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-rata54.3%
Laporan BerikutnyaOkt 22, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 23, 2026
$0.35
$0.38
-7.3%
31 Des. 2025
$0.42
$0.29
47.1%
30 Sep. 2025
$0.27
$0.23
15.1%
30 Juni 2025
$0.25
$0.17
44.2%
31 Maret 2025
$0.25
$0.09
172.3%
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
$86M
$86M
$61M
$16M
$8M
$11M
Interest Income
$186M
$163M
$126M
$83M
$67M
$53M
Pretax Income
$38M
$16M
$6M
$-37M
$34M
$5M
Income Tax
$10M
$5M
$3M
$-7M
$8M
$1M
Net Income
$29M
$11M
$3M
$-30M
$25M
$4M
EPS (Basic)
$1.21
$0.46
$0.15
$-1.32
$1.52
$0.23
EPS (Diluted)
$1.20
$0.46
$0.15
$-1.32
$1.51
$0.23
Shares (Basic)
22,746,226
22,434,654
22,745,317
22,690,943
16,744,561
16,673,193
Shares (Diluted)
23,060,669
22,551,715
22,822,313
22,690,943
16,791,443
16,682,584
Neraca14
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$126M
$140M
$139M
$54M
$154M
$72M
PP&E (Net)
$16M
$17M
$16M
$17M
$20M
$32M
PP&E (Gross)
$33M
$32M
$30M
$30M
$31M
$56M
Accum. Depreciation
$17M
$15M
$14M
$13M
$12M
$24M
Total Assets
$3.22B
$3.04B
$2.75B
$2.31B
$1.65B
$1.36B
Total Liabilities
$2.68B
$2.53B
$2.26B
$1.82B
$1.46B
$1.20B
Long-term Debt
$596M
$596M
$684M
$517M
·
·
Common Stock
$249.0K
$249.0K
$249.0K
$249.0K
$185.0K
$185.0K
Retained Earnings
$135M
$108M
$97M
$93M
$123M
$98M
Treasury Stock
$6M
$8M
$10M
$2.0K
$14M
$18M
AOCI
$-11M
$-15M
$-16M
$-18M
$-1M
$135.0K
Stockholders' Equity
$542M
$506M
$491M
$493M
$189M
$160M
Liabilities + Equity
$3.22B
$3.04B
$2.75B
$2.31B
$1.65B
$1.36B
Shares Outstanding
24,135,926
23,961,214
23,785,520
24,859,353
17,425,987
17,125,969
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$5M
$5M
$5M
$4M
$2M
$3M
Stock-based Comp
$2M
$2M
$2M
$2M
$1M
$1M
Deferred Tax
$-634.0K
$2M
$1M
$-8M
$1M
$-932.0K
Operating Cash Flow
$56M
$7M
$6M
$10M
$19M
$-28M
CapEx
$978.0K
$3M
$411.0K
$492.0K
$4M
$2M
Investing Cash Flow
$-220M
$-295M
$-333M
$-777M
$-211M
$-205M
Stock Issued
$142.0K
·
·
$2.0K
·
·
Stock Repurchased
·
·
$11M
·
$2M
$5M
Net Stock Activity
$142.0K
·
$-11M
$2.0K
$-2M
·
Financing Cash Flow
$150M
$288M
$411M
$668M
$274M
$277M
Net Change in Cash
$-14M
$649.0K
$85M
$-100M
$82M
$44M
Taxes Paid
$8M
$2M
$2M
·
·
·
Free Cash Flow
$55M
$4M
$6M
$9M
$14M
·
Levered FCF
$-9M
$-56M
$-29M
$-4M
$8M
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
26.3%
13.1%
4.4%
-41.1%
27.2%
·
Pretax Margin
35.2%
18.7%
7.8%
-50.5%
36.0%
·
ROA
0.92%
0.38%
0.13%
-1.5%
1.7%
·
ROE
5.4%
2.2%
0.69%
-6.0%
14.0%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.1
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$22.44
$21.10
$20.66
$19.82
$10.86
·
Revenue / Share
$4.74
$3.71
$3.31
$3.22
$5.57
·
Cash Flow / Share
$2.41
$0.32
$0.28
$0.43
$1.10
·
Cash / Share
$5.23
$5.84
$5.85
$2.19
$8.83
·
EPS (TTM)
$1.20
$0.46
$0.15
$-1.32
$1.51
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
30.5%
10.9%
3.4%
-21.9%
69.3%
·
Revenue CAGR 3Y
14.4%
-3.6%
11.0%
·
·
·
Revenue CAGR 5Y
14.6%
·
·
·
·
·
EPS YoY
160.9%
206.7%
·
·
556.5%
·
EPS CAGR 3Y
·
-32.7%
-13.3%
·
·
·
EPS CAGR 5Y
39.1%
·
·
·
·
·
Net Income YoY
161.6%
227.3%
·
·
559.6%
·
Net Income CAGR 3Y
·
-24.4%
-4.5%
·
·
·
Net Income CAGR 5Y
49.4%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$109M
$84M
$75M
$73M
$93M
·
Net Income TTM
$29M
$11M
$3M
$-30M
$25M
·
Market Cap
$395M
$311M
$232M
$232M
$181M
·
P/E
13.6
28.3
65.1
-7.1
6.9
·
P/S
3.6
3.7
3.1
3.2
1.9
·
P/B
0.7
0.6
0.5
0.5
1.0
·
P / Tangible Book
0.7
0.6
0.5
0.5
1.0
·
P / Cash Flow
7.1
43.2
35.8
23.6
9.8
·
P / FCF
7.2
69.3
38.2
24.9
12.6
·
Earnings Yield
7.3%
3.5%
1.5%
-14.2%
14.5%
·
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
·
·
·
·
·
·
·
·
$21M
$21M
·
$17M
$15M
$11M
·
$4M
Interest Income
$52M
$49M
$49M
$47M
$46M
$44M
$43M
$41M
$39M
$40M
$35M
$34M
$31M
$26M
$25M
$22M
Pretax Income
$11M
$11M
$14M
$9M
$8M
$8M
$4M
$3M
$4M
$4M
$960.0K
$4M
$-302.0K
$877.0K
$-12M
$-16M
Income Tax
$3M
$3M
$4M
$2M
$2M
$2M
$2M
$638.0K
$1M
$1M
$442.0K
$2M
$-215.0K
$546.0K
$-3M
$-820.0K
Net Income
$8M
$9M
$10M
$7M
$6M
$6M
$3M
$2M
$3M
$2M
$518.0K
$3M
$-87.0K
$331.0K
$-9M
$-15M
EPS (Basic)
$0.36
$0.36
$0.43
$0.27
$0.26
$0.25
$0.11
$0.10
$0.14
$0.11
$0.02
$0.12
$0.00
$0.01
$-0.40
$-0.64
EPS (Diluted)
$0.35
$0.36
$0.43
$0.27
$0.25
$0.25
$0.11
$0.10
$0.14
$0.11
$0.02
$0.12
$0.00
$0.01
$-0.40
$-0.64
Shares (Basic)
23,053,460
22,988,317
·
22,766,195
22,716,615
22,662,916
·
22,446,009
22,409,803
22,353,492
22,224,945
22,272,076
23,208,168
23,293,013
23,168,097
23,094,859
Shares (Diluted)
23,508,153
23,331,314
·
23,135,448
22,947,769
22,876,740
·
22,612,028
22,419,309
22,366,728
22,406,102
22,349,217
23,208,168
23,324,532
23,168,097
23,094,859
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
$140M
$117M
$126M
$147M
$127M
$130M
$140M
$156M
$103M
$135M
·
$117M
$244M
$185M
·
$63M
PP&E (Net)
$15M
$15M
$16M
$16M
$16M
$16M
$17M
$17M
$17M
$17M
·
$16M
$17M
$17M
·
$18M
PP&E (Gross)
·
·
$33M
·
·
·
$32M
·
·
·
·
$30M
$30M
$30M
·
$30M
Accum. Depreciation
·
·
$17M
·
·
·
$15M
·
·
·
·
$14M
$13M
$13M
·
$12M
Total Assets
$3.49B
$3.30B
$3.22B
$3.16B
$3.15B
$3.09B
$3.04B
$3.02B
$2.84B
$2.82B
·
$2.62B
$2.67B
$2.54B
·
$2.16B
Total Liabilities
$2.93B
$2.75B
$2.68B
$2.63B
$2.63B
$2.58B
$2.53B
$2.51B
$2.34B
$2.33B
·
$2.14B
$2.18B
$2.04B
·
$1.66B
Long-term Debt
$621M
$571M
$596M
$521M
$536M
$521M
$596M
$580M
$680M
$680M
·
$675M
$682M
$648M
·
·
Common Stock
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
$249.0K
·
$249.0K
$249.0K
$249.0K
·
$247.0K
Retained Earnings
$152M
$144M
$135M
$125M
$119M
$113M
$108M
$105M
$103M
$100M
·
$97M
$94M
$94M
·
$102M
Treasury Stock
$6M
$6M
$6M
$7M
$7M
$8M
$8M
$9M
$10M
$10M
·
$11M
$5M
$2.0K
·
·
AOCI
$-11M
$-11M
$-11M
$-12M
$-13M
$-14M
$-15M
$-13M
$-17M
$-17M
·
$-20M
$-18M
$-17M
·
$-18M
Stockholders' Equity
$561M
$551M
$542M
$530M
$521M
$514M
$506M
$505M
$498M
$494M
$491M
$485M
$490M
$496M
$493M
$501M
Liabilities + Equity
$3.49B
$3.30B
$3.22B
$3.16B
$3.15B
$3.09B
$3.04B
$3.02B
$2.84B
$2.82B
·
$2.62B
$2.67B
$2.54B
·
$2.16B
Shares Outstanding
24,187,901
24,187,901
24,135,926
24,001,125
23,984,800
23,966,191
23,961,214
23,819,463
23,811,732
23,790,497
·
23,653,600
24,268,787
24,863,500
·
24,728,460
Arus Kas11
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
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$2M
$673.0K
$1M
$971.0K
$2M
$742.0K
$3M
$432.0K
Stock-based Comp
$745.0K
$552.0K
$515.0K
$458.0K
$452.0K
$503.0K
$519.0K
$519.0K
$519.0K
$517.0K
$673.0K
$405.0K
$404.0K
$404.0K
$406.0K
$405.0K
Deferred Tax
$-1M
$-266.0K
$694.0K
$-650.0K
$-641.0K
$-37.0K
$478.0K
$285.0K
$739.0K
$667.0K
$349.0K
$713.0K
$-195.0K
$391.0K
$-2M
$-3M
Operating Cash Flow
$8M
$14M
$35M
$1M
$6M
$13M
$23M
$-15M
$-3M
$1M
$-856.0K
$7M
$-6M
$6M
$-4M
$-12M
CapEx
$3.0K
$47.0K
$-35.0K
$606.0K
$253.0K
$154.0K
$476.0K
$396.0K
$70.0K
$2M
$41.0K
$44.0K
$91.0K
$235.0K
$59.0K
$154.0K
Investing Cash Flow
$-173M
$-85M
$-114M
$23M
$-61M
$-68M
$-69M
$-97M
$-49M
$-80M
$-93M
$-80M
$-69M
$-91M
$-136M
$-354M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$0
$6M
·
·
·
·
Financing Cash Flow
$188M
$62M
$58M
$-5M
$52M
$45M
$30M
$164M
$20M
$74M
$116M
$-54M
$134M
$215M
$132M
$154M
Net Change in Cash
$23M
$-9M
$-20M
$20M
$-3M
$-10M
$-16M
$53M
$-32M
$-4M
$22M
$-127M
$59M
$130M
$-8M
$-212M
Free Cash Flow
·
$14M
·
·
·
$13M
·
·
·
$-315.0K
·
·
·
$6M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-14M
·
·
·
$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
26.9%
28.5%
·
24.3%
23.0%
24.2%
·
12.1%
15.8%
11.8%
·
11.7%
-0.49%
1.9%
·
-76.8%
Pretax Margin
35.8%
37.6%
·
32.8%
30.2%
32.5%
·
15.2%
21.8%
18.3%
·
19.5%
-1.7%
5.1%
·
-81.1%
ROA
0.26%
0.27%
·
0.21%
0.20%
0.20%
·
0.09%
0.12%
0.09%
·
0.11%
0.00%
0.02%
·
-1.4%
ROE
1.6%
1.6%
·
1.3%
1.2%
1.2%
·
0.49%
0.65%
0.49%
·
0.53%
-0.02%
0.08%
·
-5.9%
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
$23.19
$22.80
·
$22.08
$21.73
$21.44
·
$21.18
$20.90
$20.75
·
$20.51
$20.21
$19.95
·
$20.25
Revenue / Share
$1.34
$1.30
·
$1.16
$1.15
$1.07
·
$0.89
$0.90
$0.92
·
$0.99
$0.77
$0.73
·
$0.83
Cash Flow / Share
·
$0.59
·
·
·
$0.57
·
·
·
$0.07
·
·
·
$0.26
·
·
Cash / Share
$5.79
$4.85
·
$6.11
$5.28
$5.42
·
$6.54
$4.33
$5.66
·
$4.95
$10.05
$7.43
·
$2.53
EPS (TTM)
$1.41
$1.31
·
$0.88
$0.71
$0.60
·
$0.37
$0.39
$0.25
·
$-0.27
$-1.03
$-1.00
·
$-0.03
Valuasi (TTM)9
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
$120M
$115M
·
$101M
$94M
$88M
·
$79M
$81M
$79M
·
$74M
$71M
$71M
·
$92M
Net Income TTM
$34M
$31M
·
$22M
$17M
$15M
·
$9M
$9M
$5M
·
$-6M
$-24M
$-23M
·
$-6M
Market Cap
$482M
$404M
·
$353M
$332M
$304M
·
$278M
$218M
$212M
·
$185M
$211M
$195M
·
$227M
P/E
14.1
12.8
·
16.7
19.5
21.1
·
31.6
23.4
35.6
·
-29.0
-8.4
-7.8
·
-305.3
P/S
4.0
3.5
·
3.5
3.5
3.5
·
3.5
2.7
2.7
·
2.5
3.0
2.8
·
2.5
P/B
0.9
0.7
·
0.7
0.6
0.6
·
0.6
0.4
0.4
·
0.4
0.4
0.4
·
0.5
P / Tangible Book
0.9
0.7
·
0.7
0.6
0.6
·
0.6
0.4
0.4
·
0.4
0.4
0.4
·
0.5
P / Cash Flow
·
29.1
·
·
·
23.2
·
·
·
144.9
·
·
·
31.8
·
·
Earnings Yield
7.1%
7.8%
·
6.0%
5.1%
4.7%
·
3.2%
4.3%
2.8%
·
-3.5%
-11.8%
-12.7%
·
-0.33%
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
Laba Bersih
$29M
$11M
$3M
$-30M
$25M
EPS Dilusian
$1.20
$0.46
$0.15
$-1.32
$1.51
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
$55M
$4M
$6M
$9M
$14M
Pemilik institusional (13F)
91 pengaju
· $178.5M 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.
Pemegang91
Nilai yang dipegang$178.5M
Posisi baru8
Posisi yang keluar10
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
8 (-10 vs Kuartal sebelumnya)
10 (+5 vs Kuartal sebelumnya)
38 (+5 vs Kuartal sebelumnya)
25 (+3 vs Kuartal sebelumnya)
-100K
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 20 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.