Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$501.5K
·
·
·
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-rata14.6%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 5, 2026
$1.66
$1.48
12.2%
31 Maret 2026
$1.42
$1.22
16.2%
31 Des. 2025
$1.55
$1.48
4.5%
30 Sep. 2025
$1.24
$1.16
6.5%
30 Juni 2025
$1.17
$0.95
23.7%
31 Maret 2025
$1.01
$0.81
24.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$2.71B
$2.07B
$1.70B
$1.31B
$1.10B
$904M
$738M
$564M
·
$367M
$264M
Cost of Revenue
$768M
$626M
$537M
$500M
$347M
$322M
$258M
$194M
·
$156M
$131M
Gross Profit
$1.94B
$1.45B
$1.16B
$806M
$752M
$582M
$480M
$370M
·
$211M
$133M
R&D Expense
$301M
$220M
$205M
$180M
$160M
$147M
$132M
$95M
·
$56M
$43M
SG&A Expense
$1.17B
$917M
$735M
$588M
$466M
$384M
$298M
$248M
·
$72M
$60M
Operating Expenses
·
·
·
·
·
·
$430M
$343M
·
$222M
$182M
Operating Income
$474M
$309M
$220M
$38M
$126M
$52M
$50M
$27M
·
$-11M
$-49M
Interest Expense
·
·
$36M
$36M
$62M
$48M
$35M
$29M
·
$14M
$13M
Interest Income
$35M
$40M
$29M
$9M
$500.0K
$3M
$7M
$8M
·
·
·
Other Non-op
$14M
$-6M
$2M
$-1M
$-2M
$3M
$900.0K
$-900.0K
·
$825.0K
$58.0K
Pretax Income
$340M
$300M
$215M
$10M
$20M
$10M
$14M
$5M
·
$-27M
$-61M
Income Tax
$92M
$-118M
$8M
$5M
$4M
$3M
$3M
$2M
·
$392.0K
$212.0K
Net Income
$247M
$418M
$206M
$5M
$17M
$7M
$12M
$3M
·
$-29M
$-74M
EPS (Basic)
$3.51
$5.97
$2.96
$0.07
$0.25
$0.11
$0.19
$0.06
·
$-0.48
·
EPS (Diluted)
$3.48
$5.78
$2.94
$0.07
$0.24
$0.10
$0.19
$0.05
·
$-0.48
·
Shares (Basic)
70,348,000
70,076,000
69,751,000
69,375,000
67,698,000
64,735,000
60,594,000
58,860,000
·
57,251,377
·
Shares (Diluted)
71,886,000
73,891,000
73,633,000
69,910,000
68,579,000
65,946,000
62,304,000
61,008,000
·
57,251,377
·
EBITDA
$564M
$390M
$293M
$101M
$183M
$107M
$78M
·
·
$3M
$-45M
Neraca30
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
·
·
·
·
·
$907M
$214M
$114M
·
$137M
$123M
Short-term Investments
·
·
·
·
·
·
·
$175M
·
$161M
$0
Receivables
$517M
·
·
$141M
$135M
$95M
$69M
$63M
·
$29M
$43M
Inventory
$453M
$430M
$403M
$347M
$303M
$154M
$101M
$71M
$33M
$36M
$12M
Prepaid Expense
$228M
$142M
$116M
$87M
$74M
$52M
$45M
$24M
$16M
$7M
$4M
Other Current Assets
·
$92M
·
·
·
·
·
·
·
·
·
Current Assets
$1.91B
$1.89B
$1.58B
$1.31B
$1.33B
$1.25B
$591M
$461M
$547M
$370M
$191M
PP&E (Net)
·
·
·
$600M
$536M
$479M
$399M
$258M
·
$45M
$42M
PP&E (Gross)
·
·
·
$835M
$716M
$607M
$490M
$324M
·
$84M
$70M
Accum. Depreciation
·
·
·
$235M
$179M
$129M
$91M
$65M
·
$39M
$28M
Goodwill
$52M
$52M
$52M
$52M
$40M
$40M
$40M
$40M
·
$40M
$40M
Intangibles
$117M
$98M
$99M
$76M
$37M
$29M
$13M
$10M
·
$2M
$933.0K
Other Non-current Assets
$288M
$182M
$188M
$210M
$106M
$77M
$41M
$2M
$15M
$216.0K
$76.0K
Total Assets
$3.19B
$3.09B
$2.59B
$2.25B
$2.05B
$1.87B
$1.14B
$929M
$840M
$457M
$275M
Accounts Payable
$75M
$20M
$19M
$31M
$38M
$54M
$54M
$26M
·
$13M
$15M
Accrued Liabilities
$587M
·
·
$301M
$164M
$138M
$103M
$90M
·
$41M
$37M
Current Liabilities
$680M
$528M
$451M
$365M
$229M
$208M
$158M
$116M
$89M
$56M
$65M
Capital Leases
$49M
$40M
$30M
$27M
$8M
$12M
$14M
·
·
$0
$269.0K
Other Non-current Liabilities
$64M
$52M
$38M
$36M
$15M
$18M
$21M
$9M
$6M
$5M
$4M
Total Liabilities
$1.68B
$1.88B
$1.86B
$1.77B
$1.49B
$1.27B
$1.07B
$717M
$661M
$393M
$241M
Long-term Debt
·
·
·
$1.40B
$1.27B
$1.06B
$888M
$592M
·
$333M
$172M
Total Debt
$18M
$84M
$49M
$1.40B
$1.27B
$1.06B
$888M
·
·
$333M
$172M
Common Stock
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
·
$57.0K
$57.0K
Paid-in Capital
$1.27B
$1.18B
$1.10B
$1.04B
$1.21B
$1.26B
$749M
$898M
·
$744M
$686M
Retained Earnings
$287M
$40M
$-378M
$-584M
$-650M
$-666M
$-672M
$-684M
$-687M
$-680M
$-652M
Treasury Stock
$60M
$0
·
·
·
·
·
·
·
·
·
AOCI
$12M
$-13M
$8M
$20M
$-2M
$6M
$-1M
$-3M
·
$-726.0K
$-654.0K
Stockholders' Equity
$1.52B
$1.21B
$733M
$476M
$556M
$604M
$76M
$212M
$179M
$63M
$34M
Liabilities + Equity
$3.19B
$3.09B
$2.59B
$2.25B
$2.05B
$1.87B
$1.14B
$929M
$840M
$457M
$275M
Shares Outstanding
70,391,000
70,196,000
69,907,000
69,511,000
69,179,000
66,017,000
62,685,000
59,189,000
·
57,457,967
56,954,830
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$90M
$81M
$73M
$63M
$57M
$55M
$28M
$16M
·
$14M
$16M
Stock-based Comp
$63M
$69M
$48M
$41M
$34M
$36M
$29M
$38M
·
$24M
$19M
Deferred Tax
$62M
$-137M
$500.0K
$-900.0K
$1M
$-1M
$-700.0K
$-400.0K
·
$-199.0K
$-181.0K
Amort. of Intangibles
$10M
$10M
$10M
$7M
$7M
$17M
$3M
$2M
·
$1M
$1M
Restructuring
·
·
·
·
·
·
·
$1M
·
·
·
Other Non-cash
$107M
$-1M
$-182M
$11M
$-178M
$-13M
$31M
·
·
$8M
$26M
Operating Cash Flow
$569M
$430M
$146M
$119M
$-68M
$84M
$98M
$36M
·
$16M
$-13M
CapEx
$192M
$125M
$76M
$123M
$112M
$129M
$164M
$157M
·
$22M
$11M
Investing Cash Flow
$-223M
$-146M
$-119M
$-191M
$-83M
$14M
$-74M
$-184M
·
$-178M
$-15M
Debt Issued
·
·
·
·
·
·
$780M
$0
·
$334M
$0
Net Debt Issued
·
·
·
·
·
·
$780M
·
·
$334M
$0
Stock Issued
·
·
·
$0
$0
$478M
$0
$0
·
$5M
$8M
Stock Repurchased
$60M
$0
$0
·
·
·
·
·
·
·
·
Net Stock Activity
$-60M
·
·
$0
$0
$478M
·
·
·
$5M
$8M
Financing Cash Flow
$-595M
$-28M
$-14M
$-40M
$41M
$606M
$74M
$-9M
·
$177M
$-371.0K
Net Change in Cash
$-237M
$249M
$14M
$-117M
$-116M
$708M
$100M
$-159M
·
$15M
$-29M
Taxes Paid
$38M
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$378M
$305M
$70M
$-4M
$-180M
$-45M
$-65M
·
·
$-6M
$-23M
Levered FCF
·
·
$35M
$-21M
$-231M
$-79M
$-93M
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Gross Margin
71.6%
69.8%
68.3%
61.7%
68.5%
64.4%
65.1%
·
·
57.5%
45.7%
Operating Margin
17.5%
14.9%
13.0%
2.9%
11.5%
5.7%
6.8%
·
·
-2.9%
-18.7%
Net Margin
9.1%
20.2%
12.2%
0.35%
1.5%
0.75%
1.6%
·
·
-7.9%
-22.7%
Pretax Margin
12.5%
14.5%
12.7%
0.75%
1.9%
1.1%
2.0%
·
·
-7.3%
-22.6%
EBITDA Margin
20.8%
18.8%
17.2%
7.7%
16.7%
11.8%
10.5%
·
·
0.85%
-13.9%
ROA
7.9%
14.7%
8.5%
0.21%
0.86%
0.45%
1.1%
·
·
-7.9%
-25.7%
ROE
16.6%
35.9%
30.8%
1.0%
3.2%
1.1%
10.2%
·
·
-59.4%
-124.7%
ROIC
22.5%
33.2%
27.0%
0.94%
5.6%
2.2%
4.2%
·
·
-2.7%
-29.6%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
2.8
3.6
3.5
3.6
5.8
6.0
3.7
·
·
6.6
2.9
Quick Ratio
·
·
·
0.4
0.7
4.8
1.8
·
·
5.9
2.6
Debt / Equity
0.0
0.1
0.1
2.9
2.3
1.8
11.7
·
·
5.3
5.0
LT Debt / Equity
·
·
·
2.9
2.2
1.7
11.7
·
·
5.3
5.0
Interest Coverage
·
·
6.1
1.0
2.0
1.1
1.4
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.9
0.7
0.7
0.6
0.6
0.6
0.7
·
·
1.0
1.1
Inventory Turnover
1.7
1.5
1.4
1.5
1.5
2.5
3.0
·
·
6.6
13.0
Receivables Turnover
·
·
·
9.5
8.6
11.8
11.1
·
·
10.3
7.3
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
$21.53
$17.26
$10.48
$6.85
$8.04
$9.14
$1.21
·
·
$1.10
$0.60
Revenue / Share
$37.67
$28.04
$23.05
$18.67
$16.02
$13.71
$11.85
·
·
·
·
Cash Flow / Share
$7.92
$5.82
$1.98
$1.70
$-0.99
$1.27
$1.58
·
·
·
·
Cash / Share
·
·
·
·
·
$13.74
$3.41
·
·
$2.39
$2.16
EPS (TTM)
$3.48
$5.78
$2.94
$0.07
$0.24
$0.10
$0.19
$0.05
·
$-0.48
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue YoY
30.7%
22.1%
30.0%
18.8%
21.5%
·
·
·
·
·
·
Revenue CAGR 3Y
27.5%
23.5%
23.3%
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
24.5%
·
·
·
·
·
·
·
·
·
·
EPS YoY
-39.8%
96.6%
4100.0%
-70.8%
140.0%
·
·
·
·
·
·
EPS CAGR 3Y
267.7%
188.8%
208.6%
·
·
·
·
·
·
·
·
EPS CAGR 5Y
103.4%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-40.9%
102.8%
4384.8%
-72.6%
147.1%
·
·
·
·
·
·
Net Income CAGR 3Y
277.3%
192.0%
211.9%
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
105.2%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$2.71B
$2.07B
$1.70B
$1.31B
$1.10B
$904M
$738M
$564M
·
$367M
$264M
Net Income TTM
$247M
$418M
$206M
$5M
$17M
$7M
$12M
$3M
·
$-29M
$-74M
Market Cap
$20.01B
$18.33B
$15.17B
$20.46B
$18.41B
$16.88B
$10.73B
·
·
$2.17B
$2.15B
Enterprise Value
·
·
·
·
·
$17.03B
$11.41B
·
·
$2.20B
$2.20B
P/E
81.7
45.2
73.8
4205.6
1108.6
2556.3
901.1
1586.4
·
-78.5
·
P/S
7.4
8.8
8.9
15.7
16.8
18.7
14.5
·
·
5.9
8.2
P/B
13.2
15.1
20.7
43.0
33.1
28.0
141.4
·
·
34.3
63.2
P / Tangible Book
14.9
17.3
26.0
58.6
38.4
31.5
·
·
·
·
·
P / Cash Flow
35.1
42.6
104.1
172.0
-270.3
200.9
109.1
·
·
136.1
-171.4
P / FCF
53.0
60.0
216.4
-5247.0
-102.3
-375.0
-164.3
·
·
-349.0
-92.9
EV / EBITDA
·
·
·
·
·
159.3
146.4
·
·
702.8
-49.0
EV / FCF
·
·
·
·
·
-378.4
-174.7
·
·
-354.5
-95.0
EV / Revenue
·
·
·
·
·
18.8
15.5
·
·
6.0
8.3
Earnings Yield
1.2%
2.2%
1.4%
0.02%
0.09%
0.04%
0.11%
0.06%
·
-1.3%
·
Laporan Laba Rugi17
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
$802M
$762M
$784M
$706M
$649M
$569M
$598M
$544M
$488M
$442M
$510M
$433M
$396M
$358M
$370M
$341M
Cost of Revenue
$239M
$233M
$215M
$196M
$197M
$160M
$167M
$167M
$158M
$135M
$149M
$139M
$132M
$118M
$152M
$152M
Gross Profit
$563M
$529M
$569M
$510M
$452M
$409M
$431M
$377M
$331M
$307M
$361M
$293M
$265M
$240M
$217M
$188M
R&D Expense
$88M
$90M
$91M
$77M
$73M
$60M
$61M
$55M
$54M
$50M
$42M
$58M
$55M
$50M
$50M
$45M
SG&A Expense
$345M
$317M
$332M
$315M
$258M
$261M
$261M
$234M
$222M
$200M
$213M
$181M
$179M
$163M
$144M
$140M
Operating Income
$130M
$122M
$146M
$118M
$121M
$89M
$109M
$88M
$54M
$57M
$106M
$55M
$31M
$28M
$24M
$3M
Interest Expense
·
·
·
·
·
·
·
·
·
$11M
·
$10M
$10M
$9M
·
$9M
Interest Income
$4M
$5M
$6M
$9M
$10M
$10M
$10M
$10M
$9M
$9M
$6M
$9M
$7M
$6M
$6M
$2M
Other Non-op
$-1M
$700.0K
$3M
$12M
$1M
$-2M
$400.0K
$-3M
$-2M
$-700.0K
$2M
$700.0K
$-200.0K
$-200.0K
$2M
$-2M
Pretax Income
$119M
$113M
$140M
$123M
$28M
$48M
$111M
$83M
$51M
$55M
$108M
$54M
$28M
$25M
$22M
$-6M
Income Tax
$24M
$22M
$39M
$35M
$6M
$13M
$11M
$5M
$-138M
$3M
$4M
$2M
$1M
$800.0K
$5M
$-500.0K
Net Income
$95M
$91M
$102M
$88M
$22M
$35M
$101M
$78M
$189M
$52M
$103M
$52M
$27M
$24M
$17M
$-5M
EPS (Basic)
$1.37
$1.30
$1.45
$1.24
$0.32
$0.50
$1.43
$1.11
$2.69
$0.74
$1.49
$0.74
$0.39
$0.34
$0.25
$-0.08
EPS (Diluted)
$1.37
$1.30
$1.42
$1.24
$0.32
$0.50
$1.38
$1.08
$2.59
$0.73
$1.47
$0.74
$0.39
$0.34
$0.25
$-0.08
Shares (Basic)
69,298,000
69,986,000
·
70,367,000
70,389,000
70,272,000
·
70,123,000
70,062,000
69,957,000
·
69,823,000
69,741,000
69,583,000
·
69,418,000
Shares (Diluted)
69,403,000
70,202,000
·
70,661,000
70,652,000
74,111,000
·
73,951,000
73,802,000
73,741,000
·
73,624,000
70,142,000
70,096,000
·
69,418,000
EBITDA
$130M
$148M
·
$118M
$121M
$110M
·
$88M
$55M
$76M
·
$55M
$31M
$45M
·
$3M
Neraca26
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
Receivables
$589M
$545M
·
·
·
·
·
·
·
·
·
·
·
$160M
·
$153M
Inventory
$485M
$462M
$453M
$446M
$447M
$441M
$430M
$445M
$431M
$431M
·
$411M
$411M
$386M
·
$328M
Prepaid Expense
$241M
$222M
$228M
$73M
$267M
$202M
$142M
$138M
$148M
$116M
·
$105M
$100M
$106M
·
$78M
Other Current Assets
·
·
·
$121M
·
·
·
·
·
·
·
·
·
·
·
·
Current Assets
$1.85B
$1.71B
$1.91B
$1.86B
$2.28B
$2.33B
$1.89B
$1.86B
$1.75B
$1.62B
·
$1.47B
$1.42B
$1.33B
·
$1.33B
PP&E (Net)
·
·
·
·
·
·
·
·
·
·
·
·
$602M
$597M
·
$553M
Goodwill
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
$52M
Intangibles
$115M
$115M
$117M
$105M
$102M
$100M
$98M
$100M
$98M
$98M
·
$100M
$100M
$100M
·
$54M
Other Non-current Assets
$291M
$281M
$206M
$188M
$315M
$319M
$182M
$166M
$164M
$188M
·
$196M
$212M
$211M
·
$179M
Total Assets
$3.17B
$2.99B
$3.19B
$3.03B
$3.47B
$3.52B
$3.09B
$3.03B
$2.88B
$2.62B
·
$2.47B
$2.39B
$2.29B
·
$2.17B
Accounts Payable
$123M
$150M
$75M
$48M
$96M
$58M
$20M
$40M
$77M
$76M
·
$78M
$108M
$86M
·
$62M
Accrued Liabilities
$602M
$519M
·
·
·
·
·
·
·
·
·
·
·
$264M
·
$242M
Current Liabilities
$744M
$688M
$680M
$648M
$1.01B
$520M
$528M
$506M
$486M
$432M
·
$451M
$425M
$383M
·
$334M
Capital Leases
·
·
$49M
·
·
·
$40M
·
·
·
·
$30M
·
·
·
·
Other Non-current Liabilities
$69M
$68M
$64M
$63M
$57M
$54M
$52M
$45M
$37M
$38M
·
$38M
$38M
$34M
·
$24M
Total Liabilities
$1.74B
$1.68B
$1.68B
$1.65B
$2.01B
$2.19B
$1.88B
$1.91B
$1.88B
$1.83B
·
$1.86B
$1.83B
$1.79B
·
$1.74B
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
$1.40B
$1.40B
·
$1.41B
Total Debt
$19M
$19M
·
$80M
$461M
$83M
·
$42M
$38M
$39M
·
$50M
$1.40B
$1.40B
·
$1.41B
Common Stock
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
·
$100.0K
$100.0K
$100.0K
·
$100.0K
Paid-in Capital
$1.31B
$1.28B
$1.27B
$1.25B
$1.38B
$1.26B
$1.18B
$1.16B
$1.14B
$1.12B
·
$1.08B
$1.07B
$1.05B
·
$1.02B
Retained Earnings
$474M
$378M
$287M
$186M
$98M
$76M
$40M
$-60M
$-138M
$-326M
·
$-481M
$-533M
$-560M
·
$-601M
Treasury Stock
$364M
$363M
$60M
$60M
$31M
·
$0
·
·
·
·
·
·
·
·
·
AOCI
$2M
$6M
$12M
$12M
$15M
$-6M
$-13M
$20M
$-4M
$-500.0K
·
$8M
$16M
$16M
·
$7M
Stockholders' Equity
$1.42B
$1.30B
$1.52B
$1.38B
$1.46B
$1.33B
$1.21B
$1.12B
$998M
$791M
$733M
$608M
$554M
$503M
$476M
$428M
Liabilities + Equity
$3.17B
$2.99B
$3.19B
$3.03B
$3.47B
$3.52B
$3.09B
$3.03B
$2.88B
$2.62B
·
$2.47B
$2.39B
$2.29B
·
$2.17B
Shares Outstanding
69,351,000
69,264,000
70,390,816
70,346,000
70,391,000
70,361,846
70,196,031
70,141,692
70,112,039
70,020,202
69,907,000
69,825,875
69,804,489
69,694,363
69,511,000
69,431,159
Arus Kas13
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
$27M
$26M
$24M
$22M
$22M
$22M
$22M
$21M
$19M
$19M
$19M
$19M
$18M
$17M
$16M
$16M
Stock-based Comp
$20M
$21M
$20M
$17M
$8M
$18M
$20M
$18M
$17M
$14M
$13M
$10M
$13M
$12M
$11M
$9M
Amort. of Intangibles
·
·
$3M
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$3M
$3M
$2M
$2M
$2M
Other Non-cash
·
$-25M
·
·
·
$-12M
·
·
·
$3M
·
·
·
$-53M
·
·
Operating Cash Flow
$88M
$114M
$183M
$126M
$196M
$64M
$148M
$99M
$87M
$88M
$45M
$56M
$44M
$500.0K
$51M
$57M
CapEx
$32M
$24M
$135M
$26M
$19M
$12M
$54M
$27M
$22M
$22M
$29M
$20M
$16M
$10M
$64M
$31M
Investing Cash Flow
$-37M
$-28M
$-153M
$-31M
$-23M
$-16M
$-68M
$-29M
$-25M
$-24M
$-32M
$-23M
$-23M
$-42M
$-88M
$-34M
Stock Repurchased
$0
$300M
$0
$30M
$30M
$0
$0
$0
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-300M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$4M
$-320M
$-72M
$-457M
$-344M
$278M
$-21M
$8M
$9M
$-14M
$2M
$-7M
$3M
$-12M
$-14M
$-4M
Net Change in Cash
$54M
$-236M
$-41M
$-364M
$-162M
$330M
$51M
$82M
$70M
$47M
$19M
$25M
$24M
$-54M
$-47M
$13M
Free Cash Flow
·
$90M
·
·
·
$52M
·
·
·
$66M
·
·
·
$-10M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$55M
·
·
·
$-19M
·
·
Profitabilitas8
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
Gross Margin
70.2%
69.5%
·
72.2%
69.7%
71.9%
·
69.3%
67.7%
69.5%
·
67.8%
66.8%
67.2%
·
55.2%
Operating Margin
16.2%
16.0%
·
16.7%
18.7%
15.6%
·
16.2%
11.2%
12.9%
·
12.7%
7.8%
7.7%
·
0.85%
Net Margin
11.8%
12.0%
·
12.4%
3.5%
6.2%
·
14.2%
38.6%
11.7%
·
12.0%
6.9%
6.7%
·
-1.5%
Pretax Margin
14.8%
14.8%
·
17.4%
4.4%
8.5%
·
15.2%
10.5%
12.4%
·
12.4%
7.2%
6.9%
·
-1.7%
EBITDA Margin
16.2%
19.5%
·
16.7%
18.7%
19.4%
·
16.2%
11.2%
17.1%
·
12.7%
7.8%
12.5%
·
0.85%
ROA
2.9%
2.8%
·
2.9%
0.71%
1.1%
·
2.8%
7.2%
2.1%
·
2.2%
1.2%
1.1%
·
-0.25%
ROE
6.6%
6.9%
·
7.0%
1.8%
3.3%
·
9.0%
24.3%
8.0%
·
10.0%
5.6%
5.0%
·
-1.1%
ROIC
7.2%
7.4%
·
5.7%
5.0%
4.6%
·
7.1%
19.4%
6.4%
·
8.1%
1.5%
1.4%
·
0.14%
Likuiditas & Solvabilitas5
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
Current Ratio
2.5
2.5
·
2.9
2.3
4.5
·
3.7
3.6
3.7
·
3.3
3.3
3.5
·
4.0
Quick Ratio
0.8
0.8
·
·
·
·
·
·
·
·
·
·
·
0.4
·
0.5
Debt / Equity
0.0
0.0
·
0.1
0.3
0.1
·
0.0
0.0
0.0
·
0.1
2.5
2.8
·
3.3
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
·
2.5
2.7
·
3.2
Interest Coverage
·
·
·
·
·
·
·
·
·
5.3
·
5.3
3.2
2.9
·
0.3
Efisiensi3
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
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Inventory Turnover
0.5
0.5
·
0.4
0.4
0.4
·
0.4
0.4
0.3
·
0.4
0.4
0.3
·
0.5
Receivables Turnover
2.2
2.2
·
·
·
·
·
·
·
·
·
·
·
2.3
·
2.5
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
Book Value / Share
$20.51
$18.81
·
$19.68
$20.78
$18.91
·
$15.94
$14.24
$11.29
·
$8.70
$7.93
$7.21
·
$6.16
Revenue / Share
$11.55
$10.85
·
$10.00
$9.19
$7.68
·
$7.35
$6.62
$5.99
·
$5.88
$5.65
$5.11
·
$4.91
Cash Flow / Share
·
$1.62
·
·
·
$0.86
·
·
·
$1.19
·
·
·
$0.01
·
·
EPS (TTM)
$5.33
$4.28
·
$3.44
$3.28
$5.55
·
$5.87
$5.53
$3.33
·
$1.72
$0.90
$0.01
·
$0.25
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
$3.05B
$2.90B
·
$2.52B
$2.36B
$2.20B
·
$1.98B
$1.87B
$1.78B
·
$1.56B
$1.47B
$1.37B
·
$1.24B
Net Income TTM
$375M
$303M
·
$246M
$236M
$402M
·
$421M
$395M
$234M
·
$120M
$63M
$600.0K
·
$17M
Market Cap
$10.56B
$14.53B
·
$21.72B
$22.12B
$18.48B
·
$16.33B
$14.15B
$12.00B
·
$11.14B
$20.13B
$22.23B
·
$15.93B
P/E
28.6
49.0
·
89.7
95.8
47.3
·
39.7
36.5
51.5
·
92.7
320.4
31896.0
·
917.6
P/S
3.5
5.0
·
8.6
9.4
8.4
·
8.2
7.6
6.7
·
7.2
13.7
16.2
·
12.8
P/B
7.4
11.2
·
15.7
15.1
13.9
·
14.6
14.2
15.2
·
18.3
36.3
44.2
·
37.2
P / Tangible Book
8.4
12.8
·
17.7
16.9
15.7
·
16.9
16.7
18.7
·
24.4
50.0
63.4
·
49.4
P / Cash Flow
·
127.7
·
·
·
289.6
·
·
·
137.0
·
·
·
44459.4
·
·
Earnings Yield
3.5%
2.0%
·
1.1%
1.0%
2.1%
·
2.5%
2.7%
1.9%
·
1.1%
0.31%
0.00%
·
0.11%
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
$2.71B
$2.07B
$1.70B
$1.31B
$1.10B
Margin Kotor %
71.6%
69.8%
68.3%
61.7%
68.5%
Margin Operasi %
17.5%
14.9%
13.0%
2.9%
11.5%
Laba Bersih
$247M
$418M
$206M
$5M
$17M
EPS Dilusian
$3.48
$5.78
$2.94
$0.07
$0.24
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.0
0.1
0.1
2.9
2.3
Rasio Lancar
2.8
3.6
3.5
3.6
5.8
Rasio Cepat
·
·
·
0.4
0.7
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$378M
$305M
$70M
$-4M
$-180M
Pemilik institusional (13F)
785 pengaju
· $13.1B 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.
Pemegang785
Nilai yang dipegang$13.1B
Posisi baru95
Posisi yang keluar133
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
95 (-5 vs Kuartal sebelumnya)
133 (+15 vs Kuartal sebelumnya)
326 (+8 vs Kuartal sebelumnya)
244 (-21 vs Kuartal sebelumnya)
+2.5M
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
OrbiMed Advisors LLC, OrbiMed Capital GP II LLC, Samuel D. Isaly
×3 pengajuan
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
78 orang dalam
· 44 pejabat · 27 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 81 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.