Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata29.8%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Sep 3, 2026
$0.79
$0.68
16.7%
30 Juni 2026
Jun 4, 2026
$0.25
$0.21
19.8%
31 Maret 2026
$-0.01
$-0.06
83.1%
31 Des. 2025
$0.83
$0.53
56.5%
30 Sep. 2025
$0.69
$0.87
-20.5%
30 Juni 2025
$0.60
$0.49
23.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.84B
$1.28B
$1.13B
$1.22B
$1.07B
$852M
$894M
$890M
$867M
$928M
$646M
$595M
Cost of Revenue
$1.34B
$972M
$853M
$953M
$832M
$659M
$694M
$697M
$672M
$711M
$499M
$465M
SG&A Expense
$277M
$190M
$124M
$117M
$116M
$90M
$101M
$104M
$98M
$115M
$87M
$82M
Operating Income
$-194M
$55M
$111M
$111M
$82M
$55M
$-26M
$36M
$34M
$36M
$25M
$14M
Interest Expense
$56M
$21M
$8M
$3M
$3M
$5M
$10M
$11M
$10M
$36M
$991.0K
$562.0K
Interest Income
$2M
$2M
$248.0K
$19.0K
$5.0K
$28.0K
$63.0K
$69.0K
$86.0K
$106.0K
$64.0K
$119.0K
Other Non-op
$7M
$8M
$-6M
$1M
$754.0K
$280.0K
$116.0K
$1M
$1M
$-5M
$-531.0K
$92.0K
Pretax Income
$-243M
$42M
$97M
$110M
$80M
$50M
$-36M
$26M
$43M
$-6M
$23M
$14M
Income Tax
$8M
$9M
$15M
$21M
$23M
$12M
$11M
$-800.0K
$7M
$-4M
$8M
$5M
Net Income
$-251M
$33M
$83M
$88M
$57M
$38M
$-47M
$27M
$19M
$-2M
$16M
$29M
EPS (Basic)
$-5.43
$0.91
$2.51
$2.67
$1.72
$1.18
$-1.42
$0.77
$0.55
$-0.05
$0.47
$0.79
EPS (Diluted)
$-5.43
$0.90
$2.50
$2.66
$1.70
$1.17
$-1.42
$0.76
$0.54
$-0.05
$0.47
$0.78
Shares (Basic)
46,170,000
36,416,000
32,819,000
33,048,000
33,193,000
32,689,000
32,960,000
34,701,000
34,230,000
33,876,000
33,993,000
37,128,000
Shares (Diluted)
46,170,000
36,648,000
33,026,000
33,205,000
33,495,000
32,821,000
32,960,000
35,025,000
34,837,000
33,876,000
34,502,000
37,679,000
EBITDA
$-91M
$115M
$154M
$151M
$125M
$102M
$23M
$88M
$92M
$89M
$60M
$48M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$76M
$98M
$58M
$55M
$40M
$52M
$31M
$29M
$17M
$26M
$23M
$120M
Receivables
$205M
$198M
$97M
$96M
$108M
$88M
$83M
$84M
$79M
$84M
$64M
$55M
Inventory
$254M
$276M
$98M
$121M
$93M
$61M
$67M
$71M
$88M
$84M
$63M
$57M
Prepaid Expense
$32M
$23M
$12M
$9M
$8M
$6M
$9M
$7M
$7M
$10M
$8M
$6M
Other Current Assets
$4M
$6M
·
·
·
·
·
·
·
·
·
·
Current Assets
$574M
$611M
$274M
$281M
$249M
$207M
$190M
$191M
$192M
$204M
$158M
$260M
PP&E (Net)
$412M
$402M
$251M
$180M
$179M
$184M
$194M
$201M
$211M
$198M
$141M
$109M
PP&E (Gross)
$826M
$794M
$619M
$529M
$515M
$524M
$511M
$490M
$475M
$444M
$358M
$310M
Accum. Depreciation
$415M
$392M
$369M
$349M
$336M
$340M
$318M
$289M
$264M
$245M
$218M
$200M
Goodwill
$271M
$575M
$183M
$138M
$149M
$146M
$146M
$220M
$222M
$217M
$130M
$71M
Intangibles
$549M
$598M
$74M
$65M
$82M
$93M
$107M
$122M
$140M
$154M
$121M
$70M
Other Non-current Assets
$5M
$3M
$3M
$5M
$5M
$9M
$8M
$9M
$9M
$7M
$7M
$5M
Total Assets
$1.97B
$2.32B
$831M
$725M
$717M
$692M
$645M
$743M
$774M
$780M
$566M
$517M
Accounts Payable
$131M
$124M
$74M
$78M
$87M
$77M
$64M
$52M
$44M
$48M
$48M
$41M
Accrued Liabilities
$95M
$104M
$50M
$52M
$56M
$38M
$39M
$46M
$39M
$55M
$37M
$32M
Current Liabilities
$282M
$273M
$135M
$140M
$158M
$130M
$110M
$102M
$106M
$114M
$88M
$74M
Capital Leases
$145M
$118M
$40M
$49M
$45M
$45M
$0
·
·
·
·
·
Deferred Tax
$136M
$162M
$29M
$22M
$22M
$19M
$19M
$18M
$22M
$18M
$0
$0
Other Non-current Liabilities
$14M
$19M
$15M
$13M
$14M
$13M
$16M
$14M
$15M
$12M
$22M
$12M
Total Liabilities
$1.24B
$1.31B
$286M
$260M
$298M
$336M
$315M
$348M
$367M
$413M
$170M
$96M
Long-term Debt
·
·
·
·
·
·
$142M
$195M
$221M
$266M
$50M
$785.0K
Common Stock
$512.0K
$513.0K
$372.0K
$372.0K
$373.0K
$373.0K
$374.0K
$374.0K
$375.0K
$376.0K
$376.0K
$376.0K
Paid-in Capital
$700M
$701M
$252M
$252M
$254M
$253M
$255M
$255M
$256M
$255M
$251M
$250M
Retained Earnings
$165M
$430M
$409M
$337M
$260M
$214M
$186M
$244M
$226M
$214M
$222M
$202M
Treasury Stock
$104M
$75M
$78M
$76M
$73M
$79M
$77M
$73M
$50M
$62M
$68M
$26M
AOCI
$-35M
$-46M
$-38M
$-49M
$-22M
$-33M
$-34M
$-31M
$-25M
$-39M
$-10M
$-6M
Stockholders' Equity
$726M
$1.01B
$546M
$465M
$420M
$356M
$330M
$395M
$408M
$369M
$395M
$421M
Liabilities + Equity
$1.97B
$2.32B
$831M
$725M
$717M
$692M
$645M
$743M
$774M
$780M
$566M
$517M
Shares Outstanding
45,674,726
47,252,070
33,011,119
33,129,250
33,274,785
32,804,737
33,021,789
33,339,032
34,838,134
34,220,496
33,962,460
36,214,332
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$103M
$60M
$43M
$40M
$43M
$47M
$50M
$52M
$57M
$53M
$35M
$34M
Stock-based Comp
$4M
$3M
$3M
$2M
$2M
$879.0K
$2M
$2M
$5M
$6M
$4M
$4M
Deferred Tax
$-19M
$-15M
$5M
$2M
$2M
$-189.0K
$3M
$-6M
$-112.0K
$-8M
$5M
$1M
Amort. of Intangibles
$39M
$22M
$12M
$12M
$13M
$14M
$15M
$16M
$18M
$17M
$10M
$9M
Restructuring
$10M
$0
$0
$0
$39.0K
$622.0K
$370.0K
$1M
$5M
$529.0K
$0
$0
Other Non-cash
$327M
$8M
$14M
$-35M
$-25M
$14M
$88M
$30M
$-3M
$38M
$6M
$-47M
Operating Cash Flow
$165M
$89M
$147M
$98M
$79M
$101M
$96M
$105M
$80M
$87M
$67M
$21M
CapEx
$63M
$37M
$37M
$33M
$24M
$26M
$25M
$26M
$35M
$37M
$30M
$34M
Investing Cash Flow
$-62M
$-421M
$-128M
$-33M
$-19M
$-25M
$-24M
$-26M
$-33M
·
·
·
Stock Repurchased
$32M
$0
$6M
$7M
$11M
$7M
$10M
$32M
$0
$0
$53M
$22M
Net Stock Activity
$-32M
$0
$-6M
$-7M
$-11M
$-7M
$-10M
$-32M
$0
$0
$-53M
$-22M
Dividends Paid
$15M
$12M
$11M
$11M
$11M
$11M
$11M
$7M
$6M
$5M
$6M
$6M
Financing Cash Flow
$-127M
$385M
$-16M
$-46M
$-72M
$-55M
$-71M
$-66M
$-55M
·
·
·
Net Change in Cash
$-25M
$45M
$3M
$15M
$-12M
$21M
$2M
$12M
$-8M
$2M
$-97M
$71M
Free Cash Flow
$102M
$52M
$110M
$65M
$55M
$75M
$71M
$78M
$44M
$49M
$37M
$-13M
Levered FCF
$45M
$36M
$103M
$63M
$53M
$71M
$59M
$67M
$36M
$37M
$36M
$-13M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
-10.5%
4.3%
9.8%
9.1%
7.6%
6.5%
-3.0%
4.1%
4.0%
3.9%
3.8%
2.4%
Net Margin
-13.7%
2.6%
7.3%
7.2%
5.3%
4.5%
-5.2%
3.0%
2.2%
-0.20%
2.5%
4.9%
Pretax Margin
-13.2%
3.3%
8.6%
9.0%
7.5%
4.7%
-4.0%
2.9%
5.0%
-0.61%
3.6%
2.3%
EBITDA Margin
-4.9%
9.0%
13.6%
12.4%
11.6%
12.0%
2.6%
9.9%
10.6%
9.6%
9.3%
8.1%
ROA
-11.7%
2.1%
10.6%
12.2%
8.1%
5.8%
-6.7%
3.5%
2.4%
-0.28%
3.0%
5.4%
ROE
-29.0%
4.1%
15.4%
19.3%
13.8%
11.1%
-13.5%
6.4%
4.8%
-0.49%
3.9%
7.0%
ROIC
-27.6%
4.3%
17.2%
19.3%
13.9%
11.0%
-10.4%
9.6%
7.1%
3.3%
4.2%
2.1%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
2.0
2.2
2.0
2.0
1.6
1.6
1.7
1.9
1.8
1.8
2.0
3.5
Quick Ratio
1.0
1.1
1.2
1.1
0.9
1.1
1.0
1.1
0.9
1.0
1.0
2.4
Interest Coverage
-3.5
2.7
13.6
43.5
32.4
10.5
-2.7
3.3
3.6
1.0
24.9
25.4
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.9
0.8
1.5
1.7
1.5
1.3
1.3
1.2
1.1
1.4
1.2
1.1
Inventory Turnover
5.1
5.2
7.8
8.9
10.8
10.3
10.1
8.9
7.8
9.6
8.3
9.4
Receivables Turnover
9.1
8.7
11.7
12.0
10.9
9.9
10.7
10.9
10.6
12.6
10.8
10.4
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$15.90
$21.39
$16.53
$14.03
$12.62
$10.84
$10.00
$11.82
$11.68
$10.75
$11.64
$11.62
Revenue / Share
$39.80
$34.87
$34.23
$36.79
$32.01
$25.95
$27.12
$25.40
$24.87
$27.40
$18.71
$15.80
Cash Flow / Share
$3.57
$2.42
$4.45
$2.95
$2.35
$3.07
$2.92
$2.99
$2.25
$2.55
$1.94
$0.55
Cash / Share
$1.66
$2.07
$1.77
$1.66
$1.20
$1.57
$0.93
$0.87
$0.50
$0.75
$0.68
$3.32
Dividend Paid / Share
$0.32
$0.32
$0.32
$0.32
$0.32
$0.32
$0.32
$0.20
$0.16
$0.16
$0.16
$0.16
EPS (TTM)
$-5.43
$0.90
$2.50
$2.66
$1.70
$1.17
$-1.42
$0.76
$0.54
$-0.05
$0.47
$0.78
Tingkat Pertumbuhan8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
43.8%
13.0%
-7.4%
13.9%
25.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
14.6%
6.0%
9.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
16.6%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
-64.0%
-6.0%
56.5%
45.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-19.1%
28.8%
·
·
·
·
·
·
·
·
·
Net Income YoY
·
-59.9%
-6.6%
55.0%
48.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-16.6%
28.9%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
7.2%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.84B
$1.28B
$1.13B
$1.22B
$1.07B
$852M
$894M
$890M
$867M
$928M
$646M
$595M
Net Income TTM
$-251M
$33M
$83M
$88M
$57M
$38M
$-47M
$27M
$19M
$-2M
$16M
$29M
Market Cap
$649M
$1.37B
$886M
$734M
$689M
$597M
$637M
$494M
$765M
$558M
$641M
$725M
P/E
-2.6
32.3
10.7
8.3
12.2
15.6
-13.6
19.5
40.6
-326.0
40.1
25.7
P/S
0.4
1.1
0.8
0.6
0.6
0.7
0.7
0.6
0.9
0.6
1.0
1.2
P/B
0.9
1.4
1.6
1.6
1.6
1.7
1.9
1.3
1.9
1.5
1.6
1.7
P / Tangible Book
·
·
3.1
2.8
3.7
5.1
·
·
·
·
·
·
P / Cash Flow
3.9
15.5
6.0
7.5
8.8
5.9
6.6
4.7
9.7
6.5
9.6
34.9
P / FCF
6.3
26.5
8.1
11.3
12.6
8.0
8.9
6.3
17.4
11.3
17.3
-55.8
Dividend Yield
2.3%
0.87%
1.2%
1.4%
1.6%
1.8%
1.7%
1.4%
0.72%
0.98%
0.86%
0.83%
Earnings Yield
-38.2%
3.1%
9.3%
12.0%
8.2%
6.4%
-7.4%
5.1%
2.5%
-0.31%
2.5%
3.9%
Payout Ratio
-5.9%
36.2%
12.9%
12.0%
18.9%
27.4%
-22.8%
26.7%
29.5%
-294.2%
34.3%
20.5%
Annual Payout
$15M
$12M
$11M
$11M
$11M
$11M
$11M
$7M
$6M
$5M
$6M
$6M
Laporan Laba Rugi14
Metrik
Tren
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
Q4 2022
Revenue
$502M
$462M
$409M
$490M
$495M
$452M
$400M
$492M
$280M
$266M
$239M
$295M
$300M
$274M
$262M
$308M
Cost of Revenue
$360M
$345M
$311M
$352M
$357M
$321M
$308M
$375M
$209M
$200M
$188M
$215M
$221M
$206M
$210M
$240M
SG&A Expense
$71M
$74M
$71M
$69M
$71M
$70M
$67M
$87M
$37M
$35M
$32M
$29M
$31M
$27M
$37M
$29M
Operating Income
$46M
$19M
$3M
$43M
$-271M
$41M
$-7M
$3M
$23M
$21M
$8M
$39M
$37M
$29M
$4M
$29M
Interest Expense
$12M
$12M
$12M
$13M
$14M
$14M
$14M
$18M
$878.0K
$950.0K
$1M
$2M
$2M
$2M
$2M
$710.0K
Interest Income
$229.0K
$219.0K
$313.0K
$414.0K
$591.0K
$469.0K
$618.0K
$918.0K
$300.0K
$189.0K
$283.0K
$134.0K
$81.0K
·
$26.0K
$2.0K
Other Non-op
$-93.0K
$448.0K
$6M
$5M
$855.0K
$-159.0K
$1M
$-3M
$9M
$4.0K
$1M
$-6M
$402.0K
$-29.0K
$218.0K
$136.0K
Income Tax
$8M
$4M
$173.0K
$15M
$-8M
$6M
$-5M
$-4M
$7M
$4M
$2M
$4M
$4M
$6M
$453.0K
$3M
Net Income
$27M
$3M
$-4M
$20M
$-276M
$21M
$-15M
$-14M
$25M
$15M
$6M
$27M
$32M
$22M
$2M
$25M
EPS (Basic)
$0.58
$0.07
$-0.09
$0.49
$-6.04
$0.44
$-0.32
$-0.52
$0.77
$0.47
$0.19
$0.83
$0.97
$0.65
$0.06
$0.74
EPS (Diluted)
$0.58
$0.07
$-0.09
$0.49
$-6.04
$0.44
$-0.32
$-0.52
$0.77
$0.46
$0.19
$0.83
$0.96
$0.65
$0.06
$0.74
Shares (Basic)
45,461,000
45,483,000
45,456,000
·
45,691,000
46,483,000
47,015,000
·
32,876,000
32,870,000
32,825,000
·
32,716,000
32,858,000
32,951,000
·
Shares (Diluted)
45,648,000
45,658,000
45,456,000
·
45,691,000
46,563,000
47,015,000
·
33,106,000
33,103,000
33,043,000
·
32,919,000
33,017,000
33,137,000
·
EBITDA
$71M
$43M
$27M
·
$-237M
$60M
$18M
·
$34M
$32M
$19M
·
$48M
$40M
$15M
·
Neraca28
Metrik
Tren
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
Q4 2022
Cash & Equivalents
$62M
$64M
$62M
$76M
$66M
$63M
$50M
$98M
$94M
$56M
$44M
·
$73M
$43M
$43M
·
Receivables
$215M
$211M
$189M
$205M
$202M
$195M
$164M
$198M
$88M
$87M
$80M
$97M
$96M
$94M
$85M
·
Inventory
$276M
$278M
$271M
$254M
$272M
$279M
$281M
$276M
$99M
$101M
$107M
·
$105M
$114M
$128M
·
Prepaid Expense
·
·
·
$32M
$41M
$43M
$42M
$23M
$19M
$13M
$13M
·
$13M
$12M
$11M
·
Other Current Assets
$4M
$4M
$4M
$4M
·
·
·
$6M
·
·
·
·
·
·
·
·
Current Assets
$602M
$604M
$569M
$574M
$583M
$588M
$548M
$611M
$301M
$264M
$253M
·
$288M
$264M
$267M
·
PP&E (Net)
$394M
$399M
$402M
$412M
$406M
$417M
$391M
$402M
$252M
$253M
$254M
·
$246M
$243M
$242M
·
PP&E (Gross)
$850M
$843M
$832M
$826M
$810M
$785M
$754M
$794M
·
·
·
·
·
·
·
·
Accum. Depreciation
$456M
$444M
$430M
$415M
$405M
$368M
$363M
$392M
$385M
$381M
$376M
·
$369M
$364M
$358M
·
Goodwill
$274M
$275M
$275M
$271M
$271M
$579M
$570M
$575M
$186M
$184M
$185M
$183M
$186M
$185M
$185M
$138M
Intangibles
$522M
$533M
$544M
$549M
$559M
$567M
$580M
$598M
$67M
$69M
$72M
·
$79M
$81M
$83M
·
Other Non-current Assets
$5M
$4M
$6M
$5M
$2M
$3M
$3M
$3M
$3M
$3M
$3M
·
$3M
$4M
$4M
·
Total Assets
$1.97B
$1.99B
$1.98B
$1.97B
$1.97B
$2.31B
$2.22B
$2.32B
$872M
$837M
$813M
·
$848M
$822M
$827M
·
Accounts Payable
$127M
$128M
$116M
$131M
$126M
$112M
$108M
$124M
$64M
$61M
$55M
·
$71M
$64M
$63M
·
Accrued Liabilities
$88M
$86M
$77M
$95M
$95M
$92M
$81M
$104M
$55M
$49M
$46M
·
$54M
$45M
$46M
·
Current Liabilities
$270M
$265M
$246M
$282M
$265M
$244M
$229M
$273M
$128M
$119M
$111M
·
$135M
$119M
$120M
·
Capital Leases
$160M
$165M
$169M
$145M
$138M
$140M
$116M
$118M
$59M
$60M
$40M
·
$39M
$39M
$40M
·
Deferred Tax
$138M
$141M
$140M
$136M
$144M
$164M
$163M
$162M
$27M
$29M
$31M
·
$24M
$23M
$23M
·
Other Non-current Liabilities
$18M
$16M
$15M
$14M
$13M
$12M
$16M
$19M
$13M
$12M
$15M
·
$16M
$16M
$17M
·
Total Liabilities
$1.22B
$1.27B
$1.25B
$1.24B
$1.26B
$1.31B
$1.25B
$1.31B
$278M
$271M
$258M
·
$322M
$329M
$351M
·
Common Stock
$512.0K
$512.0K
$512.0K
$512.0K
$512.0K
$512.0K
$512.0K
$513.0K
$371.0K
$371.0K
$371.0K
·
$372.0K
$372.0K
$372.0K
·
Paid-in Capital
$698M
$696M
$695M
$700M
$699M
$698M
$697M
$701M
$250M
$250M
$249M
·
$251M
$250M
$250M
·
Retained Earnings
$179M
$157M
$157M
$165M
$149M
$428M
$412M
$430M
$448M
$426M
$413M
·
$385M
$356M
$337M
·
Treasury Stock
$100M
$98M
$98M
$104M
$101M
$99M
$75M
$75M
$75M
$75M
$75M
·
$78M
$79M
$73M
·
AOCI
$-32M
$-28M
$-24M
$-35M
$-31M
$-27M
$-62M
$-46M
$-30M
$-35M
$-32M
·
$-32M
$-35M
$-38M
·
Stockholders' Equity
$745M
$727M
$730M
$726M
$717M
$1.00B
$972M
$1.01B
$594M
$566M
$555M
$546M
$526M
$493M
$476M
$465M
Liabilities + Equity
$1.97B
$1.99B
$1.98B
$1.97B
$1.97B
$2.31B
$2.22B
$2.32B
$872M
$837M
$813M
·
$848M
$822M
$827M
·
Shares Outstanding
45,823,208
45,927,965
45,931,814
45,674,726
45,876,838
45,973,156
47,230,263
47,252,070
33,112,593
33,111,593
33,103,593
·
32,986,332
32,962,632
33,238,730
·
Arus Kas15
Metrik
Tren
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
Q4 2022
D&A
$24M
$25M
$24M
$26M
$34M
$19M
$25M
$27M
$11M
$11M
$11M
$11M
$11M
$10M
$11M
$10M
Stock-based Comp
$1M
$1M
$1M
$923.0K
$937.0K
$923.0K
$902.0K
$793.0K
$794.0K
$782.0K
$583.0K
$693.0K
$430.0K
$719.0K
$679.0K
$584.0K
Deferred Tax
$-254.0K
$-890.0K
$2M
$8M
$-28M
$-2M
$3M
$-13M
$-2M
$-1M
$1M
$5M
$80.0K
$-82.0K
$179.0K
$2M
Amort. of Intangibles
$10M
$10M
$10M
$10M
$12M
$6M
$11M
$13M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Restructuring
$0
$0
$0
$-16.0K
$1M
$936.0K
$8M
$0
$0
$0
$0
·
·
·
·
·
Other Non-cash
·
·
$-43M
·
·
·
$-26M
·
·
·
$-15M
·
·
·
$-10M
·
Operating Cash Flow
$59M
$19M
$-20M
$88M
$61M
$28M
$-13M
$5M
$46M
$33M
$4M
$44M
$64M
$35M
$3M
$48M
CapEx
$11M
$11M
$11M
$22M
$14M
$15M
$12M
$14M
$6M
$8M
$10M
$15M
$7M
$7M
$8M
$14M
Investing Cash Flow
$-11M
$-11M
$-11M
$-21M
$-14M
$-15M
$-11M
$-397M
$-6M
$-8M
$-10M
$-15M
$-7M
$-7M
$-99M
$-14M
Stock Repurchased
$2M
$0
$0
$3M
$2M
$23M
$4M
$0
$0
$0
$0
$0
$0
·
·
$0
Net Stock Activity
·
·
$0
·
·
·
$-4M
·
·
·
·
·
·
·
·
·
Dividends Paid
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Financing Cash Flow
$-49M
$-6M
$16M
$-40M
$-57M
$-8M
$-22M
$411M
$-4M
$-13M
$-9M
$-43M
$-28M
$-29M
$83M
$-28M
Net Change in Cash
$-2M
$1M
$-13M
$10M
$3M
$9M
$-48M
$9M
$38M
$12M
$-14M
$-15M
$30M
$441.0K
$-12M
$5M
Free Cash Flow
·
·
$-32M
·
·
·
$-24M
·
·
·
$-6M
·
·
·
$-4M
·
Profitabilitas5
Metrik
Tren
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
Q4 2022
Operating Margin
9.3%
4.0%
0.70%
·
-54.7%
9.0%
-1.7%
·
8.4%
7.8%
3.3%
·
12.5%
10.7%
1.7%
·
Net Margin
5.3%
0.72%
-1.0%
·
-55.7%
4.5%
-3.7%
·
9.0%
5.8%
2.6%
·
10.6%
7.9%
0.73%
·
EBITDA Margin
14.1%
9.4%
6.6%
·
-47.8%
13.3%
4.4%
·
12.3%
11.8%
8.0%
·
16.0%
14.5%
5.7%
·
ROA
1.3%
0.16%
-0.19%
·
-19.4%
1.3%
-0.98%
·
2.9%
1.8%
0.76%
·
4.0%
2.8%
0.25%
·
ROE
3.6%
0.39%
-0.48%
·
-42.1%
2.6%
-1.9%
·
4.5%
2.9%
1.2%
·
6.5%
4.6%
0.42%
·
Likuiditas & Solvabilitas3
Metrik
Tren
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
Q4 2022
Current Ratio
2.2
2.3
2.3
·
2.2
2.4
2.4
·
2.4
2.2
2.3
·
2.1
2.2
2.2
·
Quick Ratio
1.0
1.0
1.0
·
1.0
1.1
0.9
·
1.4
1.2
1.1
·
1.3
1.2
1.1
·
Interest Coverage
3.9
1.6
0.2
·
-19.0
2.9
-0.5
·
26.7
21.7
7.4
·
18.1
13.1
1.9
·
Efisiensi3
Metrik
Tren
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
Q4 2022
Asset Turnover
0.3
0.2
0.2
·
0.3
0.3
0.3
·
0.3
0.3
0.3
·
0.4
0.4
0.3
·
Inventory Turnover
1.3
1.2
1.1
·
1.9
1.7
1.6
·
2.0
1.9
1.6
·
1.8
1.7
1.7
·
Receivables Turnover
2.4
2.3
2.3
·
3.4
3.2
3.3
·
3.1
2.9
2.9
·
2.9
2.6
2.8
·
Per Saham6
Metrik
Tren
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
Q4 2022
Book Value / Share
$16.27
$15.84
$15.90
·
$15.64
$21.79
$20.58
·
$17.94
$17.10
$16.77
·
$15.94
$14.95
$14.31
·
Revenue / Share
$10.99
$10.13
$9.00
·
$10.84
$9.72
$8.51
·
$8.47
$8.04
$7.24
·
$9.10
$8.28
$7.90
·
Cash Flow / Share
·
·
$-0.44
·
·
·
$-0.27
·
·
·
$0.12
·
·
·
$0.09
·
Cash / Share
$1.36
$1.39
$1.36
·
$1.44
$1.36
$1.06
·
$2.84
$1.70
$1.34
·
$2.22
$1.32
$1.30
·
Dividend Paid / Share
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
$0.08
EPS (TTM)
$1.05
$-5.57
$-5.20
·
$-6.44
$0.37
$0.39
·
$2.25
$2.44
$2.63
·
$2.41
$2.23
$2.38
·
Valuasi (TTM)12
Metrik
Tren
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
Q4 2022
Revenue TTM
$1.86B
$1.86B
$1.85B
·
$1.84B
$1.63B
$1.44B
·
$1.08B
$1.10B
$1.11B
·
$1.14B
$1.17B
$1.22B
·
Net Income TTM
$45M
$-257M
$-240M
·
$-284M
$17M
$12M
·
$74M
$81M
$87M
·
$80M
$74M
$79M
·
Market Cap
$817M
$916M
$860M
·
$894M
$756M
$992M
·
$1.11B
$1.10B
$1.03B
·
$928M
$630M
$861M
·
P/E
17.0
-3.6
-3.6
·
-3.0
44.4
53.8
·
14.8
13.6
11.9
·
11.7
8.6
10.9
·
P/S
0.4
0.5
0.5
·
0.5
0.5
0.7
·
1.0
1.0
0.9
·
0.8
0.5
0.7
·
P/B
1.1
1.3
1.2
·
1.2
0.8
1.0
·
1.9
1.9
1.9
·
1.8
1.3
1.8
·
P / Tangible Book
·
·
·
·
·
·
·
·
3.2
3.5
3.5
·
3.6
2.8
4.1
·
P / Cash Flow
·
·
-42.5
·
·
·
-79.3
·
·
·
268.2
·
·
·
274.5
·
Dividend Yield
1.8%
1.6%
1.7%
·
1.7%
1.9%
1.3%
·
0.96%
0.96%
1.0%
·
1.1%
1.7%
1.2%
·
Earnings Yield
5.9%
-27.9%
-27.8%
·
-33.1%
2.2%
1.9%
·
6.7%
7.3%
8.4%
·
8.6%
11.7%
9.2%
·
Payout Ratio
·
·
-89.4%
·
·
·
-25.6%
·
·
·
42.3%
·
·
·
139.4%
·
Annual Payout
$15M
$15M
$15M
·
$15M
$14M
$13M
·
$11M
$11M
$11M
·
$11M
$11M
$11M
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Pendapatan
$1.84B
$1.28B
$1.13B
$1.22B
$1.07B
Margin Operasi %
-10.5%
4.3%
9.8%
9.1%
7.6%
Laba Bersih
$-251M
$33M
$83M
$88M
$57M
EPS Dilusian
$-5.43
$0.90
$2.50
$2.66
$1.70
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Rasio Lancar
2.0
2.2
2.0
2.0
1.6
Rasio Cepat
1.0
1.1
1.2
1.1
0.9
Metrik
2025-10-31
2024-10-31
2023-10-31
2022-10-31
2021-10-31
Arus Kas Bebas
$102M
$52M
$110M
$65M
$55M
Pemilik institusional (13F)
191 pengaju
· $1.0B 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.
Pemegang191
Nilai yang dipegang$1.0B
Posisi baru15
Posisi yang keluar24
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
15 (-32 vs Kuartal sebelumnya)
24 (-20 vs Kuartal sebelumnya)
66 (-5 vs Kuartal sebelumnya)
59 (+14 vs Kuartal sebelumnya)
+3.7M
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
37 orang dalam
· 19 pejabat · 20 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 46 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.