Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$665.3K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen0.63%
Rasio Pembayaran Dividen13.2%
Pembayaran Tahunan≈$0.60Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Agu 19, 2026
$0,15
USD
≈1.5%
Mei 20, 2026
$0,15
USD
≈1.1%
Feb 18, 2026
$0,11
USD
≈0.85%
Nov 20, 2025
$0,11
USD
≈0.69%
Agu 8, 2025
$0,10
USD
≈0.40%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata11.7%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 17, 2026
$0.30
$0.40
-25.7%
31 Maret 2026
Mei 18, 2026
$0.53
$0.45
17.5%
31 Des. 2025
$0.32
$0.38
-15.1%
30 Sep. 2025
$0.45
$0.36
23.8%
30 Juni 2025
$0.40
$0.35
15.3%
31 Maret 2025
$0.39
$0.25
54.5%
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
2015
2014
Revenue
$172M
$157M
$121M
$85M
$72M
$68M
$78M
$65M
$68M
$72M
$96M
$97M
SG&A Expense
$22M
$21M
$17M
$14M
$11M
$11M
$11M
$9M
$10M
$9M
$11M
$10M
Operating Expenses
$135M
$123M
$111M
$84M
$85M
$72M
$94M
$66M
$66M
$63M
$81M
$75M
Operating Income
$37M
$33M
$10M
$431.0K
$-12M
$-4M
$-15M
$-507.0K
$1M
$8M
$15M
$22M
Interest Expense
·
·
$4M
$364.0K
$65.0K
$14.0K
$15.0K
$69.0K
$14.0K
$8.0K
$15.0K
$10.0K
Interest Income
$2M
$0
$0
·
·
·
·
·
·
·
·
·
Other Non-op
$354.0K
$268.0K
$245.0K
$-108.0K
$687.0K
$629.0K
$611.0K
$182.0K
$50.0K
$43.0K
$132.0K
$182.0K
Pretax Income
$27M
$22M
$7M
$-41.0K
$-12M
$-3M
$-15M
$-394.0K
$2M
$8M
$15M
$22M
Income Tax
$7M
$4M
$2M
$528.0K
$-3M
$-5M
$-693.0K
$72.0K
$-18M
$2M
$5M
$8M
Net Income
$20M
$17M
$5M
$-569.0K
$-9M
$2M
$-14M
$-466.0K
$20M
$6M
$10M
$14M
EPS (Basic)
$1.59
$1.39
$0.39
$-0.05
$-0.70
$0.14
$-1.06
$-0.04
$1.54
$0.51
$0.81
$1.14
EPS (Diluted)
$1.57
$1.37
$0.38
$-0.05
$-0.70
$0.14
$-1.06
$-0.04
$1.51
$0.50
$0.79
$1.11
Shares (Basic)
12,538,000
12,412,000
12,316,000
12,305,000
13,100,000
13,224,000
13,114,000
12,965,000
12,831,000
12,702,000
12,567,000
12,434,000
Shares (Diluted)
12,695,000
12,554,000
12,383,000
12,305,000
13,100,000
13,261,000
13,114,000
12,965,000
13,110,000
12,935,000
12,793,000
12,721,000
EBITDA
$74M
$65M
$37M
$25M
·
$22M
$8M
·
$23M
$30M
$38M
$43M
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$0
$2M
$3M
$3M
$23M
$29M
$12M
$53M
$69M
$64M
$36M
$6M
Receivables
$18M
$16M
$39M
$15M
$10M
$12M
$9M
$7M
$9M
$7M
$9M
$10M
Inventory
$21M
$18M
$22M
$23M
$19M
$20M
$21M
$30M
$26M
$21M
$28M
$33M
Prepaid Expense
$2M
$1M
$1M
$1M
$854.0K
$379.0K
$597.0K
$2M
$817.0K
$972.0K
$762.0K
$472.0K
Current Assets
$57M
$48M
$76M
$54M
$65M
$73M
$42M
$95M
$108M
$95M
$73M
$55M
PP&E (Net)
$21M
$23M
$21M
$22M
$21M
$22M
$22M
$17M
$8M
$8M
$9M
$7M
PP&E (Gross)
$44M
$42M
$38M
$39M
$37M
$36M
$35M
$28M
$19M
$19M
$19M
$18M
Accum. Depreciation
$23M
$19M
$18M
$17M
$16M
$14M
$13M
$12M
$11M
$11M
$11M
$11M
Goodwill
$0
·
·
·
·
·
$0
$10M
$10M
$10M
$10M
$10M
Intangibles
$0
$0
$775.0K
$900.0K
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
Other Non-current Assets
$11M
$6M
$7M
$3M
$3M
$2M
$2M
$1M
$939.0K
$262.0K
$73.0K
$41.0K
Total Assets
$587M
$493M
$479M
$328M
$299M
$307M
$287M
$304M
$298M
$294M
$286M
$283M
Accounts Payable
$14M
$10M
$18M
$6M
$5M
$2M
$2M
$2M
$4M
$971.0K
$1M
$5M
Accrued Liabilities
$10M
$8M
$15M
$24M
$14M
$7M
$2M
$9M
$3M
$3M
$3M
$7M
Current Liabilities
$25M
$17M
$33M
$30M
$20M
$11M
$6M
$11M
$7M
$6M
$5M
$13M
Capital Leases
$2M
$454.0K
$173.0K
$194.0K
$217.0K
$285.0K
$415.0K
$0
·
·
·
·
Deferred Tax
$53M
$46M
$42M
$40M
$39M
$42M
$31M
$32M
$32M
$54M
$56M
$58M
Other Non-current Liabilities
$5M
$4M
$4M
$3M
$3M
$2M
$2M
$2M
$958.0K
$325.0K
$129.0K
$155.0K
Total Liabilities
$312M
$237M
$243M
$98M
$63M
$55M
$39M
$45M
$41M
$61M
$62M
$72M
Long-term Debt
·
·
$164M
$25M
·
·
·
·
·
·
·
·
Common Stock
$138.0K
$138.0K
$137.0K
$135.0K
$134.0K
$133.0K
$132.0K
$130.0K
$129.0K
$128.0K
$126.0K
$124.0K
Retained Earnings
$169M
$152M
$134M
$130M
$130M
$139M
$137M
$151M
$152M
$132M
$126M
$115M
Treasury Stock
$15M
$15M
$15M
$15M
$8M
$490.0K
$490.0K
$0
·
·
·
·
Stockholders' Equity
$275M
$255M
$236M
$230M
$236M
$252M
$248M
$259M
$257M
$233M
$224M
$211M
Liabilities + Equity
$587M
$493M
$479M
$328M
$299M
$307M
$287M
$304M
$298M
$294M
$286M
$283M
Shares Outstanding
12,573,014
12,451,818
12,400,000
13,519,000
13,394,000
13,296,000
13,178,000
13,005,000
12,880,000
12,764,000
12,603,000
12,466,000
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$37M
$31M
$27M
$24M
$25M
$25M
$23M
$22M
$21M
$22M
$23M
$22M
Stock-based Comp
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$2M
$4M
$2M
$4M
$3M
Deferred Tax
$7M
$4M
$2M
$511.0K
$-3M
$11M
$-662.0K
$314.0K
$-22M
$-3M
$-2M
$7M
Amort. of Intangibles
·
$100.0K
$100.0K
$100.0K
$125.0K
$125.0K
$125.0K
$125.0K
$125.0K
$125.0K
$125.0K
$125.0K
Other Non-cash
$-2M
$12M
$-17M
$2M
·
$-7M
$18M
·
$-6M
$5M
$7M
$-11M
Operating Cash Flow
$63M
$66M
$18M
$28M
$29M
$33M
$29M
$24M
$17M
$32M
$42M
$35M
CapEx
$121M
$72M
$154M
$65M
$26M
$15M
$70M
$40M
$14M
$3M
$12M
$53M
Investing Cash Flow
$-121M
$-71M
$-154M
$-65M
$-26M
$-15M
$-70M
$-40M
$-13M
$-3M
$-12M
$-53M
Stock Repurchased
·
$0
$0
$7M
$8M
$0
$490.0K
$0
$0
·
·
·
Net Stock Activity
·
$0
$0
$-7M
·
$0
$-490.0K
·
·
·
·
·
Dividends Paid
$3M
$0
$0
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$56M
$4M
$135M
$18M
$-9M
$-157.0K
$-273.0K
$16.0K
$453.0K
$191.0K
$55.0K
$276.0K
Net Change in Cash
$-2M
$-604.0K
$-626.0K
$-20M
$-6M
$17M
$-41M
$-17M
$5M
$29M
$29M
$-18M
Free Cash Flow
$-59M
$-5M
$-136M
$-37M
·
$17M
$-41M
·
$4M
$28M
$29M
$-19M
Levered FCF
·
·
$-139M
$-42M
·
$17M
$-41M
·
$4M
$28M
$29M
$-19M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
21.6%
21.3%
8.6%
0.51%
·
-5.3%
-19.3%
·
2.3%
11.8%
15.8%
22.7%
Net Margin
11.6%
11.0%
3.9%
-0.67%
·
2.7%
-17.7%
·
29.3%
9.0%
10.6%
14.6%
Pretax Margin
15.4%
13.8%
5.5%
-0.05%
·
-4.4%
-18.6%
·
2.4%
11.8%
15.9%
22.9%
EBITDA Margin
42.9%
41.3%
30.5%
28.9%
·
31.7%
10.3%
·
33.8%
42.2%
39.5%
44.9%
ROA
3.7%
3.5%
1.2%
-0.18%
·
0.61%
-4.7%
·
6.7%
2.2%
3.6%
5.2%
ROE
7.4%
6.8%
2.0%
-0.25%
·
0.72%
-5.6%
·
8.1%
2.8%
4.7%
7.0%
ROIC
10.2%
10.4%
3.2%
2.6%
·
0.87%
-5.8%
·
7.5%
2.8%
4.5%
6.7%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.3
2.8
2.3
1.8
·
6.7
7.7
·
14.5
15.3
16.0
4.0
Quick Ratio
0.8
1.0
1.3
0.6
·
3.8
3.8
·
10.4
11.0
9.8
1.2
Interest Coverage
·
·
2.6
1.2
·
-257.1
-1010.2
·
111.9
1053.8
1009.8
2198.6
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.3
0.3
0.3
·
0.2
0.3
·
0.2
0.2
0.3
0.4
Receivables Turnover
10.1
5.7
4.5
6.8
·
6.5
9.6
·
8.5
8.7
9.8
11.3
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$21.85
$20.40
$17.23
$17.02
·
$18.92
$18.80
·
$19.98
$18.25
$17.77
$16.89
Revenue / Share
$13.57
$12.49
$9.78
$6.89
·
$5.13
$5.98
·
$5.16
$5.54
$7.50
$7.62
Cash Flow / Share
$4.96
$5.29
$1.46
$2.26
·
$2.46
$2.24
·
$1.33
$2.53
$3.25
$2.72
Cash / Share
$0.00
$0.17
$0.20
$0.25
·
$2.18
$0.88
·
$5.37
$5.02
$2.82
$0.50
EPS (TTM)
$1.57
$1.37
$0.38
$-0.05
$-0.70
$0.14
$-1.06
$-0.04
$1.51
$0.50
$0.79
$1.11
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
9.9%
29.4%
42.8%
17.1%
6.4%
·
·
·
·
·
·
·
Revenue CAGR 3Y
26.7%
29.3%
21.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
20.4%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
14.6%
260.5%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
·
·
39.5%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
62.2%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
15.7%
262.9%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
·
38.0%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
61.6%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$172M
$157M
$121M
$85M
$72M
$68M
$78M
$65M
$68M
$72M
$96M
$97M
Net Income TTM
$20M
$17M
$5M
$-569.0K
$-9M
$2M
$-14M
$-466.0K
$20M
$6M
$10M
$14M
Market Cap
$423M
$335M
$220M
$155M
·
$126M
$162M
·
$337M
$410M
$281M
$287M
P/E
21.4
19.6
42.3
-229.2
-15.0
67.7
-11.6
-411.0
17.4
64.3
28.2
20.8
P/S
2.5
2.1
1.8
1.8
·
1.9
2.1
·
5.0
5.7
2.9
3.0
P/B
1.5
1.3
0.9
0.7
·
0.5
0.7
·
1.3
1.8
1.3
1.4
P / Tangible Book
1.5
1.3
0.9
0.7
0.6
0.5
·
·
·
·
·
·
P / Cash Flow
6.7
5.0
12.2
5.6
·
3.9
5.5
·
19.3
12.5
6.8
8.3
P / FCF
-7.2
-61.7
-1.6
-4.1
·
7.2
-4.0
·
85.2
14.4
9.7
-15.3
Dividend Yield
0.62%
0.00%
0.00%
·
·
·
·
·
·
·
·
·
Earnings Yield
4.7%
5.1%
2.4%
-0.44%
-6.7%
1.5%
-8.6%
-0.24%
5.8%
1.6%
3.5%
4.8%
Payout Ratio
13.2%
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$3M
$0
$0
·
·
·
·
·
·
·
·
·
Laporan Laba Rugi15
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
$51M
$48M
$46M
$43M
$41M
$41M
$41M
$41M
$38M
$37M
$36M
$31M
$27M
$27M
$23M
$22M
SG&A Expense
$10M
$7M
$6M
$6M
$5M
$5M
$6M
$5M
$5M
$5M
$5M
$3M
$5M
$5M
$5M
$4M
Operating Expenses
$41M
$35M
$39M
$33M
$31M
$32M
$35M
$31M
$30M
$28M
$32M
$26M
$26M
$26M
$23M
$22M
Operating Income
$10M
$13M
$7M
$11M
$10M
$10M
$6M
$9M
$9M
$9M
$4M
$5M
$712.0K
$402.0K
$-315.0K
$-294.0K
Interest Expense
·
·
·
·
·
·
·
·
·
$3M
·
$2M
$185.0K
$0
·
$25.0K
Interest Income
$36.0K
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Other Non-op
$29.0K
$-126.0K
$29.0K
$222.0K
$104.0K
$-1.0K
$120.0K
$-15.0K
$-30.0K
$193.0K
$-12.0K
$-87.0K
$226.0K
$118.0K
$90.0K
$166.0K
Pretax Income
$6M
$9M
$6M
$8M
$7M
$6M
$3M
$6M
$6M
$7M
$2M
$3M
$753.0K
$520.0K
$-516.0K
$-153.0K
Income Tax
$2M
$2M
$2M
$2M
$2M
$1M
$283.0K
$1M
$1M
$1M
$428.0K
$1M
$249.0K
$150.0K
$240.0K
$-73.0K
Net Income
$4M
$7M
$4M
$6M
$5M
$5M
$3M
$5M
$4M
$5M
$2M
$2M
$504.0K
$370.0K
$-756.0K
$-80.0K
EPS (Basic)
$0.30
$0.54
$0.32
$0.46
$0.42
$0.39
$0.24
$0.40
$0.34
$0.41
$0.14
$0.18
$0.04
$0.03
$-0.06
$-0.01
EPS (Diluted)
$0.30
$0.53
$0.32
$0.46
$0.41
$0.38
$0.22
$0.40
$0.34
$0.41
$0.13
$0.18
$0.04
$0.03
$-0.06
$-0.01
Shares (Basic)
12,664,000
12,584,000
·
12,544,000
12,483,000
12,462,000
·
12,427,000
12,384,000
12,380,000
·
12,378,000
12,292,000
12,213,000
·
12,192,000
Shares (Diluted)
12,842,000
12,746,000
·
12,685,000
12,625,000
12,611,000
·
12,526,000
12,483,000
12,465,000
·
12,403,000
12,394,000
12,354,000
·
12,192,000
EBITDA
$21M
$23M
·
$20M
$19M
$18M
·
$18M
$16M
$16M
·
$12M
$7M
$7M
·
$5M
Neraca26
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
$84.0K
$2M
$0
$0
$325.0K
$2M
$2M
$410.0K
$4M
$5M
·
$197.0K
$4M
$7M
·
$3M
Receivables
$22M
$23M
$18M
$14M
$14M
$15M
$16M
$25M
$33M
$42M
·
$28M
$21M
$15M
·
$13M
Inventory
$29M
$22M
$21M
$22M
$18M
$17M
$18M
$20M
$20M
$19M
·
$26M
$28M
$25M
·
$22M
Prepaid Expense
$3M
$3M
$2M
$2M
$3M
$992.0K
$1M
$2M
$2M
$938.0K
·
$1M
$1M
$648.0K
·
$1M
Current Assets
$66M
$63M
$57M
$51M
$49M
$47M
$48M
$59M
$70M
$79M
·
$67M
$66M
$60M
·
$50M
PP&E (Net)
$22M
$12M
$21M
$23M
$23M
$24M
$23M
·
·
·
·
·
·
·
·
·
PP&E (Gross)
$39M
$28M
$44M
$42M
$41M
$43M
$42M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
$17M
$16M
$23M
$19M
$19M
$19M
$19M
$19M
$18M
$18M
·
$18M
$18M
$18M
·
·
Goodwill
$824.0K
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Intangibles
$1M
·
·
·
·
·
·
$681.0K
$712.0K
$744.0K
·
$806.0K
$837.0K
$869.0K
·
$931.0K
Other Non-current Assets
$15M
$11M
$11M
$9M
$7M
$6M
$6M
$8M
$9M
$8M
·
$5M
$5M
$5M
·
$2M
Total Assets
$718M
$589M
$587M
$562M
$526M
$502M
$493M
$498M
$489M
$486M
·
$452M
$422M
$377M
·
$300M
Accounts Payable
$17M
$11M
$14M
$12M
$14M
$15M
$10M
$26M
$23M
$12M
·
$31M
$29M
$25M
·
$10M
Accrued Liabilities
$16M
$12M
$10M
$16M
$10M
$7M
$8M
$7M
$7M
$12M
·
$15M
$18M
$17M
·
$16M
Current Liabilities
$33M
$23M
$25M
$28M
$25M
$22M
$17M
$34M
$30M
$24M
·
$45M
$47M
$42M
·
$26M
Capital Leases
·
·
$2M
·
·
·
$454.0K
·
·
·
·
$163.0K
$177.0K
$186.0K
·
$194.0K
Deferred Tax
$57M
$55M
$53M
$51M
$49M
$47M
$46M
$46M
$44M
$43M
·
$41M
$40M
$40M
·
$40M
Other Non-current Liabilities
$6M
$4M
$5M
$4M
$4M
$4M
$4M
$5M
$6M
$5M
·
$3M
$3M
$3M
·
$3M
Total Liabilities
$424M
$308M
$312M
$291M
$259M
$241M
$237M
$247M
$244M
$245M
·
$218M
$191M
$146M
·
$70M
Long-term Debt
·
·
·
·
·
·
·
·
$163M
$172M
·
$128M
$100M
$61M
·
·
Common Stock
$142.0K
$139.0K
$138.0K
$138.0K
$138.0K
$138.0K
$138.0K
$137.0K
$137.0K
$137.0K
·
$136.0K
$136.0K
$135.0K
·
$135.0K
Retained Earnings
$176M
$174M
$169M
$166M
$162M
$156M
$152M
$149M
$144M
$139M
·
$133M
$130M
$130M
·
$130M
Treasury Stock
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
$15M
·
$15M
$15M
$15M
·
$15M
Stockholders' Equity
$294M
$281M
$275M
$271M
$266M
$260M
$255M
$251M
$246M
$241M
$236M
$234M
$232M
$231M
$230M
$230M
Liabilities + Equity
$718M
$589M
$587M
$562M
$526M
$502M
$493M
$498M
$489M
$486M
·
$452M
$422M
$377M
·
$300M
Shares Outstanding
·
·
12,573,014
·
·
·
12,451,818
·
·
·
·
·
13,688,000
13,548,000
·
13,499,000
Arus Kas17
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
$11M
$10M
$10M
$9M
$9M
$9M
$8M
$8M
$8M
$7M
$7M
$7M
$6M
$6M
$6M
$6M
Stock-based Comp
$851.0K
$579.0K
$576.0K
$612.0K
$579.0K
$359.0K
$783.0K
$522.0K
$242.0K
$274.0K
$228.0K
$209.0K
$1M
$487.0K
$573.0K
$583.0K
Deferred Tax
$2M
$2M
$2M
$2M
$2M
$1M
$182.0K
$1M
$1M
$1M
$430.0K
$1M
$248.0K
$148.0K
$226.0K
$-71.0K
Other Non-cash
·
$3M
·
·
·
$6M
·
·
·
$-8M
·
·
·
$11M
·
·
Operating Cash Flow
$25M
$23M
$14M
$17M
$11M
$21M
$9M
$26M
$26M
$6M
$-8M
$3M
$4M
$18M
$8M
$7M
CapEx
$19M
$15M
$35M
$42M
$26M
$19M
$15M
$29M
$17M
$11M
$25M
$35M
$46M
$48M
$30M
$16M
Investing Cash Flow
$-127M
$-15M
$-34M
$-42M
$-26M
$-19M
$-15M
$-29M
$-17M
$-11M
$-25M
$-35M
$-46M
$-48M
$-30M
$-16M
Debt Issued
·
·
·
·
·
·
·
·
$0
$8M
·
$28M
$39M
$36M
·
$2M
Net Debt Issued
·
·
·
·
·
·
·
·
·
$8M
·
·
·
$36M
·
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
$0
$0
$0
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
$2M
$1M
$1M
$1M
$0
$0
$0
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$100M
$-6M
$21M
$25M
$13M
$-2M
$7M
$-324.0K
$-10M
$8M
$35M
$28M
$38M
$34M
$23M
$2M
Net Change in Cash
$-2M
$2M
$0
$-325.0K
$-2M
$5.0K
$2M
$-3M
$-2M
$2M
$3M
$-4M
$-3M
$4M
$787.0K
$-7M
Taxes Paid
$-1M
$-10M
·
·
$0
$16.0K
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
·
$8M
·
·
·
$2M
·
·
·
$-5M
·
·
·
$-30M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-8M
·
·
·
$-30M
·
·
Profitabilitas7
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
Operating Margin
19.3%
27.0%
·
24.8%
24.0%
23.0%
·
23.2%
22.1%
25.2%
·
15.6%
2.6%
1.5%
·
-7.2%
Net Margin
7.4%
14.0%
·
13.3%
12.5%
11.7%
·
12.3%
11.0%
13.8%
·
6.9%
1.9%
1.4%
·
-0.39%
Pretax Margin
10.8%
18.4%
·
17.4%
16.4%
15.3%
·
15.7%
14.4%
17.8%
·
10.3%
2.8%
1.9%
·
-0.74%
EBITDA Margin
40.7%
48.3%
·
46.1%
45.7%
43.8%
·
43.1%
42.1%
44.5%
·
37.3%
26.5%
24.7%
·
21.8%
ROA
0.62%
1.2%
·
1.1%
1.0%
0.98%
·
1.1%
0.93%
1.2%
·
0.58%
0.14%
0.11%
·
-0.03%
ROE
1.4%
2.5%
·
2.2%
2.0%
1.9%
·
2.1%
1.8%
2.2%
·
0.94%
0.22%
0.16%
·
-0.03%
ROIC
2.3%
3.5%
·
3.0%
2.9%
2.8%
·
2.9%
2.6%
3.0%
·
1.4%
0.21%
0.12%
·
-0.34%
Likuiditas & Solvabilitas3
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
Current Ratio
2.0
2.7
·
1.8
2.0
2.1
·
1.8
2.3
3.2
·
1.5
1.4
1.4
·
1.9
Quick Ratio
0.7
1.1
·
0.5
0.6
0.8
·
0.8
1.2
1.9
·
0.6
0.5
0.5
·
0.6
Interest Coverage
·
·
·
·
·
·
·
·
·
3.2
·
3.1
3.8
·
·
-59.9
Efisiensi2
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
Receivables Turnover
2.9
2.5
·
2.3
1.8
1.4
·
1.5
1.4
1.3
·
1.5
1.6
1.9
·
1.7
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
·
·
·
·
·
·
·
·
·
·
·
·
$16.92
$17.03
·
$17.06
Revenue / Share
$4.00
$3.80
·
$3.42
$3.28
$3.28
·
$3.25
$3.08
$2.96
·
$2.53
$2.17
$2.15
·
$1.70
Cash Flow / Share
·
$1.81
·
·
·
$1.69
·
·
·
$0.45
·
·
·
$1.48
·
·
Cash / Share
·
·
·
·
·
·
·
·
·
·
·
·
$0.31
$0.55
·
$0.19
Dividend / Share
$0.15
$0.11
$0.11
$0.10
·
·
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
$1.61
$1.72
·
$1.47
$1.41
$1.34
·
$1.28
$1.06
$0.76
·
$0.19
$0.00
$-0.05
·
$-0.42
Valuasi (TTM)11
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
$189M
$179M
·
$167M
$164M
$161M
·
$152M
$143M
$131M
·
$107M
$98M
$91M
·
$80M
Net Income TTM
$20M
$22M
·
$19M
$18M
$17M
·
$16M
$13M
$9M
·
$2M
$38.0K
$-536.0K
·
$-5M
Market Cap
·
·
·
·
·
·
·
·
·
·
·
·
$136M
$140M
·
$136M
P/E
26.8
21.9
·
19.0
18.3
16.4
·
14.9
19.0
25.6
·
76.6
·
-206.2
·
-23.9
P/S
·
·
·
·
·
·
·
·
·
·
·
·
1.4
1.5
·
1.7
P/B
·
·
·
·
·
·
·
·
·
·
·
·
0.6
0.6
·
0.6
P / Tangible Book
·
·
·
·
·
·
·
·
·
·
·
·
0.6
0.6
·
0.6
P / Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
7.7
·
·
Earnings Yield
3.7%
4.6%
·
5.2%
5.5%
6.1%
·
6.7%
5.3%
3.9%
·
1.3%
0.00%
-0.48%
·
-4.2%
Payout Ratio
·
20.5%
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$6M
$4M
·
$1M
·
·
·
·
·
·
·
·
·
·
·
·
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
Pendapatan
$172M
$157M
$121M
$85M
$72M
Margin Operasi %
21.6%
21.3%
8.6%
0.51%
·
Laba Bersih
$20M
$17M
$5M
$-569.0K
$-9M
EPS Dilusian
$1.57
$1.37
$0.38
$-0.05
$-0.70
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
2.3
2.8
2.3
1.8
·
Rasio Cepat
0.8
1.0
1.3
0.6
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-59M
$-5M
$-136M
$-37M
·
Pemilik institusional (13F)
171 pengaju
· $494.0M total
· Per tanggal 30 Juni 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.
Pemegang171
Nilai yang dipegang$494.0M
Posisi baru28
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
28 (-6 vs Kuartal sebelumnya)
14 (+3 vs Kuartal sebelumnya)
66 (+7 vs Kuartal sebelumnya)
46 (+11 vs Kuartal sebelumnya)
+731K
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.
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
29 orang dalam
· 12 pejabat · 17 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 23 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.