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-rata16.1%
Laporan BerikutnyaNov 11, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$0.27
$0.20
32.1%
31 Maret 2026
Mei 14, 2026
$0.15
$0.10
47.6%
31 Des. 2025
$0.20
$0.29
-31.5%
30 Sep. 2025
$0.03
$0.01
—
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
Revenue
$4.20B
$3.97B
$3.34B
SG&A Expense
$1.60B
$1.60B
$1.45B
Operating Expenses
$4.11B
$4.07B
$3.45B
Operating Income
$85M
$-100M
$-109M
Other Non-op
$-2M
$-2M
$500.0K
Pretax Income
$-210M
$-690M
$-513M
Income Tax
$136M
$114M
$52M
Net Income
$-353M
$-798M
$-577M
EPS (Basic)
$-1.32
$-3.26
$-2.35
EPS (Diluted)
$-1.32
$-3.26
$-2.35
Shares (Basic)
266,917,808
245,000,000
245,000,000
Shares (Diluted)
266,917,808
245,000,000
245,000,000
EBITDA
$718M
·
·
Neraca25
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$519M
$266M
$283M
Receivables
$696M
$645M
·
Prepaid Expense
$131M
$137M
·
Other Current Assets
$10M
$18M
·
Current Assets
$1.45B
$1.19B
·
PP&E (Net)
$208M
$208M
·
Goodwill
$2.43B
$2.21B
$2.37B
Intangibles
$2.19B
$2.29B
·
Other Non-current Assets
$289M
$272M
·
Total Assets
$6.80B
$6.37B
·
Accounts Payable
$224M
$217M
·
Accrued Liabilities
$632M
$605M
·
Current Liabilities
$1.40B
$1.37B
·
Capital Leases
$206M
$196M
·
Deferred Tax
$123M
$109M
·
Other Non-current Liabilities
$342M
$252M
·
Total Liabilities
$5.58B
$6.07B
·
Total Debt
$3.50B
·
·
Common Stock
$0
$0
·
Paid-in Capital
$3.22B
$1.95B
·
Retained Earnings
$-2.20B
$-1.85B
·
AOCI
$-32M
$-38M
·
Stockholders' Equity
$988M
$60M
·
Liabilities + Equity
$6.80B
$6.37B
·
Shares Outstanding
295,000,000
245,000,000
245,000,000
Arus Kas13
Metrik
Tren
2025
2024
2023
D&A
$632M
$597M
$461M
Stock-based Comp
$61M
$5M
$4M
Deferred Tax
$-6M
$-36M
$-39M
Amort. of Intangibles
$544M
$517M
$380M
Restructuring
$44M
$98M
$35M
Other Non-cash
$-36M
·
·
Operating Cash Flow
$299M
$74M
$-12M
CapEx
$35M
$35M
$24M
Investing Cash Flow
$-236M
$10M
$-1.70B
Financing Cash Flow
$177M
$-65M
$1.90B
Net Change in Cash
$253M
$-15M
$155M
Taxes Paid
$132M
$118M
$109M
Free Cash Flow
$264M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
Operating Margin
2.0%
·
·
Net Margin
-8.4%
·
·
Pretax Margin
-5.0%
·
·
EBITDA Margin
17.1%
·
·
ROA
-5.4%
·
·
ROE
-67.4%
·
·
ROIC
3.1%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
Current Ratio
1.0
·
·
Quick Ratio
0.9
·
·
Debt / Equity
3.5
·
·
LT Debt / Equity
3.5
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
Asset Turnover
0.6
·
·
Receivables Turnover
6.3
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
Book Value / Share
$3.35
·
·
Revenue / Share
$15.73
·
·
Cash Flow / Share
$1.12
·
·
Cash / Share
$1.76
·
·
EPS (TTM)
$-1.32
·
·
Tingkat Pertumbuhan1
Metrik
Tren
2025
2024
2023
Revenue YoY
5.7%
18.9%
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
Revenue TTM
$4.20B
·
·
Net Income TTM
$-353M
·
·
Market Cap
$4.86B
·
·
Enterprise Value
$7.85B
·
·
P/E
-12.5
·
·
P/S
1.2
·
·
P/B
4.9
·
·
P / Cash Flow
16.3
·
·
P / FCF
18.4
·
·
EV / EBITDA
10.9
·
·
EV / FCF
29.7
·
·
EV / Revenue
1.9
·
·
Earnings Yield
-8.0%
·
·
Laporan Laba Rugi13
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Revenue
$1.12B
$1.07B
$1.14B
$1.05B
$1.04B
$966M
$1.04B
$982M
$986M
SG&A Expense
$401M
$396M
$368M
$455M
$403M
$372M
$404M
$396M
$405M
Operating Expenses
$1.06B
$1.08B
$1.07B
$1.09B
$1.00B
$950M
$1.07B
$998M
$1.01B
Operating Income
$65M
$-10M
$65M
$-35M
$39M
$16M
$-24M
$-16M
$-27M
Other Non-op
$-400.0K
$-1M
$-4M
$-700.0K
$3M
$-300.0K
$2M
$-2M
$-1M
Pretax Income
$9M
$-63M
$24M
$-163M
$23M
$-95M
$-136M
$-197M
$-158M
Income Tax
$38M
$26M
$54M
$34M
$24M
$23M
$33M
$20M
$30M
Net Income
$-30M
$-90M
$-32M
$-199M
$-3M
$-120M
$-173M
$-215M
$-189M
EPS (Basic)
$-0.10
$-0.31
$-0.07
$-0.70
$-0.01
$-0.49
$-0.71
$-0.88
$-1890000.00
EPS (Diluted)
$-0.10
$-0.31
$-0.07
$-0.70
$-0.01
$-0.49
$-0.71
$-0.88
$-1890000.00
Shares (Basic)
295,062,857
295,044,637
·
281,956,522
245,000,000
245,000,000
·
245,000,000
100
Shares (Diluted)
295,062,857
295,044,637
·
281,956,522
245,000,000
245,000,000
·
245,000,000
100
EBITDA
$220M
$144M
·
$132M
$193M
·
·
·
·
Neraca25
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Cash & Equivalents
$417M
$362M
$519M
$446M
$260M
·
$266M
·
·
Receivables
$852M
$809M
$696M
$716M
$781M
·
$645M
·
·
Prepaid Expense
$256M
$245M
$131M
$159M
$234M
·
$137M
·
·
Other Current Assets
$23M
$19M
$10M
$6M
$30M
·
$18M
·
·
Current Assets
$1.64B
$1.53B
$1.45B
$1.41B
$1.38B
·
$1.19B
·
·
PP&E (Net)
$180M
$190M
$208M
$229M
$204M
·
$208M
·
·
Goodwill
$2.41B
$2.41B
$2.43B
$2.43B
$2.40B
·
$2.21B
·
·
Intangibles
$2.01B
$2.10B
$2.19B
$2.25B
$2.34B
·
$2.29B
·
·
Other Non-current Assets
$301M
$286M
$289M
$288M
$288M
·
$272M
·
·
Total Assets
$6.76B
$6.75B
$6.80B
$6.83B
$6.83B
·
$6.37B
·
·
Accounts Payable
$196M
$225M
$224M
$195M
$201M
·
$217M
·
·
Accrued Liabilities
$670M
$614M
$632M
$603M
$571M
·
$605M
·
·
Current Liabilities
$1.51B
$1.43B
$1.40B
$1.42B
$1.40B
·
$1.37B
·
·
Capital Leases
$188M
$198M
$206M
$201M
$208M
·
$196M
·
·
Deferred Tax
$128M
$130M
$123M
$122M
$110M
·
$109M
·
·
Other Non-current Liabilities
$340M
$361M
$342M
$357M
$284M
·
$252M
·
·
Total Liabilities
$5.61B
$5.59B
$5.58B
$5.60B
$6.42B
·
$6.07B
·
·
Total Debt
$3.45B
$3.47B
·
$3.50B
$4.42B
·
·
·
·
Common Stock
$0
$0
$0
$0
$0
·
$0
·
·
Paid-in Capital
$3.24B
$3.23B
$3.22B
$3.20B
$1.97B
·
$1.95B
·
·
Retained Earnings
$-2.32B
$-2.29B
$-2.20B
$-2.17B
$-1.77B
·
$-1.85B
·
·
AOCI
$-12M
$-25M
$-32M
$-43M
$-32M
·
$-38M
·
·
Stockholders' Equity
$907M
$916M
$988M
$983M
$168M
·
$60M
·
·
Liabilities + Equity
$6.76B
$6.75B
$6.80B
$6.83B
$6.83B
·
$6.37B
·
·
Shares Outstanding
294,955,864
295,115,271
295,000,000
295,000,000
100
·
245,000,000
·
·
Arus Kas12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
D&A
$154M
$154M
$163M
$167M
$154M
$148M
$149M
$154M
$143M
Stock-based Comp
$9M
$12M
$8M
$50M
$2M
$1M
$2M
$1M
·
Deferred Tax
·
·
$-6M
$300.0K
·
·
$-11M
$-16M
·
Restructuring
$9M
$55M
$35M
$4M
$400.0K
$5M
$64M
$14M
$11M
Other Non-cash
·
$-139M
·
·
·
·
·
·
·
Operating Cash Flow
$140M
$-64M
$189M
$272M
$-9M
$-154M
$68M
$128M
·
CapEx
$5M
$3M
$16M
$7M
$9M
$3M
$14M
$12M
·
Investing Cash Flow
$-66M
$-59M
$-100M
$-69M
$-63M
$-4M
$-90M
$-81M
·
Financing Cash Flow
$-15M
$-31M
$-22M
$-5M
$34M
$170M
$-9M
$-4M
·
Net Change in Cash
$54M
$-156M
$72M
$184M
$-29M
$24M
$-59M
$49M
·
Taxes Paid
$34M
$24M
$33M
$38M
$22M
$38M
$33M
$27M
·
Free Cash Flow
·
$-67M
·
·
·
·
·
·
·
Profitabilitas7
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Operating Margin
5.8%
-0.95%
·
-3.3%
3.8%
·
·
·
·
Net Margin
-2.7%
-8.4%
·
-18.9%
-1.4%
·
·
·
·
Pretax Margin
0.84%
-5.9%
·
-15.5%
1.1%
·
·
·
·
EBITDA Margin
19.6%
13.4%
·
12.6%
18.6%
·
·
·
·
ROA
-0.45%
-2.7%
·
-5.8%
-0.41%
·
·
·
·
ROE
-5.7%
-19.7%
·
-40.4%
-16.7%
·
·
·
·
ROIC
-4.5%
-0.33%
·
-0.94%
-0.91%
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Current Ratio
1.1
1.1
·
1.0
1.0
·
·
·
·
Quick Ratio
0.8
0.8
·
0.8
0.7
·
·
·
·
Debt / Equity
3.8
3.8
·
3.6
26.2
·
·
·
·
LT Debt / Equity
3.8
3.8
·
3.6
26.2
·
·
·
·
Efisiensi2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Asset Turnover
0.2
0.3
·
0.3
0.3
·
·
·
·
Receivables Turnover
1.4
2.7
·
2.9
2.7
·
·
·
·
Per Saham5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Book Value / Share
$3.08
$3.10
·
$3.33
$1685000.00
·
·
·
·
Revenue / Share
$3.81
$3.64
·
$3.73
$10408000.00
·
·
·
·
Cash Flow / Share
·
$-0.22
·
·
·
·
·
·
·
Cash / Share
$1.41
$1.23
·
$1.51
$2595000.00
·
·
·
·
EPS (TTM)
$-1.18
$-1.09
·
$-1.91
$-2.09
$-1890002.08
·
·
·
Valuasi (TTM)10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Revenue TTM
$4.39B
$4.31B
·
$4.10B
$4.03B
$3.98B
·
·
·
Net Income TTM
$-351M
$-324M
·
$-494M
$-510M
$-697M
·
·
·
Market Cap
$2.76B
$3.36B
·
$4.63B
·
·
·
·
·
Enterprise Value
$5.79B
$6.47B
·
$7.69B
·
·
·
·
·
P/E
-7.9
-10.4
·
-8.2
·
·
·
·
·
P/S
0.6
0.8
·
1.1
·
·
·
·
·
P/B
3.0
3.7
·
4.7
·
·
·
·
·
P / Cash Flow
·
-52.8
·
·
·
·
·
·
·
EV / Revenue
1.3
1.5
·
1.9
·
·
·
·
·
Earnings Yield
-12.6%
-9.6%
·
-12.2%
·
·
·
·
·
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
Pendapatan
$4.20B
$3.97B
$3.34B
Margin Operasi %
2.0%
·
·
Laba Bersih
$-353M
$-798M
$-577M
EPS Dilusian
$-1.32
$-3.26
$-2.35
Metrik
2025-12-31
2024-12-31
2023-12-31
Utang / Ekuitas
3.5
·
·
Rasio Lancar
1.0
·
·
Rasio Cepat
0.9
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
Arus Kas Bebas
$264M
·
·
Pemilik institusional (13F)
165 pengaju
· $2.4B 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.
Pemegang165
Nilai yang dipegang$2.4B
Posisi baru47
Posisi yang keluar25
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
47 (+12 vs Kuartal sebelumnya)
25 (-8 vs Kuartal sebelumnya)
54 (-3 vs Kuartal sebelumnya)
49 (+13 vs Kuartal sebelumnya)
+12.6M
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 24 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.