Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata10.9%
Laporan BerikutnyaOkt 27, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 28, 2026
$1.02
$0.81
26.2%
31 Maret 2026
$0.85
$0.79
7.2%
31 Des. 2025
$0.93
$0.74
25.0%
30 Sep. 2025
$0.75
$0.69
8.1%
30 Juni 2025
$0.63
$0.74
-15.2%
31 Maret 2025
$0.77
$0.67
14.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Interest Expense
·
·
$29M
$6M
$4M
$5M
Interest Income
$135M
$127M
$118M
$84M
$64M
$53M
Pretax Income
$52M
$35M
$37M
$30M
$27M
$15M
Income Tax
$10M
$7M
$8M
$6M
$5M
$3M
Net Income
$42M
$28M
$29M
$24M
$21M
$12M
EPS (Basic)
$3.33
$2.47
$2.62
$4.33
$4.28
$2.59
EPS (Diluted)
$3.33
$2.47
$2.62
$4.33
$4.28
$2.59
Shares (Basic)
12,508,985
11,303,118
11,258,300
5,621,630
4,968,692
4,508,508
Shares (Diluted)
12,508,985
11,303,118
11,258,300
5,621,630
4,968,692
4,508,508
Neraca15
Metrik
Tren
2025
2024
2023
2022
2021
2020
PP&E (Net)
$15M
$16M
$16M
$15M
$15M
$14M
PP&E (Gross)
$34M
$34M
$34M
$31M
$30M
$28M
Accum. Depreciation
$19M
$18M
$18M
$16M
$15M
$14M
Goodwill
$5M
$5M
$5M
$5M
$5M
$5M
Intangibles
$535.0K
$821.0K
$1M
$1M
$2M
$2M
Total Assets
$2.66B
$2.51B
$2.49B
$2.29B
$2.14B
$1.66B
Total Liabilities
$2.38B
$2.32B
$2.32B
$2.15B
$1.96B
$1.53B
Common Stock
$3M
$3M
$3M
$3M
$3M
$2M
Paid-in Capital
$165M
$121M
$120M
$120M
$120M
$85M
Retained Earnings
$164M
$130M
$107M
$85M
$65M
$48M
Treasury Stock
$199.0K
$375.0K
$1M
$1M
$1M
$1M
AOCI
$-48M
$-68M
$-64M
$-68M
$-3M
$2M
Stockholders' Equity
$284M
$186M
$165M
$138M
$183M
$135M
Liabilities + Equity
$2.66B
$2.51B
$2.49B
$2.29B
$2.14B
$1.66B
Shares Outstanding
13,368,447
11,350,158
11,302,622
5,642,621
5,637,376
4,483,102
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
Deferred Tax
$-391.0K
$-976.0K
$-207.0K
$-1M
$-956.0K
$-533.0K
Amort. of Intangibles
$286.0K
$286.0K
$285.0K
$286.0K
$285.0K
$286.0K
Operating Cash Flow
$44M
$35M
$44M
$30M
$20M
$11M
CapEx
$3M
$2M
$4M
$2M
$2M
$692.0K
Investing Cash Flow
$-74M
$-29M
$-145M
$-434M
$-291M
$-331M
Stock Issued
$43M
·
·
·
$35M
·
Net Stock Activity
$43M
·
·
·
$35M
·
Dividends Paid
$7M
$5M
$5M
$5M
$4M
$4M
Financing Cash Flow
$84M
$-2M
$162M
$184M
$456M
$416M
Net Change in Cash
$54M
$3M
$61M
$-220M
$185M
$96M
Taxes Paid
$10M
·
·
·
·
·
Free Cash Flow
$41M
$33M
$41M
$29M
$18M
·
Levered FCF
·
·
$18M
$24M
$15M
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
32.7%
25.9%
28.9%
27.0%
29.3%
·
Pretax Margin
40.5%
32.3%
36.5%
33.6%
36.8%
·
ROA
1.6%
1.1%
1.2%
1.1%
0.99%
·
ROE
15.5%
14.7%
19.1%
17.8%
11.7%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$21.27
$16.35
$29.26
$24.48
$32.43
·
Revenue / Share
$10.17
$9.53
$18.09
$16.02
$14.60
·
Cash Flow / Share
$3.51
$3.06
$7.91
$5.42
$4.09
·
Dividend Paid / Share
$0.57
$0.47
$0.46
$0.83
$0.80
$0.80
EPS (TTM)
$3.33
$2.47
$2.62
$4.33
$4.28
·
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
18.1%
5.8%
13.0%
24.1%
20.6%
·
Revenue CAGR 3Y
12.2%
14.1%
19.2%
·
·
·
Revenue CAGR 5Y
16.2%
·
·
·
·
·
EPS YoY
34.8%
-5.7%
-39.5%
1.2%
65.2%
·
EPS CAGR 3Y
-8.4%
-16.7%
0.38%
·
·
·
EPS CAGR 5Y
5.1%
·
·
·
·
·
Net Income YoY
49.2%
-5.4%
21.0%
14.4%
82.3%
·
Net Income CAGR 3Y
19.5%
9.4%
36.1%
·
·
·
Net Income CAGR 5Y
28.9%
·
·
·
·
·
Dividends Paid CAGR 5Y
14.6%
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$127M
$108M
$102M
$90M
$73M
·
Net Income TTM
$42M
$28M
$29M
$24M
$21M
·
Market Cap
$382M
$315M
$170M
$131M
$113M
·
P/E
8.6
11.2
11.5
5.4
4.7
·
P/S
3.0
2.9
1.7
1.5
1.6
·
P/B
1.3
1.7
1.0
1.0
0.6
·
P / Tangible Book
1.4
1.8
1.1
1.0
0.6
·
P / Cash Flow
8.7
9.1
3.8
4.3
5.6
·
P / FCF
9.2
9.6
4.2
4.5
6.2
·
Dividend Yield
1.9%
1.7%
3.0%
3.5%
3.6%
·
Earnings Yield
11.7%
8.9%
8.7%
18.6%
21.3%
·
Payout Ratio
17.1%
19.1%
17.6%
19.2%
18.9%
·
Annual Payout
$7M
$5M
$5M
$5M
$4M
·
Laporan Laba Rugi9
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
Interest Expense
·
·
·
·
·
·
·
·
$8M
$9M
·
$8M
$7M
$5M
$3M
$1M
Interest Income
$35M
$34M
$35M
$35M
$33M
$32M
$32M
$31M
$33M
$31M
$32M
$30M
$30M
$26M
$26M
$23M
Pretax Income
$12M
$15M
$14M
$13M
$14M
$11M
$9M
$4M
$10M
$12M
$11M
$11M
$11M
$4M
$11M
$10M
Income Tax
$-2M
$3M
$1M
$3M
$3M
$3M
$2M
$788.0K
$2M
$2M
$3M
$2M
$2M
$696.0K
$2M
$2M
Net Income
$14M
$11M
$12M
$10M
$10M
$9M
$7M
$3M
$8M
$9M
$8M
$9M
$9M
$3M
$9M
$8M
EPS (Basic)
$1.02
$0.85
$0.94
$0.75
$0.87
$0.77
$0.64
$0.28
$0.73
$0.82
$-1.17
$1.61
$1.61
$0.57
$1.60
$1.40
EPS (Diluted)
$1.02
$0.85
$0.94
$0.75
$0.87
$0.77
$0.64
$0.28
$0.73
$0.82
$-1.17
$1.61
$1.61
$0.57
$1.60
$1.40
Shares (Basic)
13,381,376
13,351,885
·
13,337,890
11,994,815
11,331,884
·
11,307,808
11,282,868
11,269,874
·
5,629,642
5,629,030
5,625,660
·
5,623,172
Shares (Diluted)
13,381,376
13,351,885
·
13,337,890
11,994,815
11,331,884
·
11,307,808
11,282,868
11,269,874
·
5,629,642
5,629,030
5,625,660
·
5,623,172
Neraca15
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
PP&E (Net)
$15M
$16M
$15M
$15M
$15M
$16M
$16M
$14M
$16M
$16M
$16M
$16M
$16M
$17M
$15M
$15M
PP&E (Gross)
·
·
$34M
·
·
·
$34M
·
·
·
$34M
·
·
·
$31M
·
Accum. Depreciation
·
·
$19M
·
·
·
$18M
·
·
·
$18M
·
·
·
$16M
·
Goodwill
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
$5M
Intangibles
$393.0K
$464.0K
$535.0K
$607.0K
$678.0K
$750.0K
$821.0K
$892.0K
$964.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Total Assets
$2.80B
$2.71B
$2.66B
$2.64B
$2.61B
$2.56B
$2.51B
$2.52B
$2.48B
$2.45B
$2.49B
$2.45B
$2.49B
$2.45B
$2.29B
$2.37B
Total Liabilities
$2.49B
$2.41B
$2.38B
$2.37B
$2.35B
$2.36B
$2.32B
$2.33B
$2.30B
$2.28B
$2.32B
$2.30B
$2.35B
$2.31B
$2.15B
$2.23B
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
Paid-in Capital
$168M
$166M
$165M
$165M
$165M
$122M
$121M
$121M
$121M
$121M
$120M
$120M
$120M
$120M
$120M
$120M
Retained Earnings
$185M
$173M
$164M
$154M
$146M
$137M
$130M
$124M
$122M
$115M
$107M
$101M
$93M
$85M
$85M
$77M
Treasury Stock
$199.0K
$199.0K
$199.0K
$199.0K
$199.0K
$199.0K
$375.0K
$410.0K
$729.0K
$958.0K
$1M
$1M
$1M
$1M
$1M
$1M
AOCI
$-49M
$-51M
$-48M
$-52M
$-61M
$-60M
$-68M
$-54M
$-67M
$-69M
$-64M
$-79M
$-66M
$-58M
$-68M
$-62M
Stockholders' Equity
$307M
$292M
$284M
$270M
$253M
$201M
$186M
$193M
$178M
$169M
$165M
$144M
$148M
$149M
$138M
$136M
Liabilities + Equity
$2.80B
$2.71B
$2.66B
$2.64B
$2.61B
$2.56B
$2.51B
$2.52B
$2.48B
$2.45B
$2.49B
$2.45B
$2.49B
$2.45B
$2.29B
$2.37B
Shares Outstanding
13,407,904
13,407,690
13,368,447
13,366,740
13,362,912
11,383,738
11,350,158
5,674,126
5,663,671
5,657,458
11,302,622
5,650,458
5,645,304
5,642,789
5,642,621
5,642,121
Arus Kas10
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
Amort. of Intangibles
$72.0K
$71.0K
$72.0K
$71.0K
$72.0K
$71.0K
$72.0K
$71.0K
$71.0K
$72.0K
$72.0K
$71.0K
$71.0K
$71.0K
$73.0K
$71.0K
Operating Cash Flow
$13M
$10M
$14M
$30M
$-5M
$5M
$13M
$10M
$9M
$2M
$16M
$11M
$9M
$8M
$7M
$13M
CapEx
$250.0K
$563.0K
$695.0K
$594.0K
$733.0K
$494.0K
$1M
$290.0K
$108.0K
$252.0K
$481.0K
$115.0K
$602.0K
$2M
$400.0K
$729.0K
Investing Cash Flow
$-14M
$6M
$-5M
$-23M
$-21M
$-25M
$-17M
$-60M
$15M
$32M
$-38M
$14M
$-35M
$-86M
$-15M
$-87M
Stock Issued
·
·
$-171.0K
$-125.0K
·
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
$2M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
Financing Cash Flow
$79M
$37M
$6M
$7M
$38M
$34M
$-7M
$21M
$21M
$-37M
$11M
$-45M
$39M
$157M
$-86M
$-17M
Net Change in Cash
$77M
$53M
$14M
$14M
$11M
$14M
$-11M
$-29M
$45M
$-3M
$-11M
$-20M
$13M
$79M
$-94M
$-91M
Free Cash Flow
·
$10M
·
·
·
$4M
·
·
·
$2M
·
·
·
$6M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-6M
·
·
·
$2M
·
·
Profitabilitas4
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
Net Margin
49.1%
35.2%
·
29.7%
32.2%
31.1%
·
11.8%
29.4%
36.7%
·
35.1%
35.1%
13.3%
·
32.2%
Pretax Margin
41.6%
45.5%
·
38.6%
41.9%
40.3%
·
14.8%
36.6%
45.9%
·
43.9%
43.4%
16.2%
·
39.9%
ROA
0.51%
0.43%
·
0.39%
0.41%
0.35%
·
0.13%
0.33%
0.38%
·
0.38%
0.37%
0.14%
·
0.35%
ROE
4.9%
4.6%
·
4.3%
4.9%
4.7%
·
1.9%
5.0%
5.9%
·
6.5%
6.2%
2.1%
·
5.0%
Efisiensi1
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
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
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
$22.87
$21.75
·
$20.21
$18.90
$17.69
·
$34.03
$31.35
$29.81
·
$25.47
$26.25
$26.33
·
$24.14
Revenue / Share
$2.08
$2.40
·
$2.53
$2.71
$2.47
·
$4.80
$4.95
$4.49
·
$4.57
$4.60
$4.32
·
$4.33
Cash Flow / Share
·
$0.77
·
·
·
$0.43
·
·
·
$0.40
·
·
·
$1.45
·
·
Dividend Paid / Share
$0.18
$0.18
$0.18
$0.13
$0.13
$0.13
$0.11
$0.12
$0.12
$0.12
$-0.23
$0.23
$0.23
$0.23
$0.23
$0.20
EPS (TTM)
$3.56
$3.41
·
$3.03
$2.56
$2.42
·
$0.66
$1.99
$2.87
·
$5.39
$5.18
$3.95
·
$3.67
Valuasi (TTM)12
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
$127M
$131M
·
$122M
$115M
$110M
·
$106M
$105M
$103M
·
$102M
$100M
$95M
·
$84M
Net Income TTM
$47M
$44M
·
$36M
$30M
$27M
·
$29M
$35M
$36M
·
$30M
$29M
$22M
·
$21M
Market Cap
$493M
$429M
·
$337M
$345M
$266M
·
$171M
$150M
$130M
·
$122M
$104M
$124M
·
$109M
P/E
10.3
9.4
·
8.3
10.1
9.7
·
45.7
13.3
8.0
·
4.0
3.6
5.6
·
5.2
P/S
3.9
3.3
·
2.8
3.0
2.4
·
1.6
1.4
1.3
·
1.2
1.0
1.3
·
1.3
P/B
1.6
1.5
·
1.2
1.4
1.3
·
0.9
0.8
0.8
·
0.8
0.7
0.8
·
0.8
P / Tangible Book
1.6
1.5
·
1.3
1.4
1.4
·
0.9
0.9
0.8
·
0.9
0.7
0.9
·
0.8
P / Cash Flow
·
41.9
·
·
·
55.0
·
·
·
57.8
·
·
·
15.2
·
·
Dividend Yield
1.8%
1.9%
·
1.8%
1.6%
2.1%
·
3.0%
3.5%
4.0%
·
4.2%
4.8%
3.9%
·
4.1%
Earnings Yield
9.7%
10.7%
·
12.0%
9.9%
10.3%
·
2.2%
7.5%
12.5%
·
25.0%
28.0%
17.9%
·
19.1%
Payout Ratio
·
21.3%
·
·
·
17.0%
·
·
·
14.0%
·
·
·
40.2%
·
·
Annual Payout
$9M
$8M
·
$6M
$6M
$6M
·
$5M
$5M
$5M
·
$5M
$5M
$5M
·
$4M
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Laba Bersih
$42M
·
·
$28M
·
EPS Dilusian
$3.33
·
·
$2.47
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$41M
·
·
$33M
·
Pemilik institusional (13F)
115 pengaju
· $282.6M 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.
Pemegang115
Nilai yang dipegang$282.6M
Posisi baru16
Posisi yang keluar4
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
16 (-2 vs Kuartal sebelumnya)
4 (-4 vs Kuartal sebelumnya)
55 (+20 vs Kuartal sebelumnya)
23 (-4 vs Kuartal sebelumnya)
+73K
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 22 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.