Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-0.09%
Laporan BerikutnyaOkt 29, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 30, 2026
$0.22
$0.22
0.46%
31 Maret 2026
$0.19
$0.18
3.8%
31 Des. 2025
$0.24
$0.23
6.1%
30 Sep. 2025
$0.22
$0.22
-1.9%
30 Juni 2025
$0.21
$0.21
0.57%
31 Maret 2025
$0.17
$0.19
-9.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$568M
$528M
$387M
$234M
$824M
$250M
SG&A Expense
$748M
$413M
$243M
$221M
$140M
$68M
Operating Expenses
$2.41B
$1.69B
$1.41B
$1.37B
$1.75B
$309M
Interest Expense
·
·
$76M
$60M
$28M
$24M
Other Non-op
$-108M
$-138M
$-71M
$-47M
$-940M
$-24M
Pretax Income
$348M
$469M
$246M
$-50M
$-1.87B
$-83M
Income Tax
$42M
$49M
$26M
$-9M
$-65M
$-102.0K
Net Income
$79M
$110M
$54M
$-9M
$-376M
$-78M
EPS (Basic)
$0.12
$0.20
$0.12
$-0.02
·
·
EPS (Diluted)
$0.10
$0.20
$0.10
$-0.02
·
·
Shares (Basic)
654,785,946
549,005,214
463,233,832
433,431,256
·
·
Shares (Diluted)
661,885,114
558,426,153
478,008,915
433,431,256
·
·
Neraca20
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$195M
$152M
$104M
$68M
$43M
$12M
Prepaid Expense
·
·
·
·
·
$349.4K
Current Assets
·
·
·
·
·
$1M
PP&E (Net)
$219M
$188M
$135M
$71M
$8M
$3M
Accum. Depreciation
$55M
$32M
$15M
$5M
$2M
$2M
Goodwill
$5.62B
$4.70B
$4.22B
$4.21B
$4.13B
$0
Intangibles
$2.89B
$2.90B
$2.11B
$2.41B
$2.61B
$0
Total Assets
$12.47B
$10.99B
$8.82B
$8.89B
$8.27B
$122M
Accrued Liabilities
·
·
·
·
·
$49.0K
Short-term Debt
·
·
·
·
·
$57.2K
Current Liabilities
·
·
·
·
·
$142.1K
Deferred Tax
$40M
$37M
$34M
$42M
$49M
$0
Total Liabilities
$6.41B
$5.19B
$3.54B
$3.34B
$2.42B
$623M
Long-term Debt
$3.32B
$2.59B
$1.68B
$1.62B
$1.17B
$356M
Total Debt
·
·
·
·
·
$57.2K
Paid-in Capital
$3.81B
$3.27B
$2.41B
$2.29B
$2.16B
$10M
Retained Earnings
$-1.61B
$-1.14B
$-883M
$-689M
$-498M
$-5M
AOCI
$2M
$0
·
·
·
·
Stockholders' Equity
$2.21B
$2.13B
$1.53B
$1.60B
$1.66B
$5M
Liabilities + Equity
$12.47B
$10.99B
$8.82B
$8.89B
$8.27B
$122M
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
Stock-based Comp
$674M
$313M
$313M
$421M
$1.21B
$0
Deferred Tax
$21M
$27M
$4M
$-24M
$-66M
$-475.0K
Amort. of Intangibles
$359M
$258M
$300M
$257M
$114M
$0
Operating Cash Flow
$1.26B
$1000M
$949M
$728M
$282M
$5M
CapEx
$58M
$64M
$68M
$66M
$5M
$652.0K
Investing Cash Flow
$-271M
$-638M
$-118M
$-485M
$-1.60B
$-652.0K
Stock Repurchased
$54M
$0
$0
$79M
$0
$0
Net Stock Activity
$-54M
$0
$0
$-79M
·
·
Dividends Paid
$547M
$368M
$248M
$183M
$47M
$0
Financing Cash Flow
$-943M
$-313M
$-795M
$-218M
$1.35B
$-295.0K
Net Change in Cash
$42M
$48M
$36M
$26M
$31M
$4M
Taxes Paid
$17M
$22M
$14M
$5M
$4M
$142.0K
Free Cash Flow
$1.20B
$935M
$881M
$663M
$276M
·
Levered FCF
·
·
$813M
$618M
$250M
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
13.9%
20.8%
3.1%
-0.68%
-45.7%
·
Pretax Margin
61.3%
88.9%
14.2%
-3.6%
-226.7%
·
ROA
0.67%
1.1%
0.61%
-0.11%
-9.0%
·
ROE
3.6%
6.0%
3.5%
-0.57%
-45.1%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Current Ratio
·
·
·
·
·
9.0
Quick Ratio
·
·
·
·
·
6.5
Debt / Equity
·
·
·
·
·
0.0
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.1
0.2
0.2
0.2
·
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue / Share
$0.86
$0.95
$3.62
$3.16
·
·
Cash Flow / Share
$1.90
$1.79
$1.99
$1.68
·
·
Dividend Paid / Share
$0.85
$0.68
$0.55
$0.43
$0.13
$0.00
EPS (TTM)
$0.10
$0.20
$0.10
$-0.02
·
·
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
7.6%
36.3%
65.5%
-71.6%
229.8%
·
Revenue CAGR 3Y
34.4%
-13.8%
15.7%
·
·
·
Revenue CAGR 5Y
17.8%
·
·
·
·
·
EPS YoY
-50.0%
100.0%
·
·
·
·
Net Income YoY
-28.1%
101.6%
·
·
·
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$568M
$528M
$387M
$234M
$824M
$250M
Net Income TTM
$79M
$110M
$54M
$-9M
$-376M
$-78M
P/E
149.4
116.3
149.0
-530.0
·
·
Earnings Yield
0.67%
0.86%
0.67%
-0.19%
·
·
Payout Ratio
693.4%
336.1%
456.1%
-1965.2%
-12.5%
·
Annual Payout
$547M
$368M
$248M
$183M
$47M
$0
Laporan Laba Rugi12
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
$137M
$138M
$147M
$150M
$138M
$133M
$138M
$141M
$129M
$120M
$112M
$98M
$92M
$86M
$-740M
$371M
SG&A Expense
$192M
$184M
$188M
$181M
$188M
$191M
$121M
$121M
$93M
$77M
$70M
$65M
$51M
$56M
$55M
$68M
Operating Expenses
$637M
$644M
$589M
$615M
$604M
$606M
$493M
$461M
$377M
$358M
$377M
$336M
$376M
$325M
$368M
$369M
Interest Expense
·
·
·
·
·
·
·
·
·
$22M
·
$14M
$14M
$18M
·
$15M
Other Non-op
$-45M
$-14M
$756.0K
$-57M
$-15M
$-37M
$-65M
$-28M
$-16M
$-29M
$-32M
$-19M
$-2M
$-18M
$-32M
$-17M
Pretax Income
$71M
$96M
$168M
$55M
$84M
$40M
$74M
$112M
$156M
$127M
$84M
$74M
$39M
$48M
$-4M
$-14M
Income Tax
$10M
$16M
$17M
$8M
$14M
$4M
$3M
$13M
$18M
$15M
$3M
$11M
$5M
$6M
$-6M
$-4M
Net Income
$11M
$16M
$48M
$6M
$17M
$7M
$21M
$30M
$34M
$25M
$18M
$15M
$13M
$8M
$2M
$2M
EPS (Basic)
$0.02
$0.02
$0.07
$0.01
$0.03
$0.01
$0.04
$0.05
$0.06
$0.05
$0.04
$0.03
$0.03
$0.02
$0.01
$0.00
EPS (Diluted)
$0.02
$0.02
$0.07
$0.01
$0.02
$0.00
$0.06
$0.04
$0.06
$0.04
$0.03
$0.03
$0.02
$0.02
$0.01
$0.00
Shares (Basic)
688,509,841
680,422,783
·
667,112,339
649,685,215
625,854,106
·
575,249,883
530,100,825
488,435,221
·
466,376,329
459,396,686
456,189,118
·
441,487,112
Shares (Diluted)
688,509,841
681,072,472
·
673,928,845
656,056,036
638,492,523
·
1,491,724,950
539,392,803
498,738,547
·
482,573,913
1,430,966,523
461,911,117
·
1,411,812,068
Neraca14
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
$169M
$190M
$195M
$137M
$118M
$98M
$152M
$116M
$437M
$156M
·
$77M
$41M
$38M
·
$40M
PP&E (Net)
$226M
$228M
$219M
$205M
$202M
$202M
$188M
$180M
$172M
$154M
·
$98M
$83M
$75M
·
$49M
Accum. Depreciation
$69M
$61M
$55M
$49M
$43M
$37M
$32M
$27M
$22M
$18M
·
$12M
$9M
$7M
·
$3M
Goodwill
$5.62B
$5.62B
$5.62B
$5.62B
$5.62B
$5.62B
$4.70B
$4.70B
$4.30B
$4.22B
$4.22B
$4.22B
$4.21B
$4.21B
·
$4.21B
Intangibles
$2.72B
$2.80B
$2.89B
$2.98B
$3.07B
$3.16B
$2.90B
$2.97B
$2.11B
$2.05B
·
$2.17B
$2.22B
$2.33B
·
$2.47B
Total Assets
$12.33B
$12.41B
$12.47B
$12.47B
$12.28B
$12.29B
$10.99B
$10.75B
$9.66B
$8.99B
·
$8.77B
$8.75B
$8.76B
·
$8.79B
Deferred Tax
$38M
$40M
$40M
$38M
$39M
$40M
$37M
$41M
$34M
$33M
·
$36M
$36M
$40M
·
$41M
Total Liabilities
$6.72B
$6.63B
$6.41B
$6.29B
$5.92B
$5.86B
$5.19B
$4.87B
$4.44B
$3.81B
·
$3.45B
$3.38B
$3.29B
·
$3.16B
Long-term Debt
$3.81B
$3.83B
$3.32B
$3.23B
$3.24B
$3.19B
$2.59B
$2.55B
$2.46B
$2.07B
·
$1.75B
$1.75B
$1.77B
·
$1.53B
Paid-in Capital
$3.88B
$3.84B
$3.81B
$3.80B
$3.72B
$3.58B
$3.27B
$3.06B
$2.73B
$2.57B
·
$2.38B
$2.36B
$2.33B
·
$2.29B
Retained Earnings
$-1.89B
$-1.74B
$-1.61B
$-1.51B
$-1.37B
$-1.24B
$-1.14B
$-1.05B
$-983M
$-923M
·
$-837M
$-789M
$-739M
·
$-638M
AOCI
$2M
$474.0K
$2M
$2M
$2M
·
$0
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$2.00B
$2.10B
$2.21B
$2.30B
$2.35B
$2.34B
$2.13B
$2.00B
$1.75B
$1.65B
·
$1.54B
$1.57B
$1.59B
·
$1.65B
Liabilities + Equity
$12.33B
$12.41B
$12.47B
$12.47B
$12.28B
$12.29B
$10.99B
$10.75B
$9.66B
$8.99B
·
$8.77B
$8.75B
$8.76B
·
$8.79B
Arus Kas14
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
Stock-based Comp
$186M
$196M
$162M
$173M
$169M
$170M
$109M
$78M
$60M
$66M
$93M
$75M
$71M
$73M
$111M
$108M
Deferred Tax
$3M
$11M
$11M
$3M
$4M
$2M
$-2M
$9M
$11M
$9M
$-3M
$5M
$270.0K
$2M
$-9M
$-11M
Amort. of Intangibles
$85M
$85M
$87M
$93M
$89M
$89M
$77M
$69M
$57M
$56M
$57M
$57M
$116M
$71M
$65M
$66M
Operating Cash Flow
$461M
$103M
$383M
$433M
$423M
$18M
$324M
$326M
$302M
$47M
$308M
$282M
$238M
$121M
$276M
$207M
CapEx
$8M
$14M
$24M
$11M
$10M
$13M
$14M
$11M
$33M
$6M
$34M
$19M
$10M
$6M
$24M
$14M
Investing Cash Flow
$-55M
$-27M
$13M
$-21M
$-65M
$-197M
$-46M
$-442M
$-135M
$-15M
$-24M
$-37M
$-23M
$-34M
$-139M
$-171M
Stock Repurchased
$0
$25M
$52M
$0
$2M
$0
$0
$0
·
·
$0
$0
$0
$0
$45M
$10M
Net Stock Activity
·
$-25M
·
·
·
·
·
·
·
·
·
·
·
$0
·
·
Dividends Paid
$155M
$151M
$149M
$146M
$141M
$110M
$108M
$101M
$94M
$65M
$64M
$64M
$62M
$58M
$53M
$49M
Financing Cash Flow
$-428M
$-80M
$-339M
$-392M
$-337M
$125M
$-242M
$-205M
$113M
$20M
$-257M
$-209M
$-212M
$-117M
$-108M
$-45M
Net Change in Cash
$-21M
$-4M
$57M
$20M
$20M
$-54M
$36M
$-321M
$281M
$52M
$27M
$35M
$3M
$-30M
$29M
$-9M
Taxes Paid
$7M
$7M
$4M
$3M
$5M
$5M
$4M
$5M
$8M
$5M
$367.0K
$5M
$7M
$2M
$164.0K
$3M
Free Cash Flow
·
$89M
·
·
·
$4M
·
·
·
$41M
·
·
·
$115M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$21M
·
·
·
$104M
·
·
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
8.3%
11.3%
·
4.2%
12.6%
5.6%
·
21.2%
26.2%
20.9%
·
3.5%
3.1%
2.1%
·
0.56%
Pretax Margin
51.8%
69.4%
·
36.8%
61.2%
30.4%
·
79.7%
120.7%
105.5%
·
17.3%
9.5%
12.4%
·
-3.8%
ROA
0.09%
0.13%
·
0.05%
0.16%
0.07%
·
0.31%
0.37%
0.28%
·
0.17%
0.15%
0.10%
·
0.03%
ROE
0.52%
0.70%
·
0.29%
0.85%
0.37%
·
1.7%
2.1%
1.6%
·
0.95%
0.81%
0.52%
·
0.13%
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 Saham4
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 / Share
$0.20
$0.20
·
$0.22
$0.21
$0.21
·
$0.09
$0.24
$0.24
·
$0.89
$0.29
$0.85
·
$0.26
Cash Flow / Share
·
$0.15
·
·
·
$0.03
·
·
·
$0.09
·
·
·
$0.26
·
·
Dividend Paid / Share
$0.23
$0.23
$0.23
$0.23
$0.23
$0.18
$0.18
$0.18
$0.18
$0.14
$0.14
$0.14
$0.14
$0.13
$0.12
$0.11
EPS (TTM)
$0.12
$0.12
·
$0.09
$0.12
$0.16
·
$0.17
$0.16
$0.12
·
$0.08
$0.05
$0.03
·
·
Valuasi (TTM)6
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
$572M
$573M
·
$559M
$549M
$540M
·
$502M
$459M
$422M
·
$-465M
$-191M
$44M
·
$1.26B
Net Income TTM
$81M
$87M
·
$52M
$75M
$92M
·
$107M
$92M
$71M
·
$38M
$25M
$11M
·
$-11M
P/E
72.9
76.1
·
188.1
160.1
125.2
·
113.9
110.9
157.2
·
162.0
233.0
369.3
·
·
Earnings Yield
1.4%
1.3%
·
0.53%
0.62%
0.80%
·
0.88%
0.90%
0.64%
·
0.62%
0.43%
0.27%
·
·
Payout Ratio
·
968.6%
·
·
·
1480.6%
·
·
·
259.8%
·
·
·
696.4%
·
·
Annual Payout
$602M
$587M
·
$505M
$460M
$413M
·
$324M
$286M
$255M
·
$237M
$222M
$200M
·
$164M
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
$568M
$528M
$387M
$234M
$824M
Laba Bersih
$79M
$110M
$54M
$-9M
$-376M
EPS Dilusian
$0.10
$0.20
$0.10
$-0.02
·
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$1.20B
$935M
$881M
$663M
$276M
Pemilik institusional (13F)
655 pengaju
· $7.5B 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.
Pemegang655
Nilai yang dipegang$7.5B
Posisi baru124
Posisi yang keluar88
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
124 (-82 vs Kuartal sebelumnya)
88 (-38 vs Kuartal sebelumnya)
255 (-7 vs Kuartal sebelumnya)
181 (+75 vs Kuartal sebelumnya)
-57.6M
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
NBSH Acquisition, LLC, NBSH Blue Investments II, LLC
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
26 orang dalam
· 9 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 37 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.