Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata9.5%
Laporan BerikutnyaNov 02, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 19, 2026
$0.85
$0.82
3.8%
31 Maret 2026
Mei 25, 2026
$0.54
$0.46
17.3%
31 Des. 2025
$0.28
$0.42
-33.9%
30 Sep. 2025
$0.50
$0.40
25.2%
30 Juni 2025
$0.31
$0.25
21.9%
31 Maret 2025
$0.39
$0.32
22.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$587M
$567M
$551M
$474M
$406M
$332M
$301M
$310M
$299M
$294M
$315M
$305M
SG&A Expense
$36M
$37M
$31M
$27M
$29M
$24M
$21M
$19M
$16M
$13M
$11M
$10M
Operating Income
$165M
$143M
$137M
$61M
$-3M
$42M
$33M
$41M
$47M
$78M
$129M
$115M
Interest Expense
·
·
$65M
$51M
$39M
$41M
$49M
$45M
$38M
$32M
$28M
$27M
Pretax Income
$110M
$82M
$71M
$35M
$-38M
$1M
$-15M
$-5M
$6M
$46M
$99M
$89M
Income Tax
$12M
$4M
$4M
$6M
$2M
$617.0K
$352.0K
$333.0K
$397.0K
$1M
$800.0K
$904.0K
Net Income
$100M
$86M
$82M
$53M
$-31M
$-443.0K
$-17M
$-6M
$5M
$45M
$98M
$88M
EPS (Basic)
$1.49
$1.20
$1.11
$0.69
$-0.48
$-0.01
$-0.30
$-0.10
$0.10
$0.81
$1.77
$1.59
EPS (Diluted)
$1.47
$1.19
$1.10
$0.69
$-0.48
$-0.01
$-0.30
$-0.10
$0.10
$0.80
$1.76
$1.58
Shares (Basic)
67,333,263
71,149,671
74,096,284
77,234,830
64,669,567
55,885,376
55,792,711
55,629,023
55,508,974
55,418,626
55,360,004
55,336,402
Shares (Diluted)
68,036,773
71,838,034
74,607,449
77,558,494
64,669,567
55,885,376
55,792,711
55,629,023
55,881,454
55,794,481
55,706,104
55,483,478
EBITDA
$165M
$143M
$137M
$61M
$-3M
$42M
$33M
$41M
$47M
$78M
$129M
$115M
Neraca22
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$155M
$131M
$150M
$147M
$124M
$59M
$64M
$71M
$62M
$57M
$88M
$63M
Receivables
$35M
$29M
$35M
$18M
$32M
$14M
$23M
$17M
$15M
$7M
$9M
$7M
Prepaid Expense
$19M
$15M
$17M
$21M
$16M
$22M
$18M
$16M
$11M
$9M
$9M
$6M
Current Assets
$295M
$220M
$255M
$228M
$215M
$137M
$126M
$118M
$112M
$94M
$125M
$84M
PP&E (Net)
$1.60B
$1.65B
$1.75B
$1.69B
$1.76B
$502.0K
$793.0K
$1M
$2M
$194.0K
$279.0K
$284.0K
Intangibles
$360.0K
$406.0K
$332.0K
$239.0K
$400.0K
$277.0K
$366.0K
·
·
·
·
·
Other Non-current Assets
$8M
$1M
$0
·
·
·
·
$1.81B
·
·
·
·
Total Assets
$2.28B
$2.18B
$2.20B
$2.10B
$2.16B
$1.84B
$1.87B
$1.83B
$1.85B
$1.72B
$1.56B
$1.38B
Accounts Payable
$13M
$14M
$12M
$8M
$12M
$9M
$10M
$11M
$8M
$6M
$11M
$6M
Current Liabilities
$251M
$319M
$185M
$160M
$204M
$107M
$110M
$105M
$110M
$128M
$89M
$80M
Capital Leases
$2M
$3M
$4M
$4M
$522.0K
$5M
$6M
·
·
·
·
·
Deferred Tax
$20M
$9M
$7M
$4M
$408.0K
·
·
·
·
·
·
·
Other Non-current Liabilities
·
$0
$41M
$48M
·
·
·
$865M
·
·
·
·
Total Liabilities
$1.02B
$934M
$970M
$923M
$1.04B
$897M
$934M
$878M
$891M
$768M
$650M
$565M
Long-term Debt
·
$755M
$804M
$762M
$816M
$686M
$717M
$676M
$772M
$629M
$505M
$418M
Total Debt
$168M
$755M
$804M
$755M
$808M
$679M
$711M
$669M
$763M
$619M
$505M
$418M
Common Stock
$653.0K
$695.0K
$733.0K
$769.0K
$772.0K
$559.0K
$558.0K
$557.0K
$555.0K
$554.0K
$554.0K
$553.0K
Retained Earnings
$427M
$405M
$390M
$364M
$316M
$347M
$348M
$364M
$373M
$368M
$324M
$225M
AOCI
$-408.0K
$-548.0K
$-152.0K
$-463.0K
$-253.0K
$-245.0K
$-331.0K
$-363.0K
$-277.0K
$-287.0K
$-465.0K
$-254.0K
Stockholders' Equity
$1.23B
$1.21B
$1.19B
$1.16B
$1.11B
$941M
$940M
$955M
$963M
$956M
$910M
$811M
Liabilities + Equity
$2.28B
$2.18B
$2.20B
$2.10B
$2.16B
$1.84B
$1.87B
$1.83B
$1.85B
$1.72B
$1.56B
$1.38B
Shares Outstanding
65,250,444
69,397,648
73,208,586
76,804,474
77,180,429
55,893,618
55,826,644
55,657,631
55,529,762
55,436,087
55,363,467
55,346,613
Arus Kas12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$134M
$133M
$129M
$126M
$88M
$77M
$76M
$76M
$74M
$62M
$53M
$46M
Stock-based Comp
$2M
$1M
$1M
$869.0K
$1M
$1M
$2M
$1M
$1M
$2M
$2M
$1M
Deferred Tax
·
$2M
$2M
$4M
$705.0K
$128.0K
$-172.0K
·
·
·
·
·
Amort. of Intangibles
·
·
·
·
·
$90.0K
$70.0K
·
·
·
·
·
Operating Cash Flow
$202M
$211M
$174M
$130M
$98M
$45M
$50M
$78M
$76M
$87M
$150M
$133M
CapEx
$85M
$0
$192M
$46M
·
·
·
$648.0K
$2M
$2M
$3M
$4M
Investing Cash Flow
$-81M
$-101M
$-176M
$30M
$33M
$-16M
$-90M
$-42M
$-183M
$-238M
$-206M
$-232M
Dividends Paid
$15M
$14M
$7M
$0
$0
·
·
·
·
·
·
·
Financing Cash Flow
$-54M
$-126M
$7M
$-128M
$-66M
$-35M
$35M
$-26M
$112M
$121M
$82M
$-33M
Net Change in Cash
$65M
$-18M
$5M
$29M
$65M
$-7M
$-5M
$9M
$5M
$-31M
$25M
$-132M
Free Cash Flow
$117M
$211M
·
·
·
·
·
$77M
$74M
$85M
$146M
$126M
Levered FCF
·
·
·
·
·
·
·
$29M
$39M
$54M
$118M
$96M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
28.2%
25.3%
24.9%
12.8%
-0.73%
12.6%
10.8%
13.4%
15.8%
26.5%
40.8%
37.9%
Net Margin
17.1%
15.1%
14.9%
11.3%
-7.6%
-0.13%
-5.5%
-1.8%
1.8%
15.2%
31.1%
27.7%
Pretax Margin
18.8%
14.4%
12.8%
7.4%
-9.4%
0.38%
-5.0%
-1.7%
1.9%
15.6%
31.4%
28.0%
EBITDA Margin
28.2%
25.3%
24.9%
12.8%
-0.73%
12.6%
10.8%
13.4%
15.8%
26.5%
40.8%
37.9%
ROA
4.5%
3.9%
3.8%
2.5%
-1.6%
-0.02%
-0.90%
-0.31%
0.30%
2.7%
6.7%
6.3%
ROE
8.2%
7.1%
7.0%
4.7%
-3.0%
-0.05%
-1.8%
-0.60%
0.55%
4.8%
11.4%
11.1%
ROIC
10.5%
6.9%
6.5%
2.6%
-0.16%
1.3%
2.0%
2.7%
2.5%
4.8%
9.0%
9.3%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.2
0.7
1.4
1.4
1.1
1.3
1.2
1.1
1.0
0.7
1.4
1.1
Quick Ratio
0.8
0.5
0.2
1.0
0.8
0.7
0.8
0.8
0.7
0.5
1.0
0.9
Debt / Equity
0.1
0.6
0.7
0.6
0.7
0.7
0.8
0.7
0.8
0.6
0.6
0.5
LT Debt / Equity
·
0.4
0.6
0.6
0.6
0.7
0.7
0.6
0.7
0.6
0.5
0.4
Interest Coverage
·
·
2.1
1.2
-0.1
1.0
0.7
0.9
1.3
2.4
4.6
3.8
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.3
0.3
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
Receivables Turnover
18.4
17.8
20.8
18.9
17.5
17.5
14.9
19.4
27.2
36.5
38.8
32.0
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$18.80
$17.37
$16.26
$15.14
$14.43
$16.83
$16.83
$17.16
$17.35
$17.25
$16.44
$14.56
Revenue / Share
$8.63
$7.89
$7.38
$6.11
$6.29
$5.95
$5.40
$5.57
$5.34
$5.27
$5.66
$5.49
Cash Flow / Share
$2.96
$2.93
$2.34
$1.68
$1.52
$0.80
$0.89
$1.39
$1.36
$1.55
$2.68
$2.34
Cash / Share
$2.37
$1.89
·
$1.91
$1.61
$1.06
$1.15
$1.28
$1.12
$1.03
$1.59
$1.13
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.00
$0.00
$0.00
Dividend Paid / Share
·
·
$0.01
·
·
·
·
·
·
·
·
·
EPS (TTM)
$1.47
$1.19
$1.10
$0.69
$-0.48
$-0.01
$-0.30
$-0.10
$0.10
$0.80
$1.76
$1.58
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$587M
$567M
$551M
$474M
$406M
$332M
$301M
$310M
$299M
$294M
$315M
$305M
Net Income TTM
$100M
$86M
$82M
$53M
$-31M
$-443.0K
$-17M
$-6M
$5M
$45M
$98M
$88M
Market Cap
$1.13B
$1.07B
$1.07B
$919M
$685M
$612M
$752M
$523M
$547M
$516M
$756M
$1.17B
Enterprise Value
$1.14B
$1.69B
·
$1.53B
$1.37B
$1.23B
$1.40B
$1.12B
$1.25B
$1.08B
$1.17B
$1.52B
P/E
11.8
12.9
13.2
17.3
-18.5
-1095.0
-44.9
-94.0
98.5
11.6
7.8
13.3
P/S
1.9
1.9
1.9
1.9
1.7
1.8
2.5
1.7
1.8
1.8
2.4
3.8
P/B
0.9
0.9
0.9
0.8
0.6
0.7
0.8
0.5
0.6
0.5
0.8
1.4
P / Tangible Book
0.9
0.9
0.9
0.8
0.6
0.7
·
·
·
·
·
·
P / Cash Flow
5.6
5.1
6.1
7.0
7.0
13.7
15.1
6.7
7.2
5.9
5.1
9.0
P / FCF
9.7
5.1
·
·
·
·
·
6.8
7.4
6.1
5.2
9.2
EV / EBITDA
6.9
11.8
·
25.2
-463.9
29.5
42.9
27.0
26.5
13.8
9.1
13.2
EV / FCF
9.8
8.0
·
·
·
·
·
14.6
16.9
12.7
8.0
12.0
EV / Revenue
1.9
3.0
·
3.2
3.4
3.7
4.6
3.6
4.2
3.7
3.7
5.0
Dividend Yield
1.3%
1.3%
0.69%
0.00%
0.00%
·
·
·
·
·
·
·
Earnings Yield
8.5%
7.8%
7.6%
5.8%
-5.4%
-0.09%
-2.2%
-1.1%
1.0%
8.6%
12.9%
7.5%
Payout Ratio
14.8%
16.7%
8.9%
·
·
·
·
·
·
·
·
·
Annual Payout
$15M
$14M
$7M
$0
$0
·
·
·
·
·
·
·
Per Saham1
Metrik
Tren
Q4 2019
EPS (TTM)
$-0.30
Valuasi (TTM)4
Metrik
Tren
Q4 2019
Revenue TTM
$301M
Net Income TTM
$-17M
P/E
-44.9
Earnings Yield
-2.2%
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
2022-12-31
2021-12-31
Pendapatan
$587M
$567M
$551M
$474M
$406M
Margin Operasi %
28.2%
25.3%
24.9%
12.8%
-0.73%
Laba Bersih
$100M
$86M
$82M
$53M
$-31M
EPS Dilusian
$1.47
$1.19
$1.10
$0.69
$-0.48
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.1
0.6
0.7
0.6
0.7
Rasio Lancar
1.2
0.7
1.4
1.4
1.1
Rasio Cepat
0.8
0.5
0.2
1.0
0.8
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$117M
$211M
·
·
·
Pemilik institusional (13F)
185 pengaju
· $434.9M 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.
Pemegang185
Nilai yang dipegang$434.9M
Posisi baru27
Posisi yang keluar30
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
27 (-19 vs Kuartal sebelumnya)
30 (+16 vs Kuartal sebelumnya)
84 (+20 vs Kuartal sebelumnya)
37 (-11 vs Kuartal sebelumnya)
+778K
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
3 orang dalam
· 2 pejabat · 0 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 13 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.