Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$183.6K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$0.28Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 6, 2019
$0,07
USD
≈4.1%
Jun 20, 2019
$0,07
USD
≈3.1%
Feb 14, 2019
$0,07
USD
≈2.7%
Nov 30, 2018
$0,07
USD
≈3.9%
Agu 30, 2018
$0,07
USD
≈1.4%
Mei 31, 2018
$0,07
USD
≈1.3%
Feb 15, 2018
$0,07
USD
≈1.1%
Nov 30, 2017
$0,07
USD
≈1.0%
Agu 30, 2017
$0,07
USD
≈1.1%
Mei 31, 2017
$0,07
USD
≈0.98%
Feb 15, 2017
$0,07
USD
≈1.4%
Nov 30, 2016
$0,07
USD
≈1.7%
Agu 31, 2016
$0,07
USD
≈1.6%
Jun 1, 2016
$0,07
USD
≈1.6%
Feb 17, 2016
$0,07
USD
≈2.3%
Des 2, 2015
$0,07
USD
≈1.6%
Sep 2, 2015
$0,07
USD
≈1.2%
Jun 3, 2015
$0,07
USD
≈1.00%
Feb 18, 2015
$0,07
USD
≈1.0%
Des 3, 2014
$0,07
USD
≈1.4%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata18.9%
Laporan BerikutnyaOkt 27, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 4, 2026
$0.05
$-0.00
—
31 Maret 2026
$0.02
$-0.05
136.8%
31 Des. 2025
$0.00
$0.01
-100.0%
30 Sep. 2025
$-0.01
$0.01
—
30 Juni 2025
$0.02
$-0.00
—
31 Maret 2025
$-0.03
$-0.04
19.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$422M
$464M
$489M
$499M
$478M
$428M
$490M
$771M
$620M
$585M
$405M
$489M
Cost of Revenue
·
·
·
·
·
·
·
$588M
·
·
·
·
SG&A Expense
$46M
$49M
$47M
$50M
$51M
$58M
$69M
$73M
$74M
$64M
$35M
$44M
Operating Income
$-19M
$-28M
$-22M
$-21M
$-9M
$-117M
$-18M
$-195M
$32M
$35M
$58.0K
$28M
Interest Expense
$22M
$22M
$21M
$15M
$13M
$19M
$13M
$11M
$52M
$63M
$30M
$11M
Other Non-op
$5M
$5M
$-11M
$5M
$5M
$213.0K
$-962.0K
$-2M
$2M
$3M
$-521.0K
$-2M
Pretax Income
$-40M
$-45M
$-54M
$-31M
$-22M
$-152M
$-32M
$-208M
$-60M
$-31M
$-49M
$13M
Income Tax
$3M
$2M
$2M
$2M
$-2M
$-9M
$305.0K
$-2M
$-80M
$-15M
$-20M
$6M
Net Income
$-34M
$-38M
$-50M
$-26M
$-13M
$-101M
$-47M
·
$163M
$7M
$-6M
$8M
EPS (Basic)
$-1.07
$-1.11
$-1.35
$-0.83
$-0.79
$-2.68
$-1.13
$-8.30
$5.91
$0.25
$-0.31
$0.46
EPS (Diluted)
$-1.07
$-1.11
$-1.35
$-0.83
$-0.79
$-2.68
$-1.13
$-8.30
$5.85
$0.25
$-0.31
$0.45
Shares (Basic)
49,437,000
48,653,000
46,738,000
44,680,000
44,011,000
42,199,000
42,030,000
31,678,000
27,433,000
27,016,000
21,181,000
17,887,000
Shares (Diluted)
49,437,000
48,653,000
46,738,000
44,680,000
44,011,000
42,199,000
42,030,000
31,678,000
27,755,000
27,016,000
21,181,000
18,253,000
EBITDA
$17M
$18M
$24M
$26M
$37M
$-72M
$102M
$-108M
$86M
$122M
$71M
$50M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$11M
$18M
$22M
$13M
$29M
$48M
$18M
$18M
$224M
$6M
$15M
$37M
Receivables
$60M
$62M
$66M
$74M
$71M
$85M
$83M
$133M
$108M
$93M
$123M
$98M
Inventory
$66M
$62M
$72M
$81M
$75M
$63M
$67M
$121M
$83M
$67M
$120M
$91M
Prepaid Expense
$3M
·
·
·
·
·
·
·
·
·
·
·
Other Current Assets
$11M
$11M
$9M
$9M
$7M
$11M
$12M
$22M
$19M
$7M
$12M
$10M
Current Assets
$164M
$168M
$183M
$192M
$196M
$215M
$303M
$296M
$477M
$282M
$284M
$243M
PP&E (Net)
·
·
·
·
·
$224M
$256M
$361M
$259M
$230M
$319M
$278M
PP&E (Gross)
·
·
·
·
·
·
$552M
$506M
$372M
$314M
$546M
$498M
Accum. Depreciation
·
·
·
·
·
·
$178M
$145M
$112M
$84M
$227M
$219M
Goodwill
·
·
·
$0
$0
$0
$95M
$95M
$455M
$444M
$448M
$84M
Intangibles
$31M
$44M
$59M
$73M
$89M
$103M
$117M
$132M
$238M
$254M
$280M
$53M
Other Non-current Assets
$8M
$7M
$7M
$5M
$4M
$6M
$9M
$8M
$6M
$8M
$10M
$18M
Total Assets
$441M
$457M
$511M
$546M
$579M
$625M
$1.54B
$1.50B
$1.47B
$1.36B
$1.39B
$713M
Accounts Payable
$49M
$39M
$45M
$46M
$37M
$37M
$41M
$66M
$53M
$45M
$69M
$71M
Current Liabilities
$90M
$84M
$82M
$79M
$74M
$103M
$139M
$145M
$108M
$140M
$133M
$138M
Capital Leases
$37M
$42M
$47M
$51M
$51M
$55M
$49M
$0
·
$6M
$10M
$15M
Deferred Tax
$4M
$5M
$5M
$6M
$7M
$11M
$24M
$92M
$72M
$96M
$126M
$49M
Other Non-current Liabilities
$9M
$14M
$25M
$10M
$17M
$17M
$40M
$29M
$13M
$14M
$5M
$2M
Total Liabilities
$294M
$289M
$308M
$295M
$301M
$266M
$1.10B
$1.08B
$989M
$1.05B
$1.07B
$539M
Long-term Debt
$160M
$149M
$153M
$154M
$160M
$85M
$793M
$860M
$829M
$825M
$807M
$350M
Total Debt
$160M
$149M
$153M
$153M
$154M
$84M
$777M
$843M
$808M
$798M
$820M
$350M
Common Stock
$502.0K
$499.0K
$473.0K
$439.0K
$430.0K
$427.0K
$423.0K
$421.0K
$275.0K
$272.0K
$269.0K
$190.0K
Paid-in Capital
$440M
$456M
$458M
$468M
$475M
$493M
$502M
$509M
·
·
·
·
Retained Earnings
$-368M
$-334M
$-295M
$-245M
$-219M
$-206M
$-105M
$-58M
$211M
$55M
$56M
$69M
AOCI
$-39M
$-48M
$-38M
$-37M
$-32M
$-34M
$-45M
$-31M
$-18M
$-31M
$-22M
$5M
Stockholders' Equity
$34M
$75M
$125M
$186M
$224M
$254M
$353M
$-31M
$485M
$0
$312M
$173M
Liabilities + Equity
$441M
$457M
$511M
$546M
$579M
$625M
$1.54B
$1.50B
$1.48B
$1.36B
$1.39B
$713M
Shares Outstanding
50,196,000
49,908,000
47,269,000
43,856,000
43,027,000
42,686,000
42,313,000
42,104,000
27,572,000
27,249
26,849,000
18,983,000
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$36M
$45M
$46M
$47M
$46M
$46M
$45M
$43M
$52M
$51M
$33M
$22M
Stock-based Comp
$3M
$3M
$3M
$4M
$3M
$4M
·
·
·
·
·
·
Deferred Tax
$-878.0K
$-921.0K
$-1M
$-2M
$-4M
$-16M
$2M
$-10M
$-23M
$-16M
$-19M
$-1M
Amort. of Intangibles
$14M
$14M
$14M
$16M
$14M
$14M
$14M
$33M
$23M
$26M
$13M
·
Restructuring
$13M
$13M
·
·
·
$0
$-12.0K
$689.0K
$386.0K
$6M
$5M
·
Other Non-cash
$1M
$2M
$32M
$-16M
$-13M
·
·
·
$-252M
·
·
$2M
Operating Cash Flow
$6M
$11M
$29M
$8M
$16M
$16M
$49M
$41M
$-28M
$69M
$33M
$31M
CapEx
$13M
$18M
$20M
$18M
$18M
$24M
$54M
$64M
$44M
$44M
$39M
$28M
Investing Cash Flow
$-11M
$-1M
$-18M
$-17M
$-36M
$719M
$-39M
$-461M
$282M
·
·
·
Debt Issued
·
$63M
$61M
$46M
$171M
$66M
$54M
$312M
$322M
$44M
$885M
$345M
Net Debt Issued
·
$-33M
$-4M
$-2M
$77M
$-710M
$-54M
$21M
$8M
$-30M
$484M
$304M
Stock Issued
·
·
·
·
·
$0
$0
$217M
$0
$0
$173M
·
Net Stock Activity
·
·
·
·
·
$0
$0
$217M
·
$3M
$173M
·
Dividends Paid
·
·
·
·
$0
$0
$9M
$9M
$8M
$8M
$6M
$5M
Financing Cash Flow
$-2M
$-13M
$-3M
$-5M
$3M
$-715M
$5M
$215M
$-46M
·
·
·
Net Change in Cash
$-7M
$-4M
$9M
$-16M
$-19M
$16M
$14M
$-206M
$210M
$-682.0K
$-22M
$34M
Taxes Paid
$5M
$4M
$3M
$5M
$8M
$2M
$6M
$-33M
$72M
$889.0K
·
·
Free Cash Flow
$-7M
$-7M
$9M
$-10M
$-3M
$-8M
$-5M
$-23M
$-104M
$25M
$-5M
$3M
Levered FCF
$-31M
$-31M
$-13M
$-26M
$-14M
$-26M
$-58M
$-82M
$-86M
$43M
$-21M
$-4M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-4.5%
-5.9%
-4.5%
-4.2%
-1.9%
·
·
-23.2%
5.3%
7.1%
4.0%
5.7%
Net Margin
-8.1%
-8.2%
-10.2%
-5.2%
-2.8%
·
·
·
26.3%
·
·
1.7%
Pretax Margin
-9.4%
-9.8%
-11.0%
-6.2%
-4.7%
·
·
-33.9%
-9.5%
-0.88%
-3.4%
2.7%
EBITDA Margin
4.0%
3.8%
5.0%
5.2%
7.8%
·
·
-14.0%
13.8%
14.6%
10.7%
10.2%
ROA
-7.6%
-7.9%
-9.5%
-4.6%
-2.2%
·
·
·
11.4%
·
·
1.1%
ROE
-72.7%
-42.3%
-37.3%
-13.7%
-13.7%
·
·
·
40.3%
·
·
5.0%
ROIC
-10.5%
-13.0%
-8.2%
-6.6%
-6.8%
-32.7%
1.2%
-13.6%
-0.88%
-1.5%
1.3%
3.0%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.8
2.0
2.2
2.4
2.7
2.1
2.2
2.0
4.4
2.0
2.1
1.8
Quick Ratio
0.8
0.9
1.1
1.1
1.4
1.3
1.2
1.0
3.1
1.1
1.0
1.0
Debt / Equity
4.7
2.0
1.2
0.8
-4.8
0.3
273.5
2.0
1.7
2.5
2.6
2.0
LT Debt / Equity
4.5
1.9
1.2
0.8
-4.7
0.3
266.8
1.9
1.6
2.5
2.6
1.9
Interest Coverage
-0.8
-1.2
-1.0
-1.4
-0.7
-6.2
0.2
-2.9
0.6
0.9
0.9
2.3
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
1.0
0.9
0.9
0.8
·
·
0.5
0.4
0.6
0.6
0.7
Inventory Turnover
·
·
·
·
·
·
·
5.7
·
·
·
·
Receivables Turnover
7.0
7.4
7.0
6.9
6.1
·
·
6.4
6.1
6.3
6.1
6.2
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$0.68
$1.49
$2.64
$4.25
$-0.74
$5.95
$0.07
$9.93
$17839.33
$11.57
$11.69
$9.15
Revenue / Share
$8.54
$9.54
$10.47
$11.16
$10.85
·
·
$24.33
$22.33
$30.69
$31.50
$26.77
Cash Flow / Share
$0.11
$0.23
$0.63
$0.17
$0.35
$0.37
$1.17
$1.29
$-2.16
$2.55
$1.57
$1.68
Cash / Share
$0.23
$0.36
$0.46
$0.29
$0.67
$1.13
$0.75
$0.43
$8236.85
$0.53
$0.56
$1.97
Dividend / Share
·
·
$0.00
$0.00
$0.00
$0.00
$0.21
$0.28
$0.28
$0.28
·
·
Dividend Paid / Share
·
·
·
·
·
·
·
·
$0.28
$0.28
$0.28
$0.28
EPS (TTM)
$-1.07
$-1.11
$-1.35
$-0.83
$-0.79
$-2.68
$-1.13
$-8.30
$5.85
$0.25
$-0.31
$0.45
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-9.1%
-5.1%
-1.9%
4.4%
11.7%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-5.4%
-0.94%
4.6%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
-0.25%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$422M
$464M
$489M
$499M
$478M
$428M
$490M
$771M
$620M
$585M
$405M
$489M
Net Income TTM
$-34M
$-38M
$-50M
$-26M
$-13M
$-101M
$-47M
$-263M
$163M
$7M
$-6M
$8M
Market Cap
$64M
$163M
$189M
$66M
$176M
$280M
$391M
$283M
$752.1K
$519M
$428M
$390M
Enterprise Value
$212M
$294M
$320M
$206M
$302M
$316M
$1.14B
$1.11B
$584M
$1.30B
$1.23B
$703M
P/E
-1.2
-2.9
-3.0
-1.8
-5.2
-2.5
-8.2
-0.8
4.7
76.2
-51.4
45.7
P/S
0.2
0.4
0.4
0.1
0.4
0.7
0.8
0.4
0.0
0.9
1.1
0.8
P/B
1.9
2.2
1.5
0.4
-5.5
1.1
137.9
0.7
0.0
1.6
1.4
2.2
P / Tangible Book
20.0
5.4
2.9
0.6
1.3
1.9
·
·
·
·
·
·
P / Cash Flow
11.3
14.7
6.4
8.5
11.3
18.0
8.0
6.9
-0.0
7.5
12.8
12.7
P / FCF
-8.9
-22.5
21.4
-6.4
-66.9
-34.1
-81.6
-12.2
-0.0
20.4
-81.6
125.7
EV / EBITDA
12.5
16.5
13.2
7.9
8.1
-4.4
11.2
-10.3
6.8
10.7
17.3
14.1
EV / FCF
-29.3
-40.5
36.2
-20.1
-114.6
-38.5
-237.0
-47.9
-5.6
51.1
-235.2
226.4
EV / Revenue
0.5
0.6
0.7
0.4
0.6
0.7
2.3
1.4
0.9
2.2
3.0
1.4
Dividend Yield
·
·
·
·
0.00%
0.00%
2.3%
3.1%
1023.2%
1.5%
1.5%
1.3%
Earnings Yield
-83.6%
-33.9%
-33.8%
-55.3%
-19.3%
-40.8%
-12.2%
-123.7%
21.2%
1.3%
-1.9%
2.2%
Payout Ratio
·
·
·
·
0.00%
·
·
·
4.7%
·
·
62.4%
Annual Payout
·
·
·
·
$0
$0
$9M
$9M
$8M
$8M
$6M
$5M
Laporan Laba Rugi13
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
$129M
$118M
$105M
$104M
$108M
$106M
$107M
$114M
$123M
$121M
$113M
$124M
$125M
$127M
$118M
$127M
SG&A Expense
$13M
$13M
$12M
$11M
$12M
$11M
$12M
$10M
$14M
$13M
$12M
$12M
$11M
$13M
$11M
$10M
Operating Income
$1M
$-2M
$-10M
$-2M
$-1M
$-5M
$-17M
$-4M
$-2M
$-5M
$-8M
$-3M
$-4M
$-7M
$-11M
$-2M
Interest Expense
$6M
$6M
$6M
$6M
$6M
$5M
$5M
$5M
$6M
$5M
$6M
$6M
$5M
$4M
$4M
$4M
Other Non-op
$217.0K
$-502.0K
$2M
$70.0K
$619.0K
$2M
$-65.0K
$5M
$3M
$-4M
$-9M
$1M
$-6M
$2M
$845.0K
$1M
Pretax Income
$-4M
$-8M
$-15M
$-8M
$-10M
$-8M
$-23M
$-4M
$-5M
$-14M
$-22M
$-7M
$-15M
$-9M
$-15M
$-5M
Income Tax
$189.0K
$717.0K
$254.0K
$815.0K
$774.0K
$1M
$1M
$903.0K
$-215.0K
$506.0K
$904.0K
$-245.0K
$325.0K
$1M
$107.0K
$-1M
Net Income
$-2M
$-7M
$-13M
$-7M
$-8M
$-7M
$-21M
$-3M
$-2M
$-13M
$-21M
$-5M
$-14M
$-10M
$-12M
$-2M
EPS (Basic)
$-0.13
$-0.25
$-0.35
$-0.23
$-0.26
$-0.23
$-0.52
$-0.13
$-0.12
$-0.34
$-0.50
$-0.18
$-0.38
$-0.29
$-0.34
$-0.11
EPS (Diluted)
$-0.13
$-0.25
$-0.35
$-0.23
$-0.26
$-0.23
$-0.52
$-0.13
$-0.12
$-0.34
$-0.50
$-0.18
$-0.38
$-0.29
$-0.34
$-0.11
Shares (Basic)
50,256,000
49,702,000
·
49,605,000
49,433,000
49,075,000
·
48,997,000
48,839,000
47,724,000
·
47,539,000
46,357,000
45,309,000
·
44,711,000
Shares (Diluted)
50,256,000
49,702,000
·
49,605,000
49,433,000
49,075,000
·
48,997,000
48,839,000
47,724,000
·
47,539,000
46,357,000
45,309,000
·
44,711,000
EBITDA
$10M
$7M
·
$7M
$7M
$4M
·
·
$10M
$8M
·
$9M
·
$4M
·
$9M
Neraca24
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
$16M
$8M
$11M
$12M
$10M
$12M
$18M
$12M
$14M
$21M
·
$22M
$14M
$11M
·
$13M
Receivables
$72M
$72M
$60M
$63M
$70M
$68M
$62M
$64M
$69M
$72M
·
$73M
$79M
$80M
·
$83M
Inventory
$69M
$68M
$66M
$63M
$63M
$63M
$62M
$70M
$68M
$73M
·
$71M
$77M
$82M
·
$84M
Prepaid Expense
$5M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Other Current Assets
$11M
$12M
$11M
$14M
$12M
$12M
$11M
$10M
$17M
$10M
·
$11M
$9M
$9M
·
$13M
Current Assets
$174M
$180M
$164M
$170M
$172M
$173M
$168M
$174M
$185M
$194M
·
$193M
$197M
$201M
·
$204M
Intangibles
$24M
$27M
$31M
$34M
$38M
$41M
$44M
$48M
$51M
$55M
$59M
$62M
$66M
$69M
$73M
$78M
Other Non-current Assets
$7M
$7M
$8M
$8M
$8M
$7M
$7M
$7M
$10M
$7M
·
$7M
$6M
$4M
·
$6M
Total Assets
$449M
$453M
$441M
$451M
$461M
$461M
$457M
$483M
$497M
$513M
·
$521M
$538M
$547M
·
$558M
Accounts Payable
$56M
$52M
$49M
$47M
$46M
$46M
$39M
$45M
$45M
$51M
·
$49M
$51M
$50M
·
$45M
Current Liabilities
$98M
$97M
$90M
$91M
$89M
$90M
$84M
$89M
$91M
$95M
·
$89M
$91M
$91M
·
$79M
Capital Leases
$34M
$35M
$37M
$38M
$40M
$41M
$42M
$44M
$45M
$46M
·
$48M
$49M
$51M
·
$51M
Deferred Tax
$4M
$4M
$4M
$4M
$5M
$5M
$5M
$5M
$5M
$5M
·
$4M
$6M
$6M
·
$6M
Other Non-current Liabilities
$7M
$7M
$9M
$11M
$11M
$12M
$14M
$14M
$12M
$18M
·
$16M
$18M
$11M
·
$11M
Total Liabilities
$305M
$309M
$294M
$294M
$299M
$295M
$289M
$287M
$303M
$315M
·
$303M
$313M
$305M
·
$301M
Long-term Debt
$166M
$170M
$160M
$155M
$160M
$151M
$149M
$144M
$159M
$159M
·
$152M
$155M
$153M
·
$162M
Total Debt
$166M
$170M
·
$155M
$160M
$151M
·
·
$159M
$159M
·
$153M
·
$152M
·
$158M
Common Stock
$525.0K
$527.0K
$502.0K
$502.0K
$503.0K
$505.0K
$499.0K
$499.0K
$500.0K
$495.0K
·
$473.0K
$470.0K
$438.0K
·
$439.0K
Paid-in Capital
$433M
$437M
$440M
$444M
$448M
$452M
$456M
$459M
$462M
$464M
·
$460M
$463M
$465M
·
$471M
Retained Earnings
$-377M
$-374M
$-368M
$-355M
$-348M
$-340M
$-334M
$-313M
$-310M
$-308M
·
$-275M
$-270M
$-255M
·
$-233M
AOCI
$-36M
$-37M
$-39M
$-40M
$-41M
$-45M
$-48M
$-41M
$-44M
$-41M
$-38M
$-42M
$-39M
$-36M
$-37M
$-43M
Stockholders' Equity
$21M
$26M
$34M
$50M
$60M
$67M
$75M
$107M
$108M
$116M
$125M
$144M
$154M
$174M
$186M
$195M
Liabilities + Equity
$449M
$453M
$441M
$451M
$461M
$461M
$457M
$483M
$497M
$513M
·
$521M
$538M
$547M
·
$558M
Shares Outstanding
52,574,000
52,789,000
50,196,000
50,196,000
50,287,000
50,526,000
49,908,000
49,950,000
50,032,000
49,520,000
·
47,311,000
47,019,000
43,772,000
·
43,882,000
Arus Kas14
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
$9M
$9M
$9M
$9M
$9M
$9M
$10M
$11M
$12M
$13M
$11M
$12M
$12M
$12M
$13M
$11M
Stock-based Comp
$808.0K
$801.0K
$823.0K
$737.0K
$801.0K
$839.0K
$793.0K
$811.0K
$690.0K
$846.0K
$763.0K
$1M
$470.0K
$381.0K
$515.0K
$307.0K
Amort. of Intangibles
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
$4M
$4M
$4M
·
$4M
Restructuring
·
·
$0
$0
$105.0K
$13M
$12M
·
·
·
·
·
·
·
·
·
Other Non-cash
·
$-12M
·
·
·
$-6M
·
·
·
$-144.0K
·
·
·
$-1M
·
·
Operating Cash Flow
$20M
$-9M
$-1M
$11M
$-696.0K
$-3M
$7M
$5M
$-1M
$712.0K
$5M
$15M
$8M
$226.0K
$10M
$-127.0K
CapEx
$5M
$3M
$2M
$3M
$4M
$4M
$3M
$6M
$4M
$5M
$4M
$4M
$7M
$5M
$4M
$4M
Investing Cash Flow
$-5M
$-3M
$-2M
$-2M
$-3M
$-4M
$-3M
$11M
$-3M
$-5M
$-4M
$-4M
$-5M
$-4M
$-4M
$-4M
Debt Issued
·
·
·
·
$108M
$11M
·
$13M
$12M
$13M
·
$17M
$18M
$17M
$14M
$12M
Net Debt Issued
·
·
·
·
·
$2M
·
·
·
$-17M
·
·
·
$-832.0K
·
·
Financing Cash Flow
$-7M
$8M
$3M
$-7M
$980.0K
$583.0K
$2M
$-17M
$-2M
$4M
$-2M
$-3M
$1M
$1M
$-7M
$2M
Net Change in Cash
$8M
$-3M
$-838.0K
$3M
$-2M
$-6M
$6M
$-1M
$-7M
$-1M
$113.0K
$7M
$4M
$-2M
$257.0K
$-3M
Free Cash Flow
·
$-12M
·
·
·
$-7M
·
·
·
$-5M
·
·
·
$-5M
·
·
Levered FCF
·
$-18M
·
·
·
$-13M
·
·
·
$-10M
·
·
·
$-10M
·
·
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
0.78%
-1.7%
·
-2.2%
-1.4%
-4.5%
·
·
-1.8%
-4.0%
·
-2.2%
·
-5.6%
·
-1.7%
Net Margin
-1.8%
-5.8%
·
-6.4%
-7.5%
-6.3%
·
·
-1.8%
-10.3%
·
-4.1%
·
-8.0%
·
-1.7%
Pretax Margin
-3.5%
-7.0%
·
-7.5%
-8.8%
-7.4%
·
·
-3.7%
-11.8%
·
-5.6%
·
-7.2%
·
-3.7%
EBITDA Margin
8.0%
6.1%
·
6.6%
6.9%
3.8%
·
·
7.8%
6.4%
·
7.1%
·
3.5%
·
7.1%
ROA
-0.50%
-1.5%
·
-1.4%
-1.7%
-1.4%
·
·
-0.43%
-2.4%
·
-0.94%
·
-1.8%
·
-0.38%
ROE
-5.6%
-14.6%
·
-8.6%
-9.7%
-7.3%
·
·
-1.7%
-8.6%
·
-3.0%
·
-5.1%
·
-1.1%
ROIC
0.56%
-1.1%
·
-1.2%
-0.72%
-2.6%
·
·
-0.77%
-1.8%
·
-0.89%
·
-2.5%
·
-0.46%
Likuiditas & Solvabilitas5
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
1.8
1.9
·
1.9
1.9
1.9
·
·
2.0
2.0
·
2.2
·
2.2
·
2.6
Quick Ratio
0.9
0.8
·
0.8
0.9
0.9
·
·
0.9
1.0
·
1.1
·
1.0
·
1.2
Debt / Equity
7.8
6.5
·
3.1
2.7
2.2
·
·
1.5
1.4
·
1.1
·
0.9
·
0.8
LT Debt / Equity
7.7
6.4
·
3.0
2.6
2.2
·
·
1.4
1.3
·
1.0
·
0.8
·
0.8
Interest Coverage
0.2
-0.4
·
-0.4
-0.3
-0.9
·
·
-0.4
-0.9
·
-0.5
·
-1.6
·
-0.6
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
0.3
0.3
·
0.2
0.2
0.2
·
·
0.2
0.2
·
0.2
·
0.2
·
0.2
Receivables Turnover
1.8
1.7
·
1.6
1.6
1.5
·
·
1.7
1.6
·
1.6
·
1.5
·
1.5
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
$0.40
$0.49
·
$0.99
$1.18
$1.33
·
·
$2.17
$2.35
·
$3.04
·
$3.99
·
$4.44
Revenue / Share
$2.56
$2.38
·
$2.09
$2.18
$2.15
·
·
$2.52
$2.54
·
$2.62
·
$2.80
·
$2.85
Cash Flow / Share
·
$-0.17
·
·
·
$-0.07
·
·
·
$0.01
·
·
·
$0.01
·
·
Cash / Share
$0.31
$0.16
·
$0.24
$0.19
$0.23
·
·
$0.27
$0.42
·
$0.46
·
$0.24
·
$0.29
Dividend / Share
·
·
·
·
·
·
·
$0.00
$0.00
$0.00
·
$0.00
$0.00
$0.00
·
$0.00
EPS (TTM)
$-0.96
$-1.09
·
$-1.24
$-1.14
$-1.00
·
$-1.09
$-1.14
$-1.40
·
$-1.19
$-1.12
$-0.99
·
$-0.52
Valuasi (TTM)13
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
$456M
$435M
·
$424M
$434M
$449M
·
$470M
$481M
$483M
·
$495M
$498M
$498M
·
$491M
Net Income TTM
$-28M
$-34M
·
$-42M
$-38M
$-32M
·
$-38M
$-40M
$-53M
·
$-42M
$-39M
$-33M
·
$-14M
Market Cap
$189M
$77M
·
$103M
$106M
$114M
·
·
$150M
$235M
·
$88M
·
$47M
·
$75M
Enterprise Value
$339M
$238M
·
$246M
$256M
$254M
·
·
$295M
$373M
·
$219M
·
$189M
·
$220M
P/E
-3.7
-1.3
·
-1.7
-1.8
-2.3
·
-3.6
-2.6
-3.4
·
-1.6
-2.1
-1.1
·
-3.3
P/S
0.4
0.2
·
0.2
0.2
0.3
·
·
0.3
0.5
·
0.2
·
0.1
·
0.2
P/B
8.9
2.9
·
2.1
1.8
1.7
·
·
1.4
2.0
·
0.6
·
0.3
·
0.4
P / Tangible Book
·
·
·
6.7
4.8
4.3
·
3.3
2.6
3.9
·
1.1
1.3
0.4
·
0.6
P / Cash Flow
·
-8.9
·
·
·
-34.1
·
·
·
329.7
·
·
·
207.2
·
·
EV / Revenue
0.7
0.5
·
0.6
0.6
0.6
·
·
0.6
0.8
·
0.4
·
0.4
·
0.4
Dividend Yield
0.00%
0.00%
·
0.00%
0.00%
0.00%
·
·
0.00%
0.00%
·
0.00%
·
0.00%
·
0.00%
Earnings Yield
-26.7%
-75.2%
·
-60.2%
-54.3%
-44.2%
·
-28.0%
-38.0%
-29.5%
·
-64.0%
-46.9%
-92.5%
·
-30.4%
Annual Payout
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
$0
$0
·
$0
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
$422M
$464M
$489M
$499M
$478M
Margin Operasi %
-4.5%
-5.9%
-4.5%
-4.2%
-1.9%
Laba Bersih
$-34M
$-38M
$-50M
$-26M
$-13M
EPS Dilusian
$-1.07
$-1.11
$-1.35
$-0.83
$-0.79
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
4.7
2.0
1.2
0.8
-4.8
Rasio Lancar
1.8
2.0
2.2
2.4
2.7
Rasio Cepat
0.8
0.9
1.1
1.1
1.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-7M
$-7M
$9M
$-10M
$-3M
Pemilik institusional (13F)
98 pengaju
· $103.9M 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.
Pemegang98
Nilai yang dipegang$103.9M
Posisi baru34
Posisi yang keluar8
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
34 (+19 vs Kuartal sebelumnya)
8 (0 vs Kuartal sebelumnya)
24 (+6 vs Kuartal sebelumnya)
17 (+3 vs Kuartal sebelumnya)
-722K
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
55 orang dalam
· 31 pejabat · 22 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 7 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.