Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata17.4%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Agu 24, 2026
$0.50
$0.39
26.8%
30 Juni 2026
$0.50
$0.39
26.8%
31 Maret 2026
$0.39
$0.33
16.9%
31 Des. 2025
$0.38
$0.32
17.5%
30 Sep. 2025
$0.34
$0.31
10.3%
30 Juni 2025
$0.33
$0.27
21.6%
31 Maret 2025
$0.28
$0.28
1.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$202M
$182M
$189M
$170M
$144M
$114M
$101M
$103M
$92M
$87M
$83M
$78M
Cost of Revenue
$83M
$81M
$87M
$97M
$84M
$63M
$59M
$59M
$54M
$51M
$55M
$52M
Gross Profit
$120M
$101M
$102M
$73M
$59M
$51M
$43M
$44M
$38M
$36M
$28M
$26M
R&D Expense
$14M
$13M
$11M
$9M
$8M
$8M
$7M
$7M
$7M
$7M
·
·
SG&A Expense
$44M
$42M
$37M
$34M
$33M
$25M
$24M
$23M
$23M
$23M
$21M
$21M
Operating Expenses
$74M
$55M
$48M
$43M
$41M
$33M
$33M
$30M
$30M
·
·
·
Operating Income
$46M
$46M
$54M
$30M
$18M
$18M
$10M
$14M
$8M
$6M
$6M
$5M
Interest Expense
·
·
·
·
·
·
·
$21.0K
$81.0K
$83.0K
$179.0K
$215.0K
Interest Income
$4M
$3M
$2M
·
·
·
·
·
·
·
·
·
Other Non-op
$597.0K
$454.0K
$193.0K
·
·
·
·
·
·
$0
$0
$-5.0K
Pretax Income
$50M
$50M
$56M
$31M
$22M
$18M
$10M
$14M
$8M
$6M
$6M
$5M
Income Tax
$7M
$7M
$7M
$4M
$2M
$3M
$2M
$1M
$684.0K
$696.0K
$371.0K
$216.0K
Net Income
$43M
$43M
$50M
$27M
$20M
$15M
$8M
$12M
$8M
$6M
$6M
$5M
EPS (Basic)
$1.21
$1.20
$1.35
$0.74
$0.53
$0.42
$0.21
$0.34
$0.41
$0.30
$0.31
$0.25
EPS (Diluted)
$1.20
$1.19
$1.34
$0.73
$0.53
$0.42
$0.21
$0.34
$0.41
$0.30
$0.31
$0.25
Shares (Basic)
35,690,000
36,298,000
36,812,000
36,741,000
36,725,000
36,696,000
36,888,000
37,148,000
18,788,000
18,809,000
18,874,000
19,164,000
Shares (Diluted)
35,891,000
36,499,000
37,066,000
37,005,000
36,867,000
36,808,000
36,986,000
37,248,000
18,825,000
18,854,000
18,894,000
19,169,000
EBITDA
$48M
$48M
$56M
$32M
$20M
$19M
$12M
·
$9M
$7M
$7M
·
Neraca28
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$127M
$83M
$65M
$36M
$42M
$35M
$18M
$8M
$5M
$3M
$3M
$2M
Short-term Investments
$11M
$16M
$5M
$5M
$5M
$5M
·
·
·
·
·
·
Receivables
·
$30M
$32M
$26M
$29M
$28M
$23M
$26M
$23M
$20M
$19M
$18M
Inventory
$30M
$30M
$35M
$35M
$41M
$25M
$35M
$30M
$25M
$26M
$21M
$23M
Prepaid Expense
$4M
$3M
$4M
$3M
$3M
$2M
$2M
$2M
$1M
$1M
$936.0K
$1M
Current Assets
$208M
$162M
$169M
$131M
$120M
$96M
$78M
$65M
$54M
$51M
$46M
$45M
PP&E (Net)
$9M
$9M
$9M
$9M
$8M
$8M
$8M
$8M
$7M
$7M
$6M
$6M
PP&E (Gross)
$58M
$56M
$54M
$52M
$49M
$48M
$47M
$45M
$43M
$42M
$41M
$40M
Accum. Depreciation
$49M
$47M
$45M
$43M
$42M
$40M
$39M
$38M
$37M
$36M
$35M
$34M
Intangibles
$3M
$3M
$4M
$4M
$4M
$5M
$5M
$7M
$8M
$8M
$8M
$9M
Other Non-current Assets
$190.0K
$200.0K
$286.0K
$312.0K
$347.0K
$243.0K
$255.0K
$265.0K
$265.0K
$121.0K
$134.0K
$147.0K
Total Assets
$239M
$198M
$208M
$167M
$149M
$123M
$104M
$86M
$73M
$71M
$65M
$65M
Accounts Payable
$7M
$6M
$8M
$8M
$11M
$6M
$7M
$5M
$5M
$6M
$4M
$4M
Accrued Liabilities
$9M
$9M
$10M
$8M
$9M
$7M
$6M
$6M
$2M
$2M
$2M
$2M
Short-term Debt
·
·
·
·
·
$4M
$4M
·
·
·
·
·
Current Liabilities
$42M
$24M
$22M
$20M
$26M
$20M
$18M
$14M
$9M
$10M
$9M
$9M
Capital Leases
$5M
$5M
$6M
$6M
$7M
$7M
$7M
$0
·
·
·
·
Deferred Tax
·
·
·
·
$166.0K
$380.0K
$43.0K
$72.0K
·
·
·
·
Total Liabilities
$48M
$30M
$29M
$26M
$35M
$30M
$28M
$15M
$10M
$14M
$13M
$19M
Long-term Debt
·
·
·
·
·
$4M
$2M
$0
$0
$4M
$5M
$11M
Total Debt
·
·
·
·
·
·
$4M
·
$0
$4M
$5M
·
Common Stock
$399.0K
$398.0K
$398.0K
$397.0K
$396.0K
$396.0K
$396.0K
$212.0K
$212.0K
$212.0K
$211.0K
$210.0K
Retained Earnings
$221M
$199M
$174M
$138M
$113M
$93M
$78M
$71M
$59M
$52M
$46M
$40M
Treasury Stock
$56M
$56M
$20M
$20M
$20M
$20M
$20M
$17M
$13M
$12M
$12M
$10M
AOCI
$160.0K
$160.0K
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$191M
$169M
$179M
$140M
$114M
$92M
$77M
$71M
$63M
$57M
$51M
$47M
Liabilities + Equity
$239M
$198M
$208M
$167M
$149M
$123M
$104M
$86M
$73M
$71M
$65M
$65M
Shares Outstanding
35,768,437
35,656,421
36,874,471
36,770,097
36,734,482
36,702,168
36,694,702
18,477,874
18,729,082
18,844,657
18,786,893
18,966,028
Arus Kas18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$920.0K
$878.0K
$890.0K
Stock-based Comp
$989.0K
$2M
$2M
$1M
$2M
$435.0K
$583.0K
$160.0K
$146.0K
$102.0K
$103.0K
$101.0K
Deferred Tax
$2M
$-1M
$-3M
$-3M
$-214.0K
$337.0K
$-47.0K
$755.0K
$80.0K
$361.0K
$375.0K
$230.0K
Amort. of Intangibles
$298.0K
$315.0K
$337.0K
$361.0K
$391.0K
$425.0K
$264.0K
$313.0K
$371.0K
$441.0K
$529.0K
$667.0K
Other Non-cash
$13M
$8M
$-5M
$-3M
$-14M
$6M
$-59.0K
·
$-1M
$-5M
$2M
·
Operating Cash Flow
$61M
$54M
$45M
$25M
$8M
$23M
$10M
$9M
$8M
$2M
$9M
$4M
CapEx
$2M
$2M
$2M
$3M
$1M
$1M
$2M
$2M
$1M
$1M
$693.0K
$730.0K
Investing Cash Flow
$4M
$15M
$-3M
$-28M
$-2M
$-6M
$-2M
$-2M
$-1M
$-1M
·
·
Debt Issued
·
·
·
·
·
·
$4M
$0
$0
$2M
$0
$500.0K
Net Debt Issued
·
·
·
·
·
·
$4M
·
$-4M
$-1M
$-6M
·
Stock Repurchased
·
$37M
·
·
·
·
$2M
$4M
$1M
$0
$1M
$2M
Net Stock Activity
·
$-37M
·
·
·
·
$-2M
·
$-1M
$0
$-1M
·
Dividends Paid
$20M
$14M
$13M
$2M
·
·
·
·
·
·
·
·
Financing Cash Flow
$-21M
$-50M
$-13M
$-2M
$155.0K
·
$2M
$-4M
$-5M
$-1M
·
·
Net Change in Cash
$44M
$18M
$29M
$-6M
$7M
$17M
$10M
$3M
$2M
$-351.0K
$1M
$-137.0K
Taxes Paid
$4M
$8M
$9M
$9M
$2M
$2M
$749.0K
$262.0K
·
·
·
·
Free Cash Flow
$59M
$51M
$44M
$22M
$7M
$22M
$9M
·
$7M
$1M
$8M
·
Levered FCF
·
·
·
·
·
·
·
·
$7M
$960.2K
$8M
·
Profitabilitas8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
59.2%
55.6%
53.9%
43.1%
41.2%
44.5%
43.0%
·
41.4%
33.9%
33.4%
·
Operating Margin
22.6%
25.5%
28.5%
17.8%
12.7%
15.7%
10.7%
·
9.2%
7.3%
7.7%
·
Net Margin
21.3%
23.9%
26.4%
16.0%
13.7%
13.5%
8.4%
·
8.3%
6.4%
7.0%
·
Pretax Margin
24.6%
27.6%
29.9%
18.4%
15.2%
15.7%
10.7%
·
9.1%
7.2%
7.4%
·
EBITDA Margin
23.5%
26.6%
29.5%
18.8%
13.7%
16.8%
11.9%
·
10.3%
8.3%
8.7%
·
ROA
19.7%
21.4%
26.6%
17.2%
14.5%
·
8.9%
·
10.6%
8.3%
8.9%
·
ROE
22.9%
25.3%
28.7%
20.0%
17.8%
·
10.8%
·
12.4%
10.3%
11.8%
·
ROIC
20.6%
23.8%
26.6%
18.8%
14.4%
·
10.4%
·
12.2%
9.4%
10.6%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
4.9
6.8
7.6
6.7
4.5
·
4.5
·
5.7
4.9
5.1
·
Quick Ratio
3.2
5.4
4.6
3.4
2.9
·
2.4
·
3.0
2.3
2.5
·
Debt / Equity
·
·
·
·
·
·
0.1
·
0.0
0.1
0.1
·
LT Debt / Equity
·
·
·
·
·
·
0.0
·
0.0
0.1
0.1
·
Interest Coverage
·
·
·
·
·
·
·
·
103.9
76.8
35.3
·
Efisiensi3
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.9
0.9
1.0
1.1
1.1
·
1.1
·
1.3
1.3
1.3
·
Inventory Turnover
2.7
2.5
2.5
2.8
2.6
·
1.8
·
2.1
2.4
2.5
·
Receivables Turnover
·
5.9
6.5
6.1
5.0
·
4.1
·
4.3
4.4
4.5
·
Per Saham6
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$5.34
$4.73
$4.85
$3.81
$3.10
·
$4.25
·
$3.39
$3.02
$2.73
·
Revenue / Share
$5.64
$4.98
$5.09
$4.59
$3.89
$3.10
$5.48
·
$4.87
$4.63
$4.37
·
Cash Flow / Share
$1.70
$1.47
$1.22
$0.67
$0.23
$0.62
$0.56
·
$0.42
$0.13
$0.48
·
Cash / Share
$3.55
$2.33
$1.77
$0.98
$1.14
·
$0.99
·
$0.28
$0.18
$0.20
·
Dividend / Share
$0.58
$0.52
$0.36
$0.06
·
·
·
·
·
·
·
·
EPS (TTM)
$1.20
$1.19
$1.34
$0.73
$0.53
$0.42
$0.21
$0.34
$0.41
$0.30
$0.31
$0.25
Tingkat Pertumbuhan9
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
11.4%
-3.8%
11.1%
18.4%
25.9%
12.5%
·
·
·
·
·
·
Revenue CAGR 3Y
6.0%
8.2%
18.3%
18.8%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
12.2%
12.4%
·
·
·
·
·
·
·
·
·
·
EPS YoY
0.84%
-11.2%
83.6%
37.7%
26.2%
100.0%
·
·
·
·
·
·
EPS CAGR 3Y
18.0%
30.9%
47.2%
51.5%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
23.4%
41.5%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-0.87%
-12.9%
83.7%
38.4%
27.2%
97.7%
·
·
·
·
·
·
Net Income CAGR 3Y
16.6%
30.3%
47.9%
51.5%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
22.8%
41.0%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)17
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$202M
$182M
$189M
$170M
$144M
$114M
$101M
$103M
$92M
$87M
$83M
$78M
Net Income TTM
$43M
$43M
$50M
$27M
$20M
$15M
$8M
$12M
$8M
$6M
$6M
$5M
Market Cap
$1.36B
$1.06B
$1.92B
$1.27B
$756M
·
$215M
·
$137M
$89M
$60M
·
Enterprise Value
·
·
·
·
·
·
$200M
·
$132M
$89M
$61M
·
P/E
31.6
24.9
38.8
47.5
38.8
43.3
55.7
43.6
17.9
15.7
10.3
11.5
P/S
6.7
5.8
10.1
7.5
5.3
·
2.1
·
1.5
1.0
0.7
·
P/B
7.1
6.3
10.7
9.1
6.6
·
2.8
·
2.2
1.6
1.2
·
P / Tangible Book
7.2
6.4
10.9
9.4
6.9
3.8
3.0
·
·
·
·
·
P / Cash Flow
22.2
19.8
42.2
51.6
90.8
·
20.8
·
17.4
36.2
6.5
·
P / FCF
22.9
20.6
43.8
58.6
110.4
·
24.7
·
20.8
85.7
7.1
·
EV / EBITDA
·
·
·
·
·
·
16.6
·
14.0
12.1
8.4
·
EV / FCF
·
·
·
·
·
·
23.0
·
20.0
85.7
7.2
·
EV / Revenue
·
·
·
·
·
·
2.0
·
1.4
1.0
0.7
·
Dividend Yield
1.5%
1.3%
0.69%
0.18%
·
·
·
·
·
·
·
·
Earnings Yield
3.2%
4.0%
2.6%
2.1%
2.6%
2.3%
1.8%
2.3%
5.6%
6.4%
9.8%
8.7%
Payout Ratio
47.3%
31.4%
26.6%
8.5%
·
·
·
·
·
·
·
·
Annual Payout
$20M
$14M
$13M
$2M
·
·
·
·
·
·
·
·
Laporan Laba Rugi17
Metrik
Tren
Q4 2026
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
Revenue
$56M
$49M
$48M
$49M
$51M
$44M
$43M
$44M
$50M
$49M
$48M
$42M
$45M
$44M
$42M
$39M
Cost of Revenue
$22M
$20M
$20M
$21M
$24M
$19M
$18M
$19M
$22M
$23M
$23M
$19M
$22M
$22M
$28M
$25M
Gross Profit
$34M
$29M
$28M
$28M
$27M
$25M
$24M
$25M
$28M
$26M
$25M
$22M
$23M
$21M
$14M
$15M
R&D Expense
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
SG&A Expense
$12M
$11M
$10M
$11M
$11M
$11M
$10M
$10M
$11M
$9M
$9M
$8M
$9M
$8M
$8M
$8M
Operating Expenses
$16M
$31M
$13M
$14M
$15M
$14M
$13M
$13M
$14M
$12M
$11M
$11M
$11M
$11M
$10M
$11M
Operating Income
$18M
$-1M
$15M
$14M
$12M
$11M
$11M
$12M
$14M
$14M
$14M
$12M
$12M
$11M
$4M
$4M
Interest Income
$968.0K
$881.0K
$884.0K
$854.0K
$726.0K
$762.0K
$928.0K
$940.0K
·
·
·
·
·
·
·
·
Other Non-op
$251.0K
$105.0K
$102.0K
·
$158.0K
$100.0K
$-7.0K
·
·
·
·
·
·
·
·
·
Pretax Income
$20M
$-202.0K
$16M
$15M
$13M
$12M
$12M
$13M
$15M
$15M
$15M
$12M
$12M
$11M
$5M
$4M
Income Tax
$2M
$206.0K
$2M
$2M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$2M
$2M
$1M
$586.0K
$461.0K
Net Income
$18M
$-408.0K
$14M
$12M
$12M
$10M
$10M
$11M
$14M
$13M
$13M
$10M
$11M
$10M
$4M
$3M
EPS (Basic)
$0.50
$-0.01
$0.38
$0.34
$0.33
$0.28
$0.29
$0.30
$0.37
$0.36
$0.34
$0.28
$0.29
$0.26
$0.11
$0.08
EPS (Diluted)
$0.49
$-0.01
$0.38
$0.34
$0.33
$0.28
$0.28
$0.30
$0.36
$0.36
$0.34
$0.28
$0.28
$0.26
$0.11
$0.08
Shares (Basic)
·
35,691,000
35,664,000
35,658,000
·
36,111,000
36,538,000
36,865,000
·
36,835,000
36,829,000
36,827,000
·
36,793,000
36,772,000
36,762,000
Shares (Diluted)
·
35,691,000
35,915,000
35,865,000
·
36,253,000
36,776,000
37,180,000
·
37,118,000
37,018,000
37,076,000
·
37,082,000
36,997,000
36,990,000
EBITDA
·
$-725.0K
$15M
$14M
·
$12M
$12M
$12M
·
$15M
$14M
$12M
·
$11M
$5M
$4M
Neraca24
Metrik
Tren
Q4 2026
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
Cash & Equivalents
$127M
$114M
$105M
$95M
$83M
$73M
$86M
$86M
$65M
$56M
$47M
$44M
·
$32M
$32M
$29M
Short-term Investments
$11M
$11M
$10M
$10M
$16M
$16M
$13M
$6M
$5M
$5M
$5M
$5M
·
$5M
$5M
$5M
Receivables
·
$29M
$28M
$31M
$30M
$24M
$23M
$28M
$32M
$30M
$28M
$23M
·
$24M
$21M
$21M
Inventory
$30M
$33M
$33M
$31M
$30M
$34M
$38M
$36M
$35M
$37M
$39M
$37M
·
$39M
$41M
$48M
Prepaid Expense
$4M
$3M
$4M
$4M
$3M
$3M
$3M
$4M
$4M
$3M
$4M
$3M
·
$3M
$3M
$3M
Current Assets
$208M
$193M
$181M
$173M
$162M
$152M
$165M
$171M
$169M
$158M
$150M
$138M
·
$123M
$113M
$118M
PP&E (Net)
$9M
$9M
$9M
$9M
$9M
$9M
$10M
$9M
$9M
$9M
$9M
$9M
·
$9M
$8M
$8M
PP&E (Gross)
$58M
$57M
$57M
$56M
$56M
$56M
$56M
$54M
$54M
$53M
$53M
$53M
·
$52M
$50M
$50M
Accum. Depreciation
$49M
$48M
$48M
$47M
$47M
$46M
$46M
$45M
$45M
$44M
$44M
$44M
·
$43M
$42M
$42M
Intangibles
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$4M
$4M
$4M
$4M
$4M
·
$4M
$4M
$4M
Other Non-current Assets
$190.0K
$190.0K
$196.0K
$198.0K
$200.0K
$204.0K
$205.0K
$283.0K
$286.0K
$289.0K
$291.0K
$294.0K
·
$299.0K
$364.0K
$374.0K
Total Assets
$239M
$222M
$213M
$206M
$198M
$191M
$203M
$210M
$208M
$195M
$186M
$177M
·
$156M
$146M
$148M
Accounts Payable
$7M
$6M
$6M
$6M
$6M
$5M
$5M
$6M
$8M
$7M
$8M
$11M
·
$7M
$8M
$13M
Accrued Liabilities
$9M
$8M
$8M
$9M
$9M
$9M
$9M
$9M
$10M
$10M
$10M
$8M
·
$8M
$7M
$8M
Current Liabilities
$42M
$39M
$23M
$25M
$24M
$23M
$22M
$25M
$22M
$20M
$21M
$22M
·
$17M
$18M
$24M
Capital Leases
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$6M
$6M
$6M
$6M
·
$6M
$6M
$6M
Total Liabilities
$48M
$44M
$28M
$30M
$30M
$29M
$28M
$31M
$29M
$27M
$28M
$29M
·
$24M
$25M
$31M
Common Stock
$399.0K
$398.0K
$398.0K
$398.0K
$398.0K
$398.0K
$398.0K
$398.0K
$398.0K
$398.0K
$397.0K
$397.0K
·
$397.0K
$396.0K
$396.0K
Retained Earnings
$221M
$209M
$215M
$206M
$199M
$192M
$187M
$181M
$174M
$164M
$155M
$145M
·
$129M
$120M
$116M
Treasury Stock
$56M
$56M
$56M
$56M
$56M
$56M
$38M
$27M
$20M
$20M
$20M
$20M
·
$20M
$20M
$20M
AOCI
$160.0K
$175.0K
$191.0K
$185.0K
$160.0K
$113.0K
$47.0K
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$191M
$178M
$185M
$176M
$169M
$162M
$174M
$179M
$179M
$168M
$158M
$148M
$140M
$132M
$122M
$117M
Liabilities + Equity
$239M
$222M
$213M
$206M
$198M
$191M
$203M
$210M
$208M
$195M
$186M
$177M
·
$156M
$146M
$148M
Shares Outstanding
35,768,437
35,727,337
35,664,324
35,664,324
35,656,421
35,656,421
36,401,421
36,684,068
36,874,471
36,872,639
36,781,989
36,770,097
·
36,767,780
36,745,718
36,742,962
Arus Kas15
Metrik
Tren
Q4 2026
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
D&A
$464.0K
$463.0K
$488.0K
$496.0K
$492.0K
$493.0K
$506.0K
$470.0K
$452.0K
$454.0K
$467.0K
$453.0K
$443.0K
$380.0K
$379.0K
$367.0K
Stock-based Comp
$205.0K
$290.0K
$185.0K
$309.0K
$370.0K
$386.0K
$386.0K
$371.0K
$857.0K
$266.0K
$303.0K
$307.0K
$330.0K
$322.0K
$335.0K
$477.0K
Deferred Tax
$-2M
$2M
$2M
$2M
$1M
$-740.0K
$-835.0K
$-749.0K
$-445.0K
$-926.0K
$-1M
$-80.0K
$-1M
$-406.0K
$-577.0K
$-417.0K
Amort. of Intangibles
$76.0K
$74.0K
$74.0K
$74.0K
$78.0K
$79.0K
$79.0K
$79.0K
$85.0K
$84.0K
$84.0K
$84.0K
$91.0K
$90.0K
$90.0K
$90.0K
Other Non-cash
·
·
·
$-3M
·
·
·
$748.0K
·
·
·
$51.0K
·
·
·
·
Operating Cash Flow
$18M
$17M
$15M
$12M
$15M
$13M
$13M
$12M
$14M
$12M
$7M
$11M
$12M
$11M
$3M
$-2M
CapEx
$405.0K
$734.0K
$585.0K
$193.0K
$237.0K
$65.0K
$1M
$680.0K
$551.0K
$361.0K
$426.0K
$256.0K
$415.0K
$2M
$444.0K
$372.0K
Investing Cash Flow
$-405.0K
$-734.0K
$-586.0K
$6M
$-488.0K
$-3M
$2M
$15M
$-825.0K
$-872.0K
$-809.0K
$-645.0K
$-6M
$-12M
$-494.0K
$-10M
Stock Repurchased
·
·
·
·
$0
$19M
$11M
$7M
·
·
·
·
·
·
·
·
Net Stock Activity
·
·
·
·
·
·
·
$-7M
·
·
·
·
·
·
·
·
Dividends Paid
$5M
$5M
$5M
$5M
$4M
$5M
·
·
$4M
$4M
$3M
$3M
·
·
·
·
Financing Cash Flow
$-5M
$-7M
$-5M
$-5M
$-4M
$-23M
$-15M
$-7M
$-4M
$-3M
$-3M
$-3M
$-2M
$37.0K
$0
$45.0K
Net Change in Cash
$13M
$9M
$10M
$12M
$10M
$-13M
$423.0K
$20M
$10M
$8M
$4M
$8M
$4M
$-492.0K
$3M
$-12M
Taxes Paid
$391.0K
$14.0K
$-4.0K
$3M
$77.0K
$2M
$3M
$3M
$2M
$2M
$3M
$2M
$2M
$2M
$1M
$3M
Free Cash Flow
·
·
·
$11M
·
·
·
$11M
·
·
·
$11M
·
·
·
$-2M
Profitabilitas8
Metrik
Tren
Q4 2026
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
Gross Margin
·
60.0%
58.6%
56.6%
·
57.2%
57.0%
55.9%
·
53.8%
52.6%
53.8%
·
48.9%
33.9%
36.9%
Operating Margin
·
-2.4%
30.6%
27.8%
·
25.4%
26.0%
26.9%
·
29.4%
29.0%
27.7%
·
24.2%
10.2%
9.2%
Net Margin
·
-0.83%
28.0%
24.7%
·
23.0%
24.4%
25.4%
·
26.8%
26.5%
25.1%
·
21.9%
·
·
Pretax Margin
·
-0.41%
32.7%
29.8%
·
27.3%
28.2%
29.5%
·
30.7%
30.6%
28.8%
·
25.2%
10.7%
9.0%
EBITDA Margin
·
-1.5%
31.6%
28.8%
·
26.5%
27.2%
28.0%
·
30.3%
30.0%
28.8%
·
25.1%
11.1%
10.2%
ROA
·
-0.20%
6.5%
5.9%
·
5.2%
5.4%
5.8%
·
7.5%
7.6%
6.5%
·
6.5%
·
·
ROE
·
-0.24%
7.5%
6.9%
·
6.1%
6.3%
6.9%
·
8.8%
9.0%
7.9%
·
8.0%
·
·
ROIC
·
-1.4%
6.9%
6.4%
·
5.8%
5.5%
5.7%
·
7.5%
7.6%
6.8%
·
7.0%
3.1%
2.7%
Likuiditas & Solvabilitas2
Metrik
Tren
Q4 2026
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
Current Ratio
·
4.9
8.0
7.1
·
6.7
7.6
6.9
·
7.9
7.1
6.3
·
7.0
6.4
4.9
Quick Ratio
·
3.9
6.3
5.6
·
5.0
5.6
4.8
·
4.6
3.8
3.3
·
3.5
3.3
2.3
Efisiensi3
Metrik
Tren
Q4 2026
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
Asset Turnover
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.3
0.3
0.3
·
0.3
0.3
0.3
Inventory Turnover
·
0.6
0.6
0.6
·
0.5
0.5
0.5
·
0.6
0.6
0.5
·
0.6
0.8
0.7
Receivables Turnover
·
1.9
1.9
1.7
·
1.6
1.7
1.7
·
1.8
2.0
1.9
·
1.8
1.9
1.7
Per Saham6
Metrik
Tren
Q4 2026
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
Book Value / Share
·
$4.98
$5.18
$4.94
·
$4.53
$4.79
$4.87
·
$4.56
$4.30
$4.03
·
$3.58
$3.31
$3.20
Revenue / Share
·
$1.38
$1.34
$1.37
·
$1.21
$1.17
$1.18
·
$1.33
$1.28
$1.12
·
$1.17
$1.14
$1.07
Cash Flow / Share
·
·
·
$0.32
·
·
·
$0.32
·
·
·
$0.30
·
·
·
$-0.05
Cash / Share
·
$3.20
$2.94
$2.67
·
$2.06
$2.36
$2.33
·
$1.51
$1.29
$1.19
·
$0.86
$0.87
$0.80
Dividend / Share
$0.15
$0.15
$0.14
$0.14
$0.14
$0.12
$0.12
$0.12
$0.10
$0.10
$0.08
$0.08
·
·
·
·
EPS (TTM)
·
$1.04
$1.33
$1.23
·
$1.22
$1.30
$1.36
·
$1.26
$1.16
$0.93
·
$0.65
$0.48
$0.40
Valuasi (TTM)12
Metrik
Tren
Q4 2026
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
Revenue TTM
·
$197M
$192M
$187M
·
$181M
$187M
$191M
·
$183M
$177M
$172M
·
$169M
$161M
$152M
Net Income TTM
·
·
·
·
·
$45M
$48M
$51M
·
$47M
$43M
$35M
·
$24M
$18M
$15M
Market Cap
·
$1.41B
$1.49B
$1.53B
·
$821M
$1.29B
$1.48B
·
$1.48B
$1.26B
$818M
·
$1.38B
$1.01B
$1.07B
P/E
·
37.9
31.4
34.9
·
18.9
27.4
29.8
·
31.9
29.5
23.9
·
57.8
57.2
72.7
P/S
·
7.1
7.7
8.2
·
4.5
6.9
7.8
·
8.1
7.1
4.8
·
8.2
6.3
7.0
P/B
·
7.9
8.0
8.7
·
5.1
7.4
8.3
·
8.8
8.0
5.5
·
10.5
8.3
9.1
P / Tangible Book
·
8.1
8.2
8.9
·
5.2
7.6
8.5
·
9.0
8.2
5.7
·
10.8
8.6
9.4
P / Cash Flow
·
·
·
131.6
·
·
·
123.4
·
·
·
73.0
·
·
·
-543.8
Dividend Yield
·
1.4%
1.3%
·
·
·
1.0%
0.89%
·
·
·
·
·
·
·
·
Earnings Yield
·
2.6%
3.2%
2.9%
·
5.3%
3.7%
3.4%
·
3.1%
3.4%
4.2%
·
1.7%
1.8%
1.4%
Payout Ratio
·
·
·
41.0%
·
·
·
·
·
·
·
28.1%
·
·
·
·
Annual Payout
·
$19M
$19M
·
·
·
$13M
$13M
·
·
·
·
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Pendapatan
$202M
$182M
$189M
$170M
$144M
Margin Kotor %
59.2%
55.6%
53.9%
43.1%
41.2%
Margin Operasi %
22.6%
25.5%
28.5%
17.8%
12.7%
Laba Bersih
$43M
$43M
$50M
$27M
$20M
EPS Dilusian
$1.20
$1.19
$1.34
$0.73
$0.53
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Rasio Lancar
4.9
6.8
7.6
6.7
4.5
Rasio Cepat
3.2
5.4
4.6
3.4
2.9
Metrik
2026-06-30
2025-06-30
2024-06-30
2023-06-30
2022-06-30
Arus Kas Bebas
$59M
$51M
$44M
$22M
$7M
Pemilik institusional (13F)
273 pengaju
· $1.5B 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.
Pemegang273
Nilai yang dipegang$1.5B
Posisi baru28
Posisi yang keluar36
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
28 (-27 vs Kuartal sebelumnya)
36 (+9 vs Kuartal sebelumnya)
102 (+12 vs Kuartal sebelumnya)
91 (-3 vs Kuartal sebelumnya)
-509K
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
18 orang dalam
· 4 pejabat · 4 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 47 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.