RDNW RideNow Group, Inc. - Class B Common Stock
$7,55
Harga · Mei 20, 2026
Fundamental per Mei 14, 2026
Rentang 52M
$1–$8
90% of range
Peringkat Analis
BUY
9 analysts
Target Harga
$9
+19% upside
P/E (TTM)
-4.0
ROE
609.3%
Margin Laba Bersih
-4.8%
RDNW Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$7.55
Kapitalisasi Pasar
—
P/E (TTM)
-4.0
EPS (TTM)
$-1.38
Pendapatan (TTM)
$1.08B
Imbal Hasil Dividen
—
ROE
609.3%
D/E Utang/Ekuitas
-34.1
Rentang 52M
$1 – $8
RDNW Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$1.08B
2021-12-31
→
2025-12-31
EPS
$-1.38
2021-12-31
→
2025-12-31
Arus Kas Bebas
$10M
2021-12-31
→
2025-12-31
Margin
-4.8%
2021-12-31
→
2025-12-31
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
RDNW
Median Rekan
P/E (TTM)
-4.0
44.4
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
RDNW
Median Rekan
Gross Margin (Margin Kotor)
27.5%
25.2%
Operating Margin (Margin Operasi)
-0.02%
—
Net Profit Margin (Margin Laba Bersih)
-4.8%
-3.2%
ROA
-7.3%
-3.2%
ROE
609.3%
-22.8%
ROIC
-0.05%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
RDNW
Median Rekan
Debt / Equity (Utang / Ekuitas)
-34.1
161.5
Current Ratio (Rasio Lancar)
1.1
1.4
Quick Ratio (Rasio Cepat)
0.2
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
RDNW
Median Rekan
Revenue YoY (Pendapatan YoY)
-10.5%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-9.5%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
21.1%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
RDNW
Median Rekan
RDNW Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
BELI
9 analis
- Beli Kuat 2 22,2%
- Beli 4 44,4%
- Tahan 3 33,3%
- Jual 0 0,0%
- Jual Kuat 0 0,0%
Target Harga 12 Bulan
2 analis · 2026-05-18
Rendah
$9.00
Tinggi
$9.00
Target median
$9.00
+19,2%
Target rata-rata
$9.00
+19,2%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
0.02%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.11 | $-0.14 | 0.03% |
| 31 Des. 2025 | $-0.17 | $-0.16 | -0.01% |
| 30 Sep. 2025 | $-0.11 | $-0.13 | 0.02% |
| 30 Juni 2025 | $0.05 | $-0.01 | 0.06% |
| 31 Maret 2025 | $-0.26 | $-0.24 | -0.02% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| RDNW | — | -4.0 | -10.5% | -4.8% | 609.3% | 27.5% |
| APC | — | — | — | — | — | — |
| ARKO | $503M | 30.3 | -12.5% | 0.30% | 8.4% | — |
| CWH | — | 1.7 | 4.4% | -1.4% | -32.4% | — |
| EVGO | — | — | — | — | — | — |
| MNRO | $638M | -72.4 | -6.4% | -0.43% | -0.82% | 34.9% |
| CANG | — | — | — | — | — | — |
| ONEW | — | 5.6 | 5.6% | -6.1% | -34.3% | — |
| CRMT | $392M | 20.4 | -0.21% | 1.3% | 3.5% | — |
| PRTS | $35M | -0.6 | -7.0% | -9.2% | -72.8% | 32.8% |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.08B | $1.21B | $1.37B | $1.46B | $924M | $416M | $841M | $156M | $7M | $0 | $0 | $0 | |
| Cost of Revenue | $784M | $895M | $1.01B | $1.02B | $766M | $385M | $790M | $143M | $7M | $0 | · | · | |
| Gross Profit | $298M | $314M | $360M | $442M | $158M | $32M | $51M | $14M | $278.1K | · | · | · | |
| R&D Expense | · | · | · | · | · | $1M | $2M | $1M | · | · | · | · | |
| SG&A Expense | $256M | $275M | $347M | $354M | $164M | $54M | $87M | $36M | $8M | $211.5K | $0 | $2.5K | |
| Operating Expenses | · | · | · | · | · | · | · | · | $15M | $213.4K | $3.0K | $41.6K | |
| Operating Income | $-200.0K | $-15M | $-70M | $-260M | $-9M | $-19M | $-38M | $-23M | $-8M | $-213.4K | · | · | |
| Interest Expense | · | · | $77M | $52M | $16M | $6M | $-7M | $2M | $596.0K | $5.6K | · | $7.3K | |
| Other Non-op | $600.0K | $500.0K | $-8M | $4M | $0 | · | · | · | · | · | · | · | |
| Pretax Income | $-52M | $-79M | $-155M | $-306M | $-31M | $-25M | $-45M | $-25M | $-9M | $-225.1K | $-3.7K | $-48.8K | |
| Income Tax | $300.0K | $-200.0K | $59M | $-72M | $-22M | $0 | $0 | $0 | $0 | $-513 | $0 | $0 | |
| Net Income | $-52M | $-79M | $-216M | $-262M | $-10M | $-25M | $-45M | $-25M | $-9M | $-224.6K | $-3.7K | $-48.8K | |
| EPS (Basic) | $-1.38 | $-2.22 | $-12.15 | $-16.48 | $-1.41 | $-11.44 | $-40.53 | $-33.95 | $-0.86 | $-0.04 | $0.00 | $-0.01 | |
| EPS (Diluted) | $-1.38 | $-2.22 | $-12.15 | $-16.48 | $-1.41 | $-11.44 | · | · | · | $-0.04 | $0.00 | $-0.01 | |
| Shares (Basic) | 37,959,360 | 35,379,798 | 17,740,525 | 15,871,005 | 6,920,318 | 2,184,441 | 1,114,714 | 741,659 | 9,917,584 | 5,581,370 | 5,500,000 | 3,513,699 | |
| Shares (Diluted) | 37,959,360 | 35,379,798 | 17,740,525 | 15,871,005 | 6,920,318 | 2,184,441 | · | · | · | 5,581,370 | 5,500,000 | 3,513,699 | |
| EBITDA | $9M | $-400.0K | $-48M | · | $-9M | $-19M | · | $-23M | · | · | · | · |
Neraca 31
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $30M | $85M | $59M | $47M | $49M | $1M | $49.7K | $9M | $9M | $1M | $3.7K | $1.6K | |
| Receivables | $29M | $30M | $50M | $28M | $40M | $9M | $8M | $8M | $577.1K | $0 | · | · | |
| Inventory | $257M | $241M | $348M | $324M | $202M | $21M | $57M | $52M | $52M | $0 | · | · | |
| Prepaid Expense | $6M | $4M | $6M | $7M | $6M | $3M | $1M | $1M | $308.9K | $1.7K | $0 | $0 | |
| Other Current Assets | · | · | · | · | · | · | · | · | $0 | $0 | · | · | |
| Current Assets | $335M | $371M | $481M | $461M | $300M | $38M | $74M | $78M | $13M | $1M | $3.7K | $1.6K | |
| PP&E (Net) | · | · | · | $76M | $21M | $7M | $6M | $5M | $3M | $0 | · | · | |
| PP&E (Gross) | · | · | · | $93M | $29M | $12M | $10M | $7M | $4M | $0 | · | · | |
| Accum. Depreciation | · | · | · | $17M | $8M | $5M | $3M | $2M | $668.5K | $0 | · | · | |
| Goodwill | $0 | $800.0K | $800.0K | $21M | $235M | $27M | $27M | $26M | $2M | $0 | · | · | |
| Intangibles | $127M | $162M | $203M | $247M | $302M | $46.0K | · | · | · | $45.5K | · | · | |
| Other Non-current Assets | $1M | $1M | $2M | $2M | $10M | $105.0K | $237.8K | $102.2K | $50.7K | $45.5K | $2.7K | $2.9K | |
| Total Assets | $674M | $755M | $926M | $1.03B | $1.03B | $77M | $113M | $109M | $18M | $1M | $6.4K | $4.4K | |
| Accounts Payable | $78M | $75M | $68M | $80M | $77M | $13M | $12M | $11M | $1M | $219.1K | $8.8K | $11.8K | |
| Accrued Liabilities | · | · | · | · | · | $123.0K | · | · | · | · | · | · | |
| Short-term Debt | $218M | $210M | $291M | $220M | $97M | $18M | $59M | $59M | $1M | $0 | · | · | |
| Current Liabilities | $296M | $324M | $395M | $312M | $179M | $35M | $74M | $69M | $2M | $219.1K | $119.9K | $122.4K | |
| Capital Leases | $128M | $130M | $134M | $127M | $115M | $4M | $5M | $0 | · | · | · | · | |
| Deferred Tax | · | · | $400.0K | $0 | $8M | $0 | · | · | $0 | $78.4K | $0 | $0 | |
| Other Non-current Liabilities | $54M | $52M | $53M | $8M | $12M | $720.0K | · | $0 | $32.7K | · | · | · | |
| Total Liabilities | $686M | $718M | $821M | $821M | $596M | $72M | $101M | $78M | $4M | $304.3K | $162.8K | $157.1K | |
| Long-term Debt | $208M | $251M | $274M | $598M | $258M | $2M | · | · | · | · | · | · | |
| Total Debt | $426M | $461M | $905M | · | $97M | $41M | · | $117M | · | · | · | · | |
| Common Stock | · | · | · | · | · | · | · | · | · | $6.4K | $5.5K | $5.5K | |
| Paid-in Capital | $704M | $701M | $701M | $586M | $550M | $109M | $92M | $65M | $23M | $2M | $64.5K | $64.5K | |
| Retained Earnings | $-712M | $-660M | $-591M | $-376M | $-114M | $-104M | $-79M | $-34M | $-9M | $-446.0K | $-221.4K | $-217.7K | |
| Treasury Stock | $4M | $4M | $4M | $4M | $4M | $0 | · | · | · | · | · | · | |
| AOCI | · | · | · | · | · | $-104M | · | · | · | · | · | · | |
| Stockholders' Equity | $-12M | $37M | $106M | $206M | $432M | $5M | $13M | $31M | $14M | $1M | $-156.4K | $-152.7K | |
| Liabilities + Equity | $674M | $755M | $926M | $1.03B | $1.03B | $77M | $113M | $109M | $18M | $1M | $6.4K | $4.4K | |
| Shares Outstanding | · | · | · | · | · | · | · | · | · | 6,400,000 | 5,500,000 | 5,500,000 |
Arus Kas 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $9M | $14M | $22M | $23M | $6M | $2M | $2M | $984.0K | $668.5K | $1.9K | $158 | $1.9K | |
| Stock-based Comp | $2M | $5M | $12M | $9M | $29M | $3M | $4M | $2M | $503.0K | $0 | · | · | |
| Amort. of Intangibles | · | · | · | $23M | $6M | $2M | $2M | $984.0K | $668.5K | $1.9K | $158 | $1.9K | |
| Other Non-cash | $57M | $159M | $143M | · | · | · | · | · | · | · | · | · | |
| Operating Cash Flow | $16M | $99M | $-39M | $-47M | $-32M | $17M | $-40M | $-23M | $-10M | $-20.0K | $-5.8K | $-32.6K | |
| CapEx | $6M | $2M | $14M | $6M | $6M | $175.0K | $119.7K | $6.4K | $622.5K | $0 | · | · | |
| Investing Cash Flow | $-3M | $900.0K | $-19M | $-82M | $-379M | $-2M | $-4M | $-18M | $-2M | $-45.5K | $0 | $0 | |
| Debt Issued | $10M | $0 | · | · | · | · | · | · | · | · | · | · | |
| Net Debt Issued | $10M | · | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | $0 | $10M | $98M | $0 | $191M | $11M | $15M | $33M | $18M | $1M | $0 | $0 | |
| Net Stock Activity | $0 | $10M | $98M | · | $191M | $11M | · | $33M | · | $1M | · | · | |
| Financing Cash Flow | $-67M | $-81M | · | $108M | $459M | $-18M | $35M | $48M | $19M | $1M | $8.0K | $28.0K | |
| Net Change in Cash | $-54M | $20M | $18M | $7M | $48M | $-3M | $-9M | $7M | $8M | $1M | $2.1K | $-4.6K | |
| Taxes Paid | $400.0K | $-800.0K | $1M | $7M | $0 | · | · | · | · | · | · | · | |
| Free Cash Flow | $10M | $97M | $-53M | · | $-38M | $17M | · | $-23M | · | · | · | · | |
| Levered FCF | · | · | $-159M | · | $-43M | $24M | · | $-25M | · | · | · | · |
Profitabilitas 8
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.5% | 26.0% | 26.3% | · | 16.9% | 7.6% | · | 8.1% | · | · | · | · | |
| Operating Margin | -0.02% | -1.2% | -5.1% | · | -0.94% | -4.5% | · | -15.0% | · | · | · | · | |
| Net Margin | -4.8% | -6.5% | -15.8% | · | -1.0% | -6.0% | · | -16.1% | · | · | · | · | |
| Pretax Margin | -4.8% | -6.5% | -11.3% | · | -3.3% | -6.0% | · | -16.1% | · | · | · | · | |
| EBITDA Margin | 0.81% | -0.03% | -3.5% | · | -0.94% | -4.5% | · | -15.0% | · | · | · | · | |
| ROA | -7.3% | -9.3% | -22.1% | · | -0.95% | -26.5% | · | -37.8% | · | -32.0% | · | -635.6% | |
| ROE | 609.3% | -131.0% | -153.5% | · | -2.3% | -426.2% | · | -114.2% | · | -47.9% | · | 38.8% | |
| ROIC | -0.05% | -2.9% | -9.5% | · | -0.52% | -40.4% | · | -15.8% | · | · | · | · |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | 1.1 | 1.2 | · | 1.7 | 1.1 | · | 1.1 | · | 6.2 | · | 0.0 | |
| Quick Ratio | 0.2 | 0.4 | 0.3 | · | 0.5 | 0.3 | · | 0.3 | · | 6.2 | · | 0.0 | |
| Debt / Equity | -34.1 | 12.6 | 8.6 | · | 0.2 | 9.1 | · | 3.8 | · | · | · | · | |
| LT Debt / Equity | -16.6 | 5.8 | 2.7 | · | · | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | -0.9 | · | -0.5 | 2.8 | · | -13.1 | · | · | · | · |
Efisiensi 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.5 | 1.4 | 1.4 | · | 0.9 | 4.4 | · | 2.3 | · | 0.0 | · | · | |
| Inventory Turnover | 3.2 | 3.0 | 3.0 | · | 7.0 | 9.8 | · | 2.8 | · | · | · | · | |
| Receivables Turnover | 36.4 | 29.9 | 34.9 | · | 37.9 | 46.6 | · | 34.6 | · | · | · | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | -10.5% | -11.5% | -6.3% | 57.9% | 121.9% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -9.5% | 9.4% | 48.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 21.1% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.08B | $1.21B | $1.37B | $1.46B | $924M | $416M | $841M | $156M | $7M | $0 | · | $0 | |
| Net Income TTM | $-52M | $-79M | $-216M | $-262M | $-10M | $-25M | $-45M | $-25M | $-9M | $-224.6K | · | $-48.8K | |
| P/E | -4.0 | -2.4 | -0.7 | -0.4 | -29.4 | -2.6 | · | · | · | · | · | · | |
| Earnings Yield | -25.0% | -40.9% | -149.3% | -254.7% | -3.4% | -37.9% | · | · | · | · | · | · |
Laporan Laba Rugi 15
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $260M | $257M | $281M | $300M | $245M | $270M | $295M | $337M | $308M | $311M | $338M | $383M | $334M | $221M | $381M | $412M | |
| Cost of Revenue | $189M | $186M | $205M | $216M | $178M | $202M | $221M | $247M | $225M | $240M | $246M | $276M | $244M | $132M | $266M | $279M | |
| Gross Profit | $72M | $71M | $76M | $84M | $67M | $68M | $74M | $90M | $83M | $71M | $92M | $106M | $90M | $89M | $114M | $133M | |
| SG&A Expense | $62M | $64M | $64M | $67M | $61M | $64M | $66M | $71M | $74M | $76M | $85M | $100M | $86M | $86M | $94M | $96M | |
| Operating Income | $8M | $5M | $9M | $-19M | $4M | $-41M | $5M | $15M | $5M | $-69M | $-200.0K | $800.0K | $-700.0K | $-328M | $14M | $31M | |
| Interest Expense | · | · | · | · | · | · | · | · | $16M | · | $20M | $18M | $18M | $16M | $12M | $13M | |
| Other Non-op | $-100.0K | $100.0K | $100.0K | $200.0K | $200.0K | $100.0K | $100.0K | $0 | $300.0K | $-9M | $100.0K | $100.0K | $0 | $37M | $-10M | $-13M | |
| Pretax Income | $-4M | $-6M | $-4M | $-32M | $-10M | $-56M | $-11M | $-800.0K | $-11M | $-99M | $-20M | $-17M | $-18M | $-340M | $4M | $18M | |
| Income Tax | $100.0K | $0 | $100.0K | $100.0K | $100.0K | $200.0K | $0 | $-100.0K | $-300.0K | $69M | $-4M | $-5M | $-2M | $-80M | $678.0K | $5M | |
| Net Income | $-4M | $-6M | $-4M | $-32M | $-10M | $-56M | $-11M | $-700.0K | $-10M | $-168M | $-16M | $-14M | $-17M | $-288M | $3M | $14M | |
| EPS (Basic) | $-0.11 | $-0.16 | $-0.11 | $-0.85 | $-0.26 | $-1.59 | $-0.32 | $-0.02 | $-0.29 | $-9.29 | $-0.99 | $-0.83 | $-1.04 | $-18.12 | $0.19 | $0.87 | |
| EPS (Diluted) | $-0.11 | $-0.16 | $-0.11 | $-0.85 | $-0.26 | $-1.59 | $-0.32 | $-0.02 | $-0.29 | $-9.29 | $-0.99 | $-0.83 | $-1.04 | $-18.12 | $0.19 | $0.87 | |
| Shares (Basic) | 38,411,689 | -75,787,330 | 38,052,057 | 37,905,484 | 37,789,149 | -70,248,752 | 35,283,033 | 35,212,103 | 35,133,414 | -31,611,385 | 16,665,709 | 16,462,079 | 16,224,122 | -31,902,479 | 16,020,296 | 16,059,288 | |
| Shares (Diluted) | 38,411,689 | -75,787,330 | 38,052,057 | 37,905,484 | 37,789,149 | -70,248,752 | 35,283,033 | 35,212,103 | 35,133,414 | -31,611,385 | 16,665,709 | 16,462,079 | 16,224,122 | -32,010,693 | 16,067,395 | 16,095,862 | |
| EBITDA | $10M | · | $12M | $-17M | $6M | · | · | $18M | $9M | · | $7M | $6M | $4M | · | $20M | $38M |
Neraca 24
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $30M | $30M | $35M | $45M | $41M | $85M | $50M | $58M | $50M | $59M | $41M | $44M | $52M | $47M | $40M | $68M | |
| Receivables | $31M | $29M | $34M | $29M | $27M | $30M | $30M | $35M | $34M | $50M | $34M | $37M | $34M | $28M | $35M | $52M | |
| Inventory | $302M | $257M | $266M | $275M | $273M | $241M | $294M | $348M | $354M | $348M | $359M | $325M | $333M | $324M | $324M | $248M | |
| Prepaid Expense | $5M | $6M | $7M | $2M | $3M | $4M | $4M | $3M | $4M | $6M | $6M | $7M | $38M | $7M | $7M | $7M | |
| Current Assets | $385M | $335M | $358M | $366M | $358M | $371M | $395M | $457M | $454M | $481M | $479M | $452M | $467M | $461M | $416M | $384M | |
| PP&E (Net) | · | · | · | · | · | · | · | · | · | · | $79M | $81M | $77M | · | $77M | $78M | |
| Goodwill | $0 | $0 | $800.0K | $800.0K | · | $800.0K | · | · | · | $800.0K | $24M | $24M | $24M | $21M | $266M | $253M | |
| Intangibles | $127M | $127M | $128M | $128M | $162M | $162M | $202M | $202M | $202M | $203M | $240M | $242M | $245M | $247M | $353M | $359M | |
| Other Non-current Assets | $1M | $1M | $1M | $1M | $1M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $2M | $32M | $26M | |
| Total Assets | $722M | $674M | $699M | $712M | $739M | $755M | $830M | $896M | $899M | $926M | $1.06B | $1.04B | $1.04B | $1.03B | $1.30B | $1.27B | |
| Accounts Payable | $82M | $78M | $84M | $76M | $74M | $75M | $70M | $73M | $72M | $68M | $82M | $85M | $86M | $80M | $76M | $83M | |
| Short-term Debt | $263M | $218M | $235M | $240M | $241M | $210M | $242M | $295M | $300M | $291M | $287M | $246M | $245M | $220M | $175M | $139M | |
| Current Liabilities | $346M | $296M | $320M | $317M | $316M | $324M | $352M | $408M | $412M | $395M | $384M | $350M | $352M | $312M | $279M | $248M | |
| Capital Leases | $126M | $128M | $125M | $130M | $129M | $130M | $133M | $134M | $136M | $134M | $136M | $138M | $130M | $127M | $127M | $136M | |
| Deferred Tax | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $15M | $12M | |
| Other Non-current Liabilities | $55M | $54M | $55M | $52M | $52M | $52M | $52M | $52M | $52M | $53M | $9M | $9M | $9M | $8M | $7M | $7M | |
| Total Liabilities | $738M | $686M | $706M | $717M | $712M | $718M | $747M | $803M | $806M | $821M | $884M | $854M | $846M | $821M | $813M | $786M | |
| Long-term Debt | $211M | $208M | $208M | $218M | $216M | $251M | $249M | $248M | $245M | $274M | · | · | · | $598M | · | · | |
| Total Debt | $474M | · | $443M | $459M | $456M | · | · | $543M | $545M | · | $287M | $246M | $245M | · | $175M | $139M | |
| Paid-in Capital | $705M | $704M | $703M | $701M | $701M | $701M | $691M | $690M | $689M | $701M | $602M | $593M | $589M | $586M | $584M | $581M | |
| Retained Earnings | $-717M | $-712M | $-706M | $-702M | $-670M | $-660M | $-604M | $-592M | $-592M | $-591M | $-423M | $-406M | $-393M | $-376M | $-88M | $-91M | |
| Treasury Stock | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | $4M | |
| Stockholders' Equity | $-16M | $-12M | $-7M | $-5M | $27M | $37M | $83M | $93M | $93M | $106M | $175M | $183M | $192M | $206M | $492M | $486M | |
| Liabilities + Equity | $722M | $674M | $699M | $712M | $739M | $755M | $830M | $896M | $899M | $926M | $1.06B | $1.04B | $1.04B | $1.03B | $1.30B | $1.27B |
Arus Kas 13
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $2M | $2M | $2M | $2M | $2M | $5M | $3M | $3M | $4M | $5M | $7M | $5M | $5M | $6M | $7M | $6M | |
| Stock-based Comp | $600.0K | $800.0K | $800.0K | $600.0K | $-100.0K | $700.0K | $1M | $1M | $1M | $1M | $3M | $5M | $3M | $2M | $3M | $3M | |
| Other Non-cash | $-26M | · | · | · | $600.0K | · | · | · | $8M | · | · | · | $18M | · | · | · | |
| Operating Cash Flow | $-28M | $400.0K | $12M | $11M | $-7M | $31M | $39M | $26M | $17M | $-20M | $-12M | $-14M | $9M | $-17M | $-80M | $-2M | |
| CapEx | $600.0K | $600.0K | $2M | $2M | $500.0K | $400.0K | $600.0K | $0 | $600.0K | $6M | $2M | $4M | $2M | $1M | $3M | $145.0K | |
| Investing Cash Flow | $-700.0K | $2M | $-2M | $-2M | $-500.0K | $4M | $-1M | $-300.0K | $-700.0K | $-6M | $-2M | $-5M | $-6M | $-6M | $-7M | $-1M | |
| Debt Issued | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Stock Issued | · | · | · | · | · | · | · | · | · | · | · | · | · | $0 | $0 | · | |
| Financing Cash Flow | $32M | $-12M | $-17M | $-5M | $-33M | $-4M | $-42M | $-18M | $-30M | · | · | · | $0 | · | $24M | $-9M | |
| Net Change in Cash | $4M | $-9M | $-8M | $4M | $-40M | $30M | $-4M | $8M | $-14M | $18M | $2M | $-5M | $3M | $9M | $-28M | $9M | |
| Taxes Paid | $-100.0K | $-100.0K | $100.0K | $400.0K | $0 | $200.0K | $300.0K | $300.0K | $-2M | $100.0K | $7.0K | $947.0K | $0 | $296.0K | $1M | $5M | |
| Free Cash Flow | $-28M | · | · | · | $-7M | · | · | · | $2M | · | · | · | $7M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-14M | · | · | · | $-9M | · | · | · |
Profitabilitas 8
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 27.5% | · | 27.1% | 28.0% | 27.5% | · | · | 26.7% | 26.8% | · | 27.2% | 27.8% | 26.3% | · | 24.7% | 25.3% | |
| Operating Margin | 2.9% | · | 3.4% | -6.3% | 1.6% | · | · | 4.6% | 1.7% | · | -0.08% | 0.21% | -0.23% | · | 2.9% | 5.9% | |
| Net Margin | -1.7% | · | -1.5% | -10.7% | -4.0% | · | · | -0.21% | -3.4% | · | -4.9% | -3.5% | -4.9% | · | 0.65% | 2.6% | |
| Pretax Margin | -1.6% | · | -1.4% | -10.7% | -3.9% | · | · | -0.24% | -3.4% | · | -5.9% | -4.5% | -5.3% | · | 0.75% | 3.5% | |
| EBITDA Margin | 3.6% | · | 4.1% | -5.6% | 2.5% | · | · | 5.5% | 2.8% | · | 2.1% | 1.6% | 1.1% | · | 4.3% | 6.9% | |
| ROA | -0.59% | · | -0.54% | -4.0% | -1.2% | · | · | -0.07% | -1.1% | · | -1.4% | -1.2% | -1.5% | · | 0.26% | 2.0% | |
| ROE | -80.4% | · | -10.7% | -72.6% | -16.2% | · | · | -0.51% | -7.2% | · | -4.9% | -4.1% | -5.1% | · | 0.67% | 5.4% | |
| ROIC | 1.7% | · | 2.2% | -4.2% | 0.79% | · | · | 2.1% | 0.79% | · | -0.05% | 0.14% | -0.17% | · | 1.8% | 3.8% |
Likuiditas & Solvabilitas 5
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 1.1 | · | 1.1 | 1.2 | 1.1 | · | · | 1.1 | 1.1 | · | 1.2 | 1.3 | 1.3 | · | 1.5 | 1.6 | |
| Quick Ratio | 0.2 | · | 0.2 | 0.2 | 0.2 | · | · | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.3 | 0.5 | |
| Debt / Equity | -29.3 | · | -64.2 | -97.6 | 17.0 | · | · | 5.8 | 5.9 | · | 1.6 | 1.3 | 1.3 | · | 0.4 | 0.3 | |
| LT Debt / Equity | -13.0 | · | -30.0 | -46.4 | 8.0 | · | · | 2.2 | 2.2 | · | · | · | · | · | · | · | |
| Interest Coverage | · | · | · | · | · | · | · | · | 0.3 | · | -0.0 | 0.0 | -0.0 | · | 1.1 | 2.4 |
Efisiensi 3
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.4 | · | 0.4 | 0.4 | 0.3 | · | · | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.8 | |
| Inventory Turnover | 0.7 | · | 0.7 | 0.7 | 0.6 | · | · | 0.7 | 0.7 | · | 0.7 | 1.0 | 0.9 | · | 1.4 | 3.1 | |
| Receivables Turnover | 9.0 | · | 8.8 | 9.3 | 8.1 | · | · | 9.3 | 9.1 | · | 9.8 | 8.6 | 8.0 | · | 12.1 | 13.9 |
Valuasi (TTM) 4
| Metrik | Tren | 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 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.09B | · | $1.12B | $1.18B | $1.18B | · | $1.28B | $1.37B | $1.36B | · | $1.44B | $1.51B | $1.57B | · | $1.46B | $1.25B | |
| Net Income TTM | $-50M | · | $-57M | $-54M | $-32M | · | $-39M | $-41M | $-57M | · | $-44M | $-13M | $9M | · | $4M | $-3M | |
| P/E | -5.3 | · | -2.9 | -1.6 | -3.2 | · | -3.0 | -1.9 | -2.1 | · | -2.3 | -15.3 | 10.1 | · | -10.5 | -5.2 | |
| Earnings Yield | -18.8% | · | -35.0% | -62.8% | -31.6% | · | -33.8% | -51.9% | -48.8% | · | -43.6% | -6.6% | 9.9% | · | -9.5% | -19.4% |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| Pendapatan | $1.08B | $1.21B | $1.37B | $1.46B | — |
| Margin Kotor % | 27.5% | 26.0% | 26.3% | — | — |
| Margin Operasi % | -0.02% | -1.2% | -5.1% | — | — |
| Laba Bersih | $-52M | $-79M | $-216M | $-262M | — |
| EPS Dilusian | $-1.38 | $-2.22 | $-12.15 | $-16.48 | — |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | -34.1 | 12.6 | 8.6 | — | — |
| Rasio Lancar | 1.1 | 1.1 | 1.2 | — | — |
| Rasio Cepat | 0.2 | 0.4 | 0.3 | — | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2022-06-30 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $10M | $97M | $-53M | — | — |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.