Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$320.3K
·
·
·
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-rata25.2%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.34
$0.28
20.8%
31 Maret 2026
$0.38
$0.35
8.3%
31 Des. 2025
$0.26
$0.19
40.1%
30 Sep. 2025
$0.24
$0.18
30.7%
30 Juni 2025
$0.22
$0.19
14.5%
31 Maret 2025
$0.36
$0.26
36.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$180M
$172M
$173M
$145M
$120M
$101M
$85M
$64M
$45M
$35M
R&D Expense
$35M
$35M
$29M
$30M
$28M
$23M
$22M
$18M
$10M
$8M
SG&A Expense
$44M
$53M
$43M
$27M
$22M
$22M
$20M
$17M
$11M
$9M
Operating Expenses
$163M
$170M
$157M
$133M
·
·
·
·
·
·
Operating Income
$17M
$2M
$16M
$12M
$13M
$9M
$-5M
$-8M
$3M
$2M
Interest Expense
·
·
$9M
$8M
$5M
$0
$0
·
·
·
Other Non-op
$5M
$6M
$4M
$-366.0K
$654.0K
$541.0K
$602.0K
$-935.0K
$402.0K
$134.0K
Pretax Income
$12M
$-909.0K
$10M
$4M
$9M
$9M
$-4M
$-9M
$3M
$2M
Income Tax
$3M
$-4M
$2M
$-92.0K
$824.0K
$2M
$-3M
$3M
$-11M
$-1.0K
Net Income
$9M
$3M
$8M
$4M
$8M
$8M
$-724.0K
$-12M
$14M
$2M
EPS (Basic)
$0.19
$0.07
$0.18
$0.08
$0.18
$0.19
$-0.02
$-0.33
$0.43
$0.06
EPS (Diluted)
$0.19
$0.07
$0.17
$0.08
$0.18
$0.18
$-0.02
$-0.33
$0.40
$0.06
Shares (Basic)
45,716,000
46,560,000
45,533,000
44,595,000
43,509,000
41,410,000
39,341,000
35,811,000
33,083,000
31,587,000
Shares (Diluted)
46,926,000
47,468,000
46,461,000
45,780,000
45,083,000
42,533,000
39,341,000
35,811,000
35,537,000
33,819,000
EBITDA
$18M
$4M
$17M
$13M
$15M
·
$-3M
$-7M
$3M
$2M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$154M
$93M
$59M
$32M
$30M
$20M
$17M
$9M
$12M
$9M
Short-term Investments
$39M
$37M
$75M
$58M
$149M
$40M
$17M
$8M
$30M
$25M
Receivables
$37M
$32M
$32M
$36M
$17M
$16M
$15M
$17M
$7M
$5M
Prepaid Expense
$3M
$5M
$4M
$2M
$2M
$1M
$1M
$2M
$911.0K
·
Other Current Assets
$3M
$3M
$2M
$3M
$2M
$2M
$2M
$1M
$298.0K
$1M
Current Assets
$248M
$185M
$190M
$138M
$204M
$84M
$54M
$38M
$51M
$40M
PP&E (Net)
$2M
$3M
$3M
$3M
$4M
$4M
$4M
$5M
$613.0K
$440.0K
PP&E (Gross)
$9M
$9M
$11M
$10M
$8M
$9M
$8M
$8M
$3M
$3M
Accum. Depreciation
$6M
$6M
$8M
$6M
$5M
$6M
$4M
$3M
$3M
$2M
Goodwill
$133M
$132M
$124M
$116M
$63M
$36M
$33M
$34M
$3M
$3M
Intangibles
$40M
$54M
$65M
$76M
$29M
$19M
$24M
$33M
$2M
$3M
Other Non-current Assets
$2M
$2M
$2M
$2M
$6M
$6M
$2M
$2M
$74.0K
$40.0K
Total Assets
$459M
$414M
$405M
$364M
$420M
$169M
$136M
$127M
$72M
$48M
Accounts Payable
$4M
$7M
$8M
$5M
$3M
$4M
$4M
$4M
$2M
$1M
Accrued Liabilities
$343.0K
$424.0K
$26.0K
$1M
$480.0K
·
·
·
·
·
Current Liabilities
$209M
$42M
$51M
$48M
$39M
$24M
$20M
$20M
$10M
$8M
Capital Leases
$2M
$4M
$3M
$4M
$7M
$5M
·
·
·
·
Deferred Tax
$295.0K
$4M
$6M
$10M
$4M
$5M
$6M
$8M
$0
·
Other Non-current Liabilities
$6M
$4M
$3M
$2M
$7M
$982.0K
$2M
$3M
$692.0K
$314.0K
Total Liabilities
$219M
$199M
$200M
$194M
$227M
$37M
$29M
$32M
$10M
$9M
Long-term Debt
$152M
$3M
·
·
·
·
·
·
·
·
Common Stock
$46.0K
$45.0K
$46.0K
$44.0K
$44.0K
$42.0K
$40.0K
$38.0K
$34.0K
$33.0K
Retained Earnings
$-26M
$-30M
$-9M
$-17M
$-6M
$-14M
$-21M
$-21M
$-17M
$-32M
Treasury Stock
$0
·
·
$0
$140.0K
$0
·
·
·
·
AOCI
$586.0K
$-2M
$-14M
$-28M
$-943.0K
$-323.0K
$-4M
$-586.0K
$147.0K
$-42.0K
Stockholders' Equity
$240M
$215M
$205M
$171M
$193M
$132M
$107M
$95M
$61M
$39M
Liabilities + Equity
$459M
$414M
$405M
$364M
$420M
$169M
$136M
$127M
$72M
$48M
Shares Outstanding
45,636,531
44,999,000
45,591,000
44,680,000
44,169,000
41,780,000
40,367,000
37,961,000
33,724,000
32,782,000
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$1M
$2M
$2M
$1M
$1M
$2M
$1M
$615.0K
$322.0K
$790.0K
Stock-based Comp
$17M
$13M
$10M
$13M
$12M
$10M
$10M
$9M
$5M
$4M
Deferred Tax
$-10M
$-10M
$-4M
$-2M
$-373.0K
$1M
·
·
·
·
Amort. of Intangibles
$14M
$15M
$17M
$14M
$8M
$6M
$7M
$4M
$591.0K
$598.0K
Restructuring
$840.0K
$2M
$2M
$2M
$0
$-114.0K
$3M
$0
$0
·
Other Non-cash
$38M
$24M
$16M
$11M
$16M
·
$4M
$8M
$-9M
·
Operating Cash Flow
$55M
$32M
$32M
$21M
$37M
$24M
$14M
$6M
$10M
$8M
CapEx
$1M
$1M
$1M
$1M
$1M
$803.0K
$1M
$4M
$488.0K
$250.0K
Investing Cash Flow
$6M
$29M
$-7M
$2M
$-170M
$-25M
$-11M
$-8M
$-8M
$-3M
Net Debt Issued
·
·
·
·
·
·
·
$-270.0K
·
·
Stock Repurchased
$5M
$24M
$0
$15M
$190.0K
$1M
$0
$0
·
·
Net Stock Activity
$-5M
$-24M
$0
$-15M
$-190.0K
·
·
·
·
·
Financing Cash Flow
$-2M
$-26M
$2M
$-21M
$144M
$3M
$4M
$-429.0K
$687.0K
$2M
Net Change in Cash
$61M
$35M
$27M
$2M
$10M
$3M
$8M
$-3M
$3M
$6M
Taxes Paid
$9M
$12M
$4M
$750.0K
$741.0K
$-451.0K
$310.0K
$402.0K
·
·
Free Cash Flow
$54M
$30M
$31M
$25M
$36M
·
$13M
$1M
$10M
$8M
Levered FCF
·
·
$24M
$16M
$31M
·
·
·
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Margin
9.3%
1.3%
9.0%
7.9%
11.1%
·
-5.4%
·
6.1%
5.3%
Net Margin
4.9%
1.9%
4.7%
2.1%
6.7%
·
-0.86%
·
31.1%
5.7%
Pretax Margin
6.5%
-0.53%
6.0%
1.9%
7.3%
·
-4.7%
·
7.0%
5.6%
EBITDA Margin
10.1%
2.3%
10.0%
8.8%
12.3%
·
-3.8%
·
6.8%
5.3%
ROA
2.0%
0.80%
2.1%
0.83%
2.7%
·
-0.55%
-11.9%
23.5%
4.5%
ROE
3.8%
1.5%
3.9%
1.8%
4.2%
·
-0.69%
-12.4%
27.9%
5.6%
ROIC
5.3%
-3.8%
5.9%
7.4%
6.2%
·
-0.78%
-11.1%
20.0%
4.6%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.2
4.4
3.7
3.2
5.2
·
2.7
1.8
5.3
4.8
Quick Ratio
1.1
3.8
3.2
2.9
5.0
·
2.4
1.7
5.2
4.7
Interest Coverage
·
·
1.7
1.4
2.6
·
·
·
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.4
0.4
0.4
0.4
·
0.6
·
0.8
0.8
Receivables Turnover
5.2
4.7
4.5
5.0
7.4
·
5.3
·
7.5
7.8
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$5.26
$4.77
$4.50
$3.81
$4.37
·
$2.66
$2.51
$1.82
$1.20
Revenue / Share
$3.83
$3.63
$3.71
$3.14
$2.66
·
$2.15
·
$1.28
$1.03
Cash Flow / Share
$1.18
$0.67
$0.68
$0.58
$0.83
·
$0.36
$0.16
$0.29
$0.23
Cash / Share
$3.38
$2.08
$1.29
$0.72
$0.69
·
$0.41
$0.24
$0.36
$0.27
EPS (TTM)
$0.19
$0.07
$0.17
$0.08
$0.18
$0.18
$-0.02
$-0.33
$0.40
$0.06
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
4.4%
-0.27%
19.2%
20.9%
18.2%
·
·
·
·
·
Revenue CAGR 3Y
7.5%
12.8%
19.4%
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.1%
·
·
·
·
·
·
·
·
·
EPS YoY
171.4%
-58.8%
112.5%
-55.6%
0.00%
·
·
·
·
·
EPS CAGR 3Y
33.4%
-27.0%
-1.9%
·
·
·
·
·
·
·
EPS CAGR 5Y
1.1%
·
·
·
·
·
·
·
·
·
Net Income YoY
168.3%
-59.2%
117.3%
-53.7%
2.1%
·
·
·
·
·
Net Income CAGR 3Y
33.5%
-25.7%
0.90%
·
·
·
·
·
·
·
Net Income CAGR 5Y
2.4%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$180M
$172M
$173M
$145M
$120M
$101M
$85M
$64M
$45M
$35M
Net Income TTM
$9M
$3M
$8M
$4M
$8M
$8M
$-724.0K
$-12M
$14M
$2M
Market Cap
$446M
$390M
$489M
$409M
$817M
·
$390M
$268M
$320M
$272M
P/E
51.4
123.9
63.1
114.5
102.8
70.8
-482.5
-21.4
23.8
138.2
P/S
2.5
2.3
2.8
2.8
6.8
·
4.6
4.2
7.1
7.8
P/B
1.9
1.8
2.4
2.4
4.2
·
3.6
2.8
5.2
6.9
P / Tangible Book
6.7
13.4
28.8
·
8.1
6.9
·
·
·
·
P / Cash Flow
8.1
12.3
15.5
15.5
21.9
·
27.3
47.6
30.7
34.6
P / FCF
8.2
12.9
16.0
16.2
22.7
·
29.5
202.9
32.2
35.7
Earnings Yield
1.9%
0.81%
1.6%
0.87%
0.97%
1.4%
-0.21%
-4.7%
4.2%
0.72%
Laporan Laba Rugi16
Metrik
Tren
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
Q4 2022
Revenue
$54M
$55M
$44M
$45M
$46M
$52M
$37M
$43M
$45M
$47M
$37M
$38M
$43M
$46M
$46M
$40M
Cost of Revenue
·
·
·
·
·
·
·
·
·
·
·
$6M
$6M
$6M
$5M
$5M
R&D Expense
$8M
$8M
$7M
$8M
$9M
$10M
$8M
$6M
$10M
$10M
$9M
$6M
$7M
$7M
$8M
$8M
SG&A Expense
$13M
$12M
$11M
$11M
$11M
$10M
$12M
$10M
$13M
$15M
$16M
$13M
$12M
$10M
$8M
$8M
Operating Expenses
$42M
$41M
$39M
$40M
$42M
$41M
$40M
$36M
$44M
$46M
$44M
$41M
$41M
$37M
$37M
$36M
Operating Income
$12M
$14M
$5M
$5M
$4M
$11M
$-3M
$8M
$734.0K
$698.0K
$-7M
$-3M
$2M
$9M
$8M
$4M
Interest Expense
·
·
·
·
·
·
·
·
·
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Other Non-op
$347.0K
$637.0K
$2M
$1M
$2M
$1M
$563.0K
$2M
$1M
$1M
$2M
$2M
$925.0K
$454.0K
$336.0K
$-365.0K
Pretax Income
$11M
$13M
$4M
$3M
$3M
$10M
$-5M
$7M
$-159.0K
$-415.0K
$-8M
$-4M
$355.0K
$7M
$7M
$1M
Income Tax
$3M
$3M
$2M
$1M
$749.0K
$916.0K
$-297.0K
$-1M
$-375.0K
$-697.0K
$-2M
$-2M
$783.0K
$2M
$2M
$976.0K
Net Income
$8M
$10M
$3M
$2M
$2M
$9M
$-5M
$9M
$216.0K
$282.0K
$-6M
$-1M
$-428.0K
$5M
$5M
$350.0K
EPS (Basic)
$0.19
$0.21
$0.06
$0.04
$0.05
$0.20
$-0.10
$0.19
$0.00
$0.01
$-0.13
$-0.03
$-0.01
$0.11
$0.11
$0.00
EPS (Diluted)
$0.17
$0.20
$0.06
$0.04
$0.05
$0.20
$-0.10
$0.19
$0.00
$0.01
$-0.13
$-0.03
$-0.01
$0.11
$0.10
$0.00
Shares (Basic)
45,175,000
45,050,000
45,702,000
·
45,894,000
45,651,000
45,195,000
·
47,017,000
46,896,000
46,294,000
45,997,000
46,002,000
45,377,000
44,930,000
44,661,000
Shares (Diluted)
48,709,000
48,535,000
47,162,000
·
46,848,000
46,610,000
45,195,000
·
48,307,000
48,041,000
46,294,000
47,050,000
46,473,000
45,780,000
45,634,000
45,311,000
EBITDA
$12M
$14M
$6M
·
$4M
$11M
$-3M
·
$734.0K
$698.0K
$-7M
·
$2M
$9M
$9M
·
Neraca29
Metrik
Tren
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
Q4 2022
Cash & Equivalents
$90M
$69M
$175M
$154M
$127M
$105M
$91M
$93M
$84M
$81M
$65M
·
$87M
$83M
$57M
·
Short-term Investments
$10M
$8M
$15M
$39M
$40M
$31M
$31M
$37M
$39M
$43M
$59M
·
$41M
$27M
$45M
·
Receivables
$52M
$63M
$32M
$37M
$40M
$50M
$32M
$32M
$42M
$52M
$35M
$32M
$38M
$36M
$28M
$36M
Prepaid Expense
$3M
$3M
$2M
$3M
$4M
$3M
$5M
$5M
$12M
$8M
$7M
·
$2M
$3M
$2M
·
Other Current Assets
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
Current Assets
$168M
$157M
$239M
$248M
$226M
$204M
$177M
$185M
$196M
$202M
$186M
·
$178M
$160M
$141M
·
PP&E (Net)
$6M
$4M
$3M
$2M
$2M
$2M
$2M
$3M
$3M
$3M
$3M
·
$3M
$3M
$3M
·
PP&E (Gross)
·
·
·
$9M
·
·
·
$9M
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
·
$6M
·
·
·
$6M
·
·
·
·
·
·
·
·
Goodwill
$131M
$131M
$133M
$133M
$135M
$128M
$125M
$132M
$126M
$126M
$128M
$124M
$132M
$130M
$128M
$116M
Intangibles
$29M
$33M
$36M
$40M
$44M
$45M
$48M
$54M
$55M
$59M
$63M
·
$70M
$73M
$77M
·
Other Non-current Assets
$4M
$4M
$3M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
·
$2M
$2M
$2M
·
Total Assets
$368M
$357M
$446M
$459M
$447M
$425M
$396M
$414M
$409M
$417M
$405M
·
$417M
$402M
$386M
·
Accounts Payable
$4M
$4M
$5M
$4M
$4M
$3M
$5M
$7M
$6M
$9M
$10M
·
$8M
$5M
$6M
·
Accrued Liabilities
·
$627.0K
$245.0K
$343.0K
$426.0K
$371.0K
$508.0K
$424.0K
·
·
·
·
$1M
$1M
$1M
·
Current Liabilities
$61M
$60M
$203M
$209M
$199M
$196M
$39M
$42M
$44M
$47M
$40M
·
$54M
$45M
$42M
·
Capital Leases
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$4M
$2M
$3M
$3M
·
$3M
$3M
$4M
·
Deferred Tax
$291.0K
$290.0K
$295.0K
$295.0K
$3M
$3M
$4M
$4M
$7M
$7M
$7M
·
$16M
$16M
$15M
·
Other Non-current Liabilities
$6M
$7M
$7M
$6M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
·
$2M
$2M
$2M
·
Total Liabilities
$118M
$117M
$213M
$219M
$209M
$205M
$195M
$199M
$200M
$201M
$192M
·
$210M
$199M
$194M
·
Long-term Debt
$49M
$50M
$5M
$4M
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$49M
$50M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$45.0K
$45.0K
$45.0K
$46.0K
$46.0K
$46.0K
$45.0K
$45.0K
$46.0K
$47.0K
$47.0K
·
$45.0K
$45.0K
$45.0K
·
Retained Earnings
$-23M
$-32M
$-33M
$-26M
$-27M
$-29M
$-38M
$-30M
$-25M
$-15M
$-15M
·
$-9M
$-8M
$-13M
·
Treasury Stock
$2M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
AOCI
$-3M
$-3M
$474.0K
$586.0K
$2M
$-8M
$-13M
$-2M
$-10M
$-10M
$-8M
·
$-10M
$-12M
$-15M
·
Stockholders' Equity
$251M
$239M
$234M
$240M
$238M
$220M
$201M
$215M
$210M
$216M
$214M
$205M
$208M
$203M
$191M
$171M
Liabilities + Equity
$368M
$357M
$446M
$459M
$447M
$425M
$396M
$414M
$409M
$417M
$405M
·
$417M
$402M
$386M
·
Shares Outstanding
45,110,617
44,864,835
45,282,535
45,636,531
45,621,504
45,530,911
45,211,865
44,998,939
46,148,999
46,790,611
46,631,594
45,591,000
45,507,401
45,409,185
45,248,743
44,680,000
Arus Kas15
Metrik
Tren
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
Q4 2022
D&A
$504.0K
$428.0K
$353.0K
$129.0K
$432.0K
$344.0K
$395.0K
$420.0K
$538.0K
$451.0K
$391.0K
$513.0K
$420.0K
$424.0K
$343.0K
$337.0K
Stock-based Comp
$5M
$5M
$3M
$4M
$4M
$4M
$4M
$2M
$4M
$4M
$3M
$3M
$3M
$3M
$2M
$3M
Amort. of Intangibles
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
Restructuring
$0
$0
$515.0K
$3.0K
$0
$29.0K
$808.0K
$114.0K
$1M
$530.0K
$48.0K
$114.0K
$14.0K
$210.0K
$2M
$-7.0K
Other Non-cash
·
·
$2M
·
·
·
$317.0K
·
·
·
$-7M
·
·
·
$-2M
·
Operating Cash Flow
$27M
$-945.0K
$8M
$19M
$22M
$14M
$565.0K
$21M
$13M
$7M
$-9M
$3M
$17M
$6M
$5M
$5M
CapEx
$2M
$2M
$1M
$259.0K
$329.0K
$232.0K
$335.0K
$283.0K
$431.0K
$483.0K
$241.0K
$378.0K
$284.0K
$218.0K
$154.0K
$197.0K
Investing Cash Flow
$-4M
$7M
$24M
$6M
$-648.0K
$-380.0K
$840.0K
$914.0K
$448.0K
$9M
$18M
$-32M
$-12M
$19M
$19M
$4M
Stock Repurchased
$2M
$8M
$10M
$1M
$1.0K
$1.0K
$3M
$14M
$10M
$0
$0
$0
$0
$0
$0
$348.0K
Net Stock Activity
·
·
$-10M
·
·
·
$-3M
·
·
·
·
·
·
·
$0
·
Financing Cash Flow
$-3M
$-111M
$-12M
$1M
$-2.0K
$36.0K
$-3M
$-13M
$-10M
$99.0K
$-3M
$386.0K
$56.0K
$633.0K
$626.0K
$370.0K
Net Change in Cash
$21M
$-106M
$21M
$27M
$22M
$14M
$-3M
$9M
$3M
$16M
$6M
$-29M
$4M
$26M
$25M
$11M
Taxes Paid
$3M
$4M
$80.0K
$2M
$2M
$4M
$690.0K
$47.0K
$3M
$671.0K
$8M
$2M
$0
$2M
$213.0K
$-69.0K
Free Cash Flow
·
·
$7M
·
·
·
$230.0K
·
·
·
$-10M
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
$-11M
·
·
·
·
·
Profitabilitas7
Metrik
Tren
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
Q4 2022
Operating Margin
21.4%
24.7%
12.3%
·
8.3%
21.9%
-8.2%
·
1.6%
1.5%
-18.7%
·
4.2%
18.8%
18.3%
·
Net Margin
15.5%
17.4%
6.3%
·
5.2%
17.6%
-12.4%
·
0.48%
0.60%
-15.7%
·
-0.99%
11.2%
10.3%
·
Pretax Margin
20.7%
23.2%
9.9%
·
6.9%
19.4%
-13.2%
·
-0.35%
-0.88%
-20.4%
·
0.82%
15.1%
14.4%
·
EBITDA Margin
21.4%
24.7%
13.1%
·
8.3%
21.9%
-7.2%
·
1.6%
1.5%
-17.7%
·
4.2%
18.8%
19.1%
·
ROA
2.1%
2.4%
0.66%
·
0.56%
2.2%
-1.1%
·
0.05%
0.07%
-1.5%
·
-0.11%
1.3%
1.2%
·
ROE
3.4%
4.2%
1.3%
·
1.1%
4.2%
-2.2%
·
0.10%
0.13%
-2.9%
·
-0.22%
2.7%
2.5%
·
ROIC
2.9%
3.5%
1.5%
·
1.2%
4.7%
-1.4%
·
-0.48%
-0.22%
-2.5%
·
-1.0%
3.2%
3.1%
·
Likuiditas & Solvabilitas5
Metrik
Tren
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
Q4 2022
Current Ratio
2.7
2.6
1.2
·
1.1
1.0
4.6
·
4.5
4.3
4.7
·
3.3
3.5
3.3
·
Quick Ratio
2.5
2.4
1.1
·
1.0
1.0
4.0
·
3.8
3.7
4.0
·
3.1
3.2
3.1
·
Debt / Equity
0.2
0.2
·
·
·
·
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.2
0.2
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
0.3
-3.1
·
0.8
4.0
3.9
·
Efisiensi2
Metrik
Tren
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
Q4 2022
Asset Turnover
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
Receivables Turnover
1.2
1.0
1.4
·
1.1
1.0
1.1
·
1.1
1.1
1.2
·
1.3
1.5
2.0
·
Per Saham5
Metrik
Tren
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
Q4 2022
Book Value / Share
$5.55
$5.34
$5.16
·
$5.21
$4.84
$4.44
·
$4.54
$4.62
$4.58
·
$4.56
$4.47
$4.23
·
Revenue / Share
$1.11
$1.13
$0.94
·
$0.98
$1.11
$0.82
·
$0.93
$0.98
$0.80
·
$0.93
$1.01
$1.00
·
Cash Flow / Share
·
·
$0.17
·
·
·
$0.01
·
·
·
$-0.20
·
·
·
$0.12
·
Cash / Share
$2.00
$1.54
$3.87
·
$2.79
$2.30
$2.00
·
$1.83
$1.73
$1.38
·
$1.92
$1.83
$1.26
·
EPS (TTM)
$0.47
$0.35
$0.35
·
$0.34
$0.29
$0.10
·
$-0.15
$-0.16
$-0.06
·
$0.20
$0.21
$0.11
·
Valuasi (TTM)11
Metrik
Tren
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
Q4 2022
Revenue TTM
$198M
$190M
$187M
·
$178M
$177M
$172M
·
$167M
$165M
$164M
·
$175M
$171M
$158M
·
Net Income TTM
$23M
$17M
$16M
·
$16M
$13M
$4M
·
$-7M
$-7M
$-2M
·
$10M
$10M
$5M
·
Market Cap
$908M
$606M
$478M
·
$452M
$376M
$503M
·
$516M
$660M
$608M
·
$493M
$435M
$438M
·
Enterprise Value
$858M
$578M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
42.8
38.6
30.1
·
29.1
28.4
111.3
·
-74.5
-88.1
-217.3
·
54.2
45.7
88.1
·
P/S
4.6
3.2
2.6
·
2.5
2.1
2.9
·
3.1
4.0
3.7
·
2.8
2.6
2.8
·
P/B
3.6
2.5
2.0
·
1.9
1.7
2.5
·
2.5
3.1
2.8
·
2.4
2.1
2.3
·
P / Tangible Book
10.1
8.0
7.5
·
7.6
8.0
17.7
·
18.3
21.3
26.5
·
86.6
·
·
·
P / Cash Flow
·
·
59.6
·
·
·
890.6
·
·
·
-64.3
·
·
·
83.3
·
EV / Revenue
4.3
3.0
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
2.3%
2.6%
3.3%
·
3.4%
3.5%
0.90%
·
-1.3%
-1.1%
-0.46%
·
1.8%
2.2%
1.1%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2022-06-30
Pendapatan
$180M
$172M
$173M
$145M
·
Margin Operasi %
9.3%
1.3%
9.0%
7.9%
·
Laba Bersih
$9M
$3M
$8M
$4M
·
EPS Dilusian
$0.19
$0.07
$0.17
$0.08
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2022-06-30
Rasio Lancar
1.2
4.4
3.7
3.2
·
Rasio Cepat
1.1
3.8
3.2
2.9
·
Metrik
2025-09-30
2024-09-30
2023-09-30
2022-09-30
2022-06-30
Arus Kas Bebas
$54M
$30M
$31M
$25M
·
Pemilik institusional (13F)
206 pengaju
· $797.2M 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.
Pemegang206
Nilai yang dipegang$797.2M
Posisi baru31
Posisi yang keluar30
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
31 (-21 vs Kuartal sebelumnya)
30 (+2 vs Kuartal sebelumnya)
80 (+18 vs Kuartal sebelumnya)
53 (-4 vs Kuartal sebelumnya)
+5.1M
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
Thornton Family Trust of 1981, John M. Thornton, Sally B. Thornton
×2 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
43 orang dalam
· 15 pejabat · 24 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 34 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.