
$544.0K
$705.0K
$1M
$1M
Other Non-cash
·
$23M
·
·
·
$-5M
·
·
·
$21M
·
·
·
$9M
·
·
Operating Cash Flow
$25M
$46M
$-5M
$16M
$14M
$12M
$19M
$-11M
$19M
$36M
$-8M
$18M
$47M
$26M
$-9M
$-2M
CapEx
·
·
$225.0K
$261.0K
$118.0K
$70.0K
$409.0K
$280.0K
$354.0K
$243.0K
$943.0K
$1M
$1M
$1M
$925.0K
$1M
Investing Cash Flow
$50M
$74M
$179M
$-72M
$40M
$-20M
$-69M
$3M
$98M
$-25M
$-136M
$-13M
$-8M
$47M
$-79M
$-210M
Stock Repurchased
$0
$4M
$3M
$0
·
·
$0
$0
·
·
$706.0K
$761.0K
$0
$553.0K
$4M
$2M
Net Stock Activity
·
$-4M
·
·
·
·
·
·
·
·
·
·
·
$-553.0K
·
·
Dividends Paid
$8M
$7M
$6M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
Financing Cash Flow
$-196M
$-116M
$-17M
$-3M
$-53M
$43M
$9M
$-28M
$-48M
$103M
$7M
$14M
$-138.0K
$-28M
$88M
$168M
Taxes Paid
$3M
$557.0K
$3M
$6M
$11M
$1M
$5M
$7M
$9M
$225.0K
$4M
$6M
$7M
$686.0K
$11M
$9M
Free Cash Flow
·
·
·
·
·
$12M
·
·
·
$36M
·
·
·
$24M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$18M
·
·
·
$10M
·
·
Profitabilitas5
Metrik
Tren
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
Q4 2022
Q3 2022
Net Margin
44.4%
43.9%
·
45.5%
44.4%
45.3%
·
45.3%
46.7%
44.8%
·
42.2%
44.1%
48.8%
·
48.4%
Pretax Margin
61.5%
59.4%
·
62.8%
62.4%
61.3%
·
61.4%
64.4%
62.6%
·
57.9%
62.6%
66.9%
·
68.5%
EBITDA Margin
·
1.4%
·
·
·
2.3%
·
·
·
2.3%
·
·
·
2.2%
·
·
ROA
0.54%
0.53%
·
0.48%
0.47%
0.45%
·
0.47%
0.48%
0.41%
·
0.33%
0.39%
0.48%
·
0.55%
ROE
4.4%
4.5%
·
4.0%
4.0%
4.0%
·
4.2%
4.3%
3.9%
·
3.1%
3.8%
4.7%
·
5.4%
Efisiensi1
Metrik
Tren
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
Q4 2022
Q3 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
Per Saham6
Metrik
Tren
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
Q4 2022
Q3 2022
Book Value / Share
$19.73
$19.34
·
$17.46
$17.08
$16.85
·
$16.07
$16.08
$15.73
·
$15.24
$14.76
$14.04
·
$13.76
Revenue / Share
$1.72
$1.75
·
$1.47
$1.47
$1.40
·
$1.44
$1.42
$1.28
·
$1.06
$1.17
$1.27
·
$1.36
Cash Flow / Share
·
$1.58
·
·
·
$0.46
·
·
·
$1.42
·
·
·
$1.00
·
·
Cash / Share
$9.27
$13.52
·
$8.89
$11.20
$11.22
·
$11.50
$12.94
$10.27
·
$11.17
$10.39
$8.91
·
$7.08
Dividend / Share
$0.29
$0.25
$0.25
$0.25
$0.23
$0.23
$0.23
$0.20
$0.20
$0.20
$0.18
$0.18
$0.18
$0.18
$0.15
$0.15
EPS (TTM)
$2.89
$2.78
·
$2.59
$2.57
$2.58
·
$2.32
$2.12
$1.97
·
$1.97
$2.18
$2.30
·
$2.72
Valuasi (TTM)12
Metrik
Tren
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
Q4 2022
Q3 2022
Revenue TTM
$182M
$170M
·
$147M
$146M
$145M
·
$137M
$127M
$120M
·
$119M
$127M
$132M
·
$145M
Net Income TTM
$80M
$75M
·
$67M
$66M
$66M
·
$60M
$54M
$51M
·
$50M
$56M
$59M
·
$70M
Market Cap
$1.03B
$822M
·
$707M
$730M
$700M
·
$776M
$669M
$629M
·
$497M
$452M
$430M
·
$498M
P/E
12.4
10.3
·
10.7
11.1
10.7
·
13.2
12.5
12.7
·
10.0
8.2
7.4
·
7.2
P/S
5.7
4.8
·
4.8
5.0
4.8
·
5.7
5.3
5.2
·
4.2
3.6
3.3
·
3.4
P/B
1.8
1.5
·
1.6
1.7
1.6
·
1.9
1.6
1.6
·
1.3
1.2
1.2
·
1.4
P / Tangible Book
2.1
1.7
·
1.6
1.7
1.6
·
1.9
1.6
1.6
·
1.3
1.2
1.2
·
1.4
P / Cash Flow
·
17.9
·
·
·
58.8
·
·
·
17.3
·
·
·
16.8
·
·
Dividend Yield
2.8%
3.2%
·
3.5%
3.1%
3.1%
·
2.5%
2.9%
3.0%
·
3.5%
3.7%
3.7%
·
3.0%
Earnings Yield
8.1%
9.7%
·
9.3%
9.0%
9.4%
·
7.6%
8.0%
7.9%
·
10.0%
12.2%
13.5%
·
13.9%
Payout Ratio
·
32.3%
·
·
·
35.9%
·
·
·
34.4%
·
·
·
28.8%
·
·
Annual Payout
$29M
$26M
·
$24M
$23M
$22M
·
$20M
$19M
$19M
·
$17M
$17M
$16M
·
$15M
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
$69M
$65M
$52M
$63M
$62M
EPS Dilusian
$2.64
$2.52
$2.02
$2.44
$2.39
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$37M
·
$77M
$132M
$65M
Pemilik institusional (13F)
121 pengaju
· $304.3M 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.
Pemegang121
Nilai yang dipegang$304.3M
Posisi baru19
Posisi yang keluar10
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
19 (-3 vs Kuartal sebelumnya)
10 (+3 vs Kuartal sebelumnya)
55 (+11 vs Kuartal sebelumnya)
13 (-11 vs Kuartal sebelumnya)
+748K
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 25 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.