Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$844.0K
·
·
·
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-rata1369.7%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$9.38
$5.05
85.6%
31 Maret 2026
Mei 11, 2026
$6.52
$4.98
31.0%
31 Des. 2025
$1.73
$6.98
-75.2%
30 Sep. 2025
$7.76
$1.11
598.0%
30 Juni 2025
$-2.95
$-2.93
-0.77%
31 Maret 2025
$2.56
$2.34
9.6%
31 Des. 2024
$11.12
$-0.13
8939.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$875M
$480M
$248M
$219M
$332M
$274M
$1M
$1M
$23.2K
$0
$474.7K
$1M
Cost of Revenue
·
·
·
·
$15M
$909.8K
$830.4K
$507.6K
$30.5K
$0
$8.1K
$465.3K
Gross Profit
$444M
$196M
$35M
$15M
$179M
$158M
$536.0K
$859.4K
$-7.3K
$0
$466.6K
$603.3K
R&D Expense
·
·
·
·
$285.9K
$557.3K
$768.1K
$545.2K
·
·
·
·
SG&A Expense
$52M
$42M
$33M
$20M
$5M
$4M
$4M
$945.6K
$2M
$448.6K
$533.0K
$723.4K
Operating Expenses
$169M
$66M
$67M
$422M
$9M
$4M
$7M
$2M
$6M
$448.6K
·
·
Operating Income
$276M
$131M
$-32M
$-407M
$170M
$153M
$-7M
$-840.4K
$-6M
$-448.6K
$-533.0K
$-723.4K
Interest Expense
·
·
$16M
$12M
$6M
$6M
$92.2K
$109.8K
$367.4K
$2.6K
$-3.1K
$-4.7K
Interest Income
·
·
·
·
$917
$1.0K
$3.6K
$68
·
·
·
·
Other Non-op
$-9M
$669.0K
$-399.0K
$-559.3K
$5M
$-1M
$-218.7K
$-109.7K
$-314.6K
$-2.5K
$-3.1K
$84.1K
Pretax Income
$245M
$110M
$-48M
$-420M
$169M
$146M
$-7M
·
·
·
$-543.6K
$-639.3K
Income Tax
$64M
$15M
$-5M
$13M
$965.7K
$181.3K
$0
$0
·
·
·
·
Net Income
$71M
$52M
$-46M
$-425M
$133M
$106M
$-7M
$-950.1K
$582.1K
$-7M
$83.8K
$-684.3K
EPS (Basic)
$11.13
$10.23
$-10.39
$-100.36
$0.22
$0.18
·
·
·
·
·
·
EPS (Diluted)
$10.48
$9.69
$-10.39
$-100.36
$0.22
$0.18
·
·
·
·
·
·
Shares (Basic)
6,361,427
5,090,787
4,408,320
4,232,518
592,791,712
592,791,712
·
·
·
·
·
·
Shares (Diluted)
6,756,108
5,491,676
4,408,320
4,232,518
·
·
·
·
·
39,687,747
29,168,374
25,947,791
EBITDA
$296M
$150M
·
·
$-9M
$-5M
$-7M
$-2M
$-6M
$-448.6K
$-499.0K
$-717.1K
Neraca30
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$186M
$41M
$22M
$34M
$36M
$26.9K
$1M
$119.3K
$9.4K
$10.5K
$122.3K
$126.8K
Receivables
·
$232M
$59M
$58M
$113M
$18.3K
$100.2K
$186.2K
$6.3K
·
$230.2K
$81.7K
Inventory
$3M
$3M
$3M
$4M
$3M
$0
$27.0K
$0
$0
·
$21.2K
·
Prepaid Expense
$25M
$10M
$3M
$2M
$323.3K
$111.8K
$50.7K
$0
$39.4K
$108.9K
$228.9K
$34.5K
Other Current Assets
·
$249M
·
·
·
·
·
·
·
·
·
·
Current Assets
$539M
$292M
$91M
$98M
$154M
$157.1K
$1M
$305.4K
$55.1K
$507.9K
$8M
$276.4K
PP&E (Net)
$95M
$78M
$81M
$82M
$152M
$12.4K
$83.4K
$7.6K
$3.8K
$1.2K
·
$8.4K
PP&E (Gross)
$126M
$103M
$100M
$95M
$164M
·
·
·
·
$1.2K
$1.7K
$2.3K
Accum. Depreciation
$32M
$25M
$18M
$13M
$12M
$50.1K
$87.1K
$13.7K
$7.1K
·
·
·
Goodwill
$14M
$14M
$17M
$17M
$1M
$0
$3M
$0
·
$0
$7M
·
Intangibles
$21M
$16M
$21M
$21M
$682.6K
·
$2M
$3M
$3M
·
·
·
Other Non-current Assets
$662.0K
$711.0K
·
·
·
·
·
·
·
·
·
·
Total Assets
$919M
$655M
$398M
$432M
$395M
$169.9K
$7M
$449.4K
$3M
$510.8K
$8M
$280.8K
Accounts Payable
·
$10M
$19M
$24M
$14M
$695.4K
$2M
$567.0K
$348.4K
$356.0K
$169.0K
$91.2K
Accrued Liabilities
·
·
·
·
$154.5K
$0
$34.4K
$0
$21.6K
·
·
·
Short-term Debt
·
·
·
·
$727.2K
$312.9K
$366.9K
$177.1K
$52.5K
·
$779.8K
·
Current Liabilities
$158M
$154M
$58M
$55M
$38M
$1M
$5M
$1M
$959.8K
$6M
$6M
$285.3K
Capital Leases
$30M
$31M
$15M
$19M
$21M
$0
$223.6K
$0
·
·
·
·
Deferred Tax
$9M
$0
$5M
$10M
·
$0
·
·
·
·
·
·
Other Non-current Liabilities
·
$313M
·
·
·
·
·
·
·
$6M
$6M
$194.1K
Total Liabilities
$495M
$467M
$319M
$311M
$203M
$1M
$5M
$2M
$959.8K
$6M
$6M
$285.3K
Long-term Debt
$43M
$37M
$37M
$36M
$79M
$0
$0
$300.0K
·
·
·
·
Total Debt
$43M
·
·
·
$727.2K
$312.9K
$366.9K
$52.5K
$52.5K
·
$779.8K
·
Common Stock
$7.0K
$6.0K
$4.5K
$4.3K
$4.0K
$5.3K
$4.6K
·
·
·
·
·
Paid-in Capital
$616M
$489M
$471M
$459M
$12M
$17M
$14M
·
·
·
·
·
Retained Earnings
$-286M
$-357M
$-409M
$-363M
$102M
$-18M
$-13M
$-5M
$-10M
$-10M
$-3M
$3M
Treasury Stock
·
·
·
·
·
·
·
$1M
$1M
·
·
·
Stockholders' Equity
$329M
$132M
$61M
$96M
$115M
$-1M
$2M
$-1M
$-997.2K
$-6M
$2M
$-4.5K
Liabilities + Equity
$919M
$655M
$398M
$432M
$395M
$169.9K
$7M
$449.4K
$3M
$510.8K
$8M
$280.8K
Shares Outstanding
7,086,670
5,511,452
4,511,199
4,334,825
3,951,944
5,282,545
4,649,179
777,108
116,196,571
39,708,990
39,683,990
26,583,990
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$21M
$19M
$18M
$13M
$8M
$6M
$156.1K
$2.7K
·
·
·
$63.2K
Stock-based Comp
·
·
·
$189.6K
$4M
$3M
$450.1K
$155.9K
$924.3K
$1.5K
·
·
Deferred Tax
$17M
$-13M
$-6M
$5M
$-984.8K
$0
·
$392.0K
$392.0K
·
·
·
Amort. of Intangibles
$1M
$2M
$2M
$1M
$0
$0
$118.0K
$533.9K
·
·
·
·
Other Non-cash
$140M
$-35M
·
·
$4M
·
·
·
·
·
·
$786.9K
Operating Cash Flow
$248M
$23M
$1M
$51M
$173M
$87M
$-4M
$-480.0K
$-714.6K
$-274.2K
$44.9K
$159.2K
CapEx
$3M
$2M
$9M
$15M
$37M
$61M
$84.0K
$0
·
·
$-1.8K
$-2.0K
Investing Cash Flow
$-5M
$-6M
$-11M
$-4M
$-37M
$-61M
$-748.2K
$-117.0K
$2.0K
$-10.0K
$1.8K
$-4.7K
Debt Issued
·
·
·
·
·
·
·
$709.5K
$469.0K
$50.0K
·
·
Net Debt Issued
·
·
·
·
·
·
·
$709.5K
$469.0K
·
·
·
Stock Issued
$0
$9M
$0
$0
·
·
·
$30.0K
$275.0K
·
$1M
·
Stock Repurchased
$5M
$0
$0
·
·
·
·
·
·
·
·
·
Net Stock Activity
$-5M
$9M
·
·
·
·
·
$30.0K
$275.0K
·
$1M
·
Financing Cash Flow
$-98M
$1M
$-2M
$-48M
$-126M
$-8M
$6M
$704.6K
$711.5K
$172.4K
$-51.3K
$-54.5K
Net Change in Cash
·
·
·
·
·
$-1M
$946.2K
$107.6K
$-1.1K
$-111.8K
$-4.5K
$100.0K
Taxes Paid
$73M
$800.0K
$800.0K
$8M
$335.3K
$181.3K
·
·
·
·
·
·
Free Cash Flow
$246M
$21M
·
·
·
$-1M
$-4M
·
·
·
$46.7K
$167.8K
Levered FCF
·
·
·
·
·
$-2M
·
·
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
50.8%
40.9%
·
·
22.1%
42.6%
39.2%
48.3%
-31.6%
·
98.3%
56.5%
Operating Margin
31.5%
27.2%
·
·
-48.0%
-327.1%
-504.8%
-3039.6%
-24574.5%
·
-105.1%
-73.0%
Net Margin
8.1%
10.8%
·
·
-72.7%
-356.3%
-520.8%
-4673.0%
2512.6%
·
17.7%
-64.0%
Pretax Margin
28.0%
22.9%
·
·
-78.0%
-358.8%
·
·
·
·
-114.5%
-65.7%
EBITDA Margin
33.8%
31.2%
·
·
-48.0%
-327.1%
-504.8%
-3039.6%
-24574.5%
·
-105.1%
-67.1%
ROA
9.0%
·
·
·
-31.8%
-164.7%
-199.3%
-94.6%
30.3%
-182.4%
2.2%
-101.2%
ROE
30.6%
·
·
·
-19.2%
-266.3%
-236.5%
-201.1%
-33.3%
345.0%
-6.0%
-248.1%
ROIC
54.6%
·
·
·
-11.1%
631.9%
·
·
·
·
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.4
·
·
·
2.0
0.1
0.3
0.0
0.1
0.1
0.3
0.9
Quick Ratio
1.2
·
·
·
1.8
0.0
0.3
0.0
0.0
0.0
0.1
0.8
Debt / Equity
0.1
·
·
·
0.0
-0.3
0.2
0.0
0.0
·
-0.3
·
LT Debt / Equity
0.1
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
-15.5
-74.8
-2.9
-15.5
173.9
11.2
75.5
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
·
·
·
0.4
0.5
0.4
0.0
0.0
·
0.1
1.6
Inventory Turnover
·
·
·
·
·
67.4
61.5
2.3
·
·
0.8
·
Receivables Turnover
·
·
·
·
56.5
26.8
9.5
5.7
7.4
·
3.0
9.9
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$46.49
·
·
·
$1.56
$-0.21
$0.40
$0.01
$0.02
·
$-0.07
$-0.00
Revenue / Share
$129.55
$87.40
·
·
·
·
·
·
·
·
$0.02
$0.04
Cash Flow / Share
$36.73
$4.22
·
·
·
·
·
·
·
$-0.01
$0.00
$0.01
Cash / Share
$26.19
·
·
·
$0.32
$0.01
$0.23
$0.00
$0.00
·
$0.00
$0.01
EPS (TTM)
$10.48
$9.69
$-10.39
$-100.36
$0.22
$0.18
·
·
·
·
·
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
82.4%
93.8%
12.9%
-33.9%
21.0%
·
·
·
·
·
·
·
Revenue CAGR 3Y
58.6%
13.1%
-3.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
26.1%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
8.2%
·
·
·
22.2%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
253.2%
·
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
125.4%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
35.9%
·
·
·
25.1%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-26.8%
·
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
-7.8%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$875M
$480M
$248M
$219M
$332M
$274M
$1M
$1M
$23.2K
$0
$474.7K
$1M
Net Income TTM
$71M
$52M
$-46M
$-425M
$133M
$106M
$-7M
$-950.1K
$582.1K
$-7M
$83.8K
$-684.3K
Market Cap
$1.17B
·
·
·
·
·
·
·
·
·
·
·
Enterprise Value
$1.02B
·
·
·
·
·
·
·
·
·
·
·
P/E
15.7
3.3
-2.6
-2.8
·
·
·
·
·
·
·
·
P/S
1.3
·
·
·
·
·
·
·
·
·
·
·
P/B
3.5
·
·
·
·
·
·
·
·
·
·
·
P / Tangible Book
4.0
1.7
765.3
3213.9
·
·
·
·
·
·
·
·
P / Cash Flow
4.7
·
·
·
·
·
·
·
·
·
·
·
P / FCF
4.8
·
·
·
·
·
·
·
·
·
·
·
EV / EBITDA
3.5
·
·
·
·
·
·
·
·
·
·
·
EV / FCF
4.2
·
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.2
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
6.4%
30.6%
-38.5%
-35.2%
·
·
·
·
·
·
·
·
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
$211M
$216M
$152M
$268M
$244M
$212M
$258M
$79M
$76M
$67M
$70M
$63M
$59M
$56M
$54M
$28M
Gross Profit
$141M
$92M
$46M
$155M
$125M
$118M
$142M
$22M
$23M
$10M
$13M
$7M
$10M
$5M
$-3M
$-24M
SG&A Expense
$17M
$14M
$18M
$11M
$12M
$10M
$13M
$10M
$11M
$9M
$8M
$8M
$10M
$7M
$2M
$7M
Operating Expenses
$20M
$10M
$15M
$25M
$91M
$38M
$27M
$12M
$17M
$9M
$39M
$8M
$10M
$9M
$2M
$405M
Operating Income
$122M
$81M
$31M
$130M
$34M
$81M
$114M
$10M
$5M
$1M
$-26M
$-821.2K
$-362.5K
$-4M
$-6M
$-429M
Interest Expense
·
·
·
·
·
·
·
·
·
$4M
$4M
$4M
$5M
$3M
$3M
$3M
Other Non-op
$38.0K
$-23.0K
$-48.0K
$-976.0K
$-4M
$-3M
$-43.0K
$-128.0K
$599.0K
$241.0K
$-328.3K
$53.2K
$123.5K
$-247.5K
$-212.4K
$630.5K
Pretax Income
$117M
$77M
$26M
$124M
$24M
$71M
$109M
$-3M
$4M
$-152.0K
$-31M
$-5M
$-5M
$-8M
$-9M
$-431M
Income Tax
$21M
$14M
$9M
$27M
$8M
$20M
$9M
$5M
$894.0K
$390.0K
$-3M
$-342.3K
$-815.6K
$-910.7K
$2M
$-9M
Net Income
$66M
$47M
$12M
$55M
$-18M
$21M
$62M
$-9M
$-364.0K
$-364.0K
$-32M
$-6M
$-3M
$-5M
$-15M
$-412M
EPS (Basic)
$9.58
$6.70
$2.07
$8.27
$-2.95
$3.74
$12.10
$-1.72
$-0.07
$-0.08
$-8.23
$-1.25
$-0.79
$-0.12
$-99.75
$-0.62
EPS (Diluted)
$9.38
$6.52
$2.34
$7.76
$-2.95
$3.33
$11.56
$-1.72
$-0.07
$-0.08
$-8.23
$-1.25
$-0.79
$-0.12
$-99.75
$-0.62
Shares (Basic)
6,870,865
6,989,828
·
6,701,240
5,994,933
5,667,076
·
5,100,030
4,969,726
4,849,235
·
4,433,704
4,377,088
43,394,380
·
649,577,082
Shares (Diluted)
7,021,248
7,179,158
·
7,177,528
5,994,933
6,451,414
·
5,100,030
4,969,726
4,849,235
·
4,433,704
656,563,166
43,394,380
·
654,776,886
EBITDA
$127M
$87M
·
$135M
$39M
$86M
·
$10M
$5M
$6M
·
$-821.2K
$-362.5K
$-451.3K
·
$-439M
Neraca27
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
$205M
$207M
$186M
$166M
$97M
$85M
$41M
$47M
$41M
$30M
$22M
$27M
$33M
$33M
·
$37M
Receivables
·
·
·
·
·
$295M
·
$63M
$61M
$62M
$59M
$53M
$51M
$51M
$58M
$61M
Inventory
$4M
$5M
$3M
$3M
$2M
$3M
$3M
$2M
$3M
$3M
·
$3M
$2M
$3M
·
$3M
Prepaid Expense
$18M
$18M
$25M
$17M
$19M
$11M
$10M
$4M
$5M
$2M
·
$6M
$5M
$829.6K
·
$4M
Other Current Assets
·
·
·
·
·
$314M
·
·
·
·
·
·
·
·
·
·
Current Assets
$586M
$580M
$539M
$593M
$473M
$402M
$292M
$120M
$114M
$100M
·
$90M
$92M
$89M
·
$108M
PP&E (Net)
$96M
$95M
$95M
$83M
$83M
$76M
$78M
$78M
$79M
$81M
·
$85M
$83M
$77M
·
$72M
PP&E (Gross)
$131M
$129M
$126M
$113M
$111M
$103M
$103M
$102M
$101M
$101M
·
$102M
$98M
$91M
·
$84M
Accum. Depreciation
$35M
$34M
$32M
$30M
$29M
$27M
$25M
$24M
$22M
$20M
·
$16M
$15M
$14M
·
$12M
Goodwill
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$17M
$17M
$18M
$17M
$17M
·
$17M
Intangibles
$21M
$21M
$21M
$22M
$15M
$15M
$16M
$16M
$16M
$20M
·
$22M
$20M
$21M
·
$22M
Other Non-current Assets
$4M
$668.0K
$662.0K
$499.0K
$288.0K
·
$711.0K
·
·
·
·
·
·
·
·
·
Total Assets
$965M
$957M
$919M
$965M
$841M
$762M
$655M
$438M
$422M
$404M
·
$480M
$436M
$430M
·
$435M
Accounts Payable
·
·
·
·
·
$20M
·
$10M
$17M
$17M
·
$18M
$16M
$15M
·
$18M
Current Liabilities
$117M
$184M
$158M
$185M
$195M
$196M
$154M
$68M
$72M
$60M
·
$67M
$57M
$48M
·
$44M
Capital Leases
$29M
$30M
$30M
$30M
$31M
$30M
$31M
$14M
$15M
$15M
·
$16M
$16M
$17M
·
$20M
Deferred Tax
$11M
$8M
$9M
$15M
·
·
$0
$3M
$3M
$5M
·
$8M
$9M
$10M
·
·
Other Non-current Liabilities
·
·
·
·
·
$310M
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$457M
$515M
$495M
$526M
$504M
$507M
$467M
$359M
$340M
$324M
·
$375M
$328M
$321M
·
$302M
Long-term Debt
$40M
$41M
$43M
$44M
$39M
$35M
$37M
$37M
$37M
$36M
·
$39M
$42M
$36M
·
$25M
Total Debt
$40M
$41M
·
$44M
$39M
$35M
·
$37M
$37M
$36M
·
$39M
$42M
$36M
·
$29M
Common Stock
$7.0K
$7.0K
$7.0K
$7.0K
$7.0K
$6.0K
$6.0K
$5.2K
$5.0K
$49.7K
·
$670.7K
$660.7K
$651.9K
$4.3K
$649.8K
Paid-in Capital
$568M
$586M
$616M
$615M
$589M
$513M
$489M
$479M
$473M
$472M
·
$467M
$464M
$460M
$459M
$469M
Retained Earnings
$-174M
$-239M
$-286M
$-298M
$-353M
$-336M
$-357M
$-419M
$-410M
$-409M
·
$-377M
$-372M
$-368M
·
$-359M
Stockholders' Equity
$394M
$346M
$329M
$317M
$235M
$177M
$132M
$60M
$63M
$63M
·
$90M
$93M
$93M
·
$110M
Liabilities + Equity
$965M
$957M
$919M
$965M
$841M
$762M
$655M
$438M
$422M
$404M
·
$480M
$436M
$430M
·
$435M
Shares Outstanding
6,843,785
6,951,622
7,086,670
6,905,262
6,595,109
5,950,539
5,511,452
5,215,709
4,987,268
49,719,375
·
670,711,741
660,742,624
651,926,125
4,334,825
649,770,069
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
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$5M
$5M
$4M
$4M
$3M
$4M
Stock-based Comp
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$81.2K
Deferred Tax
$3M
$-932.0K
$-6M
$28M
$-2M
$-2M
$-11M
$598.3K
$-2M
$-95.0K
$-4M
$-344.4K
$-813.5K
$-910.7K
$2M
$-9M
Amort. of Intangibles
$300.0K
$300.0K
$300.0K
$300.0K
$400.0K
$300.0K
$400.0K
$300.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
$400.0K
Other Non-cash
·
$24M
·
·
·
$27M
·
·
·
$-675.9K
·
·
·
$3M
·
·
Operating Cash Flow
$34M
$76M
$70M
$100M
$27M
$51M
$54.0K
$7M
$13M
$3M
$-2M
$2M
$12.3K
$1M
$5M
$-7M
CapEx
$3M
$1M
$1M
$302.0K
$751.0K
$64.0K
$395.0K
$617.0K
$559.0K
$733.0K
·
·
$3M
$4M
$-8M
$6M
Investing Cash Flow
$-3M
$-1M
$-5M
$-302.0K
$196.0K
$-64.0K
$-3M
$-267.2K
$-1M
$-733.0K
$865.5K
$-4M
$-3M
$-5M
$8M
$-6M
Debt Issued
·
·
·
·
·
$157.0K
·
·
·
$3M
·
·
·
·
·
·
Net Debt Issued
·
·
·
·
·
$-2M
·
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
$0
$0
$0
$0
$0
$-500
$500
$9M
·
·
·
·
·
·
Stock Repurchased
$19M
$32M
·
·
$0
$0
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-32M
·
·
·
$0
·
·
·
$9M
·
·
·
·
·
·
Financing Cash Flow
$-35M
$-50M
$-46M
$-30M
$-15M
$-7M
$-3M
$-420.8K
$-1M
$6M
$-4M
$-4M
$3M
$3M
$-15M
$2M
Taxes Paid
$29M
$0
$3M
$19M
$48M
$3M
$-752.0K
$771.0K
$781.0K
$0
$63.0K
$0
·
·
$637.9K
$7M
Free Cash Flow
·
$74M
·
·
·
$51M
·
·
·
·
·
·
·
$-3M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-6M
·
·
Profitabilitas8
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
Gross Margin
67.0%
42.4%
·
57.8%
51.2%
55.9%
·
27.8%
29.6%
15.1%
·
11.3%
16.4%
8.6%
·
-93.2%
Operating Margin
57.8%
37.5%
·
48.7%
13.8%
38.1%
·
12.3%
7.0%
2.1%
·
-1.3%
-0.62%
-7.9%
·
-1546.1%
Net Margin
31.2%
21.6%
·
20.7%
-7.2%
10.0%
·
-11.2%
-0.48%
-0.54%
·
-8.8%
-5.9%
-9.1%
·
-1525.8%
Pretax Margin
55.6%
35.4%
·
46.3%
9.7%
33.6%
·
-3.3%
5.1%
-0.23%
·
-7.8%
-8.6%
-13.9%
·
-1555.9%
EBITDA Margin
60.3%
40.1%
·
50.5%
16.0%
40.5%
·
12.3%
7.0%
8.4%
·
-1.3%
-0.62%
-0.80%
·
-1546.1%
ROA
7.3%
5.5%
·
7.9%
-2.8%
3.6%
·
-1.9%
-0.08%
-0.09%
·
-1.2%
-0.53%
-2.0%
·
-167.3%
ROE
20.9%
17.9%
·
29.4%
-11.9%
17.7%
·
-11.7%
-0.47%
-0.47%
·
-5.5%
-1.1%
-6.2%
·
-469.8%
ROIC
23.1%
17.2%
·
28.2%
8.3%
27.1%
·
27.5%
4.1%
5.2%
·
-0.59%
-0.23%
-3.1%
·
-309.3%
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
5.0
3.1
·
3.2
2.4
2.0
·
1.8
1.6
1.7
·
1.3
1.6
1.9
·
2.5
Quick Ratio
1.8
1.1
·
0.9
0.5
0.4
·
1.6
1.4
1.5
·
1.2
1.5
1.8
·
2.2
Debt / Equity
0.1
0.1
·
0.1
0.2
0.2
·
0.6
0.6
0.6
·
0.4
0.4
0.4
·
0.3
LT Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.4
0.4
0.4
·
0.2
0.3
0.3
·
0.2
Interest Coverage
·
·
·
·
·
·
·
·
·
0.3
·
-0.2
-0.1
-1.4
·
-129.0
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
0.2
0.3
·
0.4
0.4
0.4
·
0.2
0.2
0.2
·
0.1
0.1
0.2
·
0.1
Receivables Turnover
·
·
·
·
·
·
·
1.4
1.4
1.2
·
1.1
0.8
2.2
·
0.9
Per Saham5
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
$57.62
$49.81
·
$45.93
$35.67
$29.74
·
$11.59
$12.58
$1.27
·
$0.13
$0.14
$0.14
·
$0.17
Revenue / Share
$30.02
$30.15
·
$37.31
$40.70
$32.83
·
·
·
·
·
·
$0.09
·
·
$0.04
Cash Flow / Share
·
$10.52
·
·
·
$7.90
·
·
·
·
·
·
·
·
·
·
Cash / Share
$29.98
$29.83
·
$24.05
$14.67
$14.24
·
$8.99
$8.18
$0.60
·
$0.04
$0.05
$0.05
·
$0.06
EPS (TTM)
$26.00
$13.67
·
$19.70
$10.22
$13.10
·
$-10.10
$-9.63
$-10.35
·
$-101.91
$-101.28
$-100.52
·
$-0.59
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
$847M
$880M
·
$981M
$792M
$624M
·
$292M
$276M
$259M
·
$232M
$197M
$196M
·
$314M
Net Income TTM
$180M
$96M
·
$121M
$56M
$74M
·
$-41M
$-38M
$-41M
·
$-29M
$-436M
$-451M
·
$-377M
Market Cap
$1.17B
$661M
·
$713M
$821M
$280M
·
$113M
$30M
$716M
·
$20.42B
$41.83B
$98.77B
·
$146.20B
Enterprise Value
$1.00B
$494M
·
$591M
$764M
$230M
·
$104M
$25M
$722M
·
$20.44B
$41.83B
$98.77B
·
$146.19B
P/E
6.6
7.0
·
5.2
12.2
3.6
·
-2.1
-0.6
-1.4
·
-0.3
-0.6
-1.5
·
-381.4
P/S
1.4
0.8
·
0.7
1.0
0.4
·
0.4
0.1
2.8
·
88.1
211.9
502.6
·
465.2
P/B
3.0
1.9
·
2.2
3.5
1.6
·
1.9
0.5
11.4
·
227.1
451.6
1066.4
·
1323.2
P / Tangible Book
3.3
2.1
·
2.5
4.0
1.9
·
3.7
0.9
27.7
·
405.5
757.8
1802.3
·
2033.4
P / Cash Flow
·
8.7
·
·
·
5.5
·
·
·
234.7
·
·
·
93883.6
·
·
EV / Revenue
1.2
0.6
·
0.6
1.0
0.3
·
0.4
0.1
2.8
·
88.2
212.0
502.7
·
465.1
Earnings Yield
15.2%
14.4%
·
19.1%
8.2%
27.9%
·
-46.5%
-161.8%
-71.9%
·
-334.7%
-160.0%
-66.3%
·
-0.26%
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
2022-09-30
Pendapatan
$875M
$480M
$248M
$219M
·
Margin Kotor %
50.8%
40.9%
·
·
·
Margin Operasi %
31.5%
27.2%
·
·
·
Laba Bersih
$71M
$52M
$-46M
$-425M
·
EPS Dilusian
$10.48
$9.69
$-10.39
$-100.36
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
Utang / Ekuitas
0.1
·
·
·
·
Rasio Lancar
3.4
·
·
·
·
Rasio Cepat
1.2
·
·
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2022-09-30
Arus Kas Bebas
$246M
$21M
·
·
·
Pemilik institusional (13F)
158 pengaju
· $533.6M 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.
Pemegang158
Nilai yang dipegang$533.6M
Posisi baru38
Posisi yang keluar12
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
38 (-4 vs Kuartal sebelumnya)
12 (-11 vs Kuartal sebelumnya)
60 (+9 vs Kuartal sebelumnya)
35 (+12 vs Kuartal sebelumnya)
+137K
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
Premier Macy Management Holdings, LLC, Matthew Stephen Young, Cynthia J. Young
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
27 orang dalam
· 13 pejabat · 16 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 31 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.