Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.2M
·
·
·
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-rata131.1%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 4, 2026
$1.49
$0.85
76.0%
31 Maret 2026
$2.09
$0.86
143.6%
31 Des. 2025
$0.31
$-0.31
198.7%
30 Sep. 2025
$-0.35
$-0.50
30.5%
30 Juni 2025
$1.29
$0.57
126.8%
31 Maret 2025
$1.07
$0.34
211.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue
$1.52B
$1.18B
$455M
$311M
$345M
$347M
$290M
SG&A Expense
$97M
$70M
$83M
$127M
$98M
$78M
$43M
Operating Expenses
$1.46B
$1.10B
$556M
$574M
$831M
$632M
$550M
Operating Income
$62M
$78M
$-101M
$-263M
$-485M
$-285M
$-260M
Interest Expense
·
·
$46M
$35M
$20M
$78M
$22M
Pretax Income
$41M
$31M
$-147M
$-298M
$-521M
$-363M
$-282M
Income Tax
$500.0K
$0
$0
$0
$0
$0
$0
Net Income
$40M
$31M
$-147M
$-298M
$-521M
$-363M
$-282M
EPS (Basic)
$2.49
$1.96
$-10.24
$-21.11
$-37.76
$-86.43
$-8.33
EPS (Diluted)
$2.36
$1.83
$-10.24
$-21.11
$-37.76
$-86.43
$-8.33
Shares (Basic)
15,400,000
14,900,000
14,400,000
14,100,000
13,800,000
4,200,000
33,900,000
Shares (Diluted)
17,100,000
16,900,000
14,400,000
14,100,000
13,800,000
4,200,000
33,900,000
EBITDA
$74M
$93M
$-89M
$-249M
$-469M
$16M
·
Neraca15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$669M
$599M
$679M
$762M
$706M
$1.11B
$392M
PP&E (Net)
$1M
$2M
$3M
$6M
$10M
$9M
$10M
PP&E (Gross)
$8M
$16M
$16M
$18M
$20M
$14M
$12M
Accum. Depreciation
$7M
$14M
$13M
$13M
$10M
$5M
$2M
Total Assets
$1.67B
$1.50B
$1.35B
$1.31B
$1.32B
$1.76B
$729M
Total Liabilities
$1.28B
$1.18B
$1.07B
$924M
$671M
$730M
$542M
Long-term Debt
$200M
$200M
$299M
$295M
$0
$188M
$192M
Common Stock
·
·
·
·
·
·
$0
Paid-in Capital
$1.92B
$1.89B
$1.88B
$1.85B
$1.81B
$1.78B
$10M
Retained Earnings
$-1.64B
$-1.68B
$-1.72B
$-1.57B
$-1.27B
$-748M
$-385M
Treasury Stock
·
·
·
·
$0
$800.0K
$100.0K
AOCI
$4M
$-2M
$-2M
$-6M
$400.0K
$6M
$600.0K
Stockholders' Equity
$284M
$204M
$166M
$277M
$536M
$1.03B
$-374M
Liabilities + Equity
$1.67B
$1.50B
$1.35B
$1.31B
$1.32B
$1.76B
$729M
Shares Outstanding
·
·
·
·
·
·
44,400,000
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
D&A
$12M
$15M
$13M
$14M
$17M
$16M
$5M
Stock-based Comp
$40M
$18M
$17M
$30M
$19M
$4M
$1M
Deferred Tax
$0
$0
$0
$0
$0
$0
$0
Restructuring
·
$100.0K
$11M
$11M
·
·
·
Other Non-cash
$114M
$131M
$84M
$43M
$82M
$56M
·
Operating Cash Flow
$206M
$196M
$-34M
$-211M
$-403M
$-287M
$-127M
CapEx
$0
$400.0K
$200.0K
$0
$5M
$2M
$7M
Investing Cash Flow
$-92M
$-154M
$-46M
$-17M
$77M
$-114M
$-114M
Net Debt Issued
$0
$-237M
$0
$0
$-200M
$-14M
·
Stock Repurchased
·
·
·
$0
$0
$200.0K
$0
Net Stock Activity
·
·
·
$0
$0
$-200.0K
·
Financing Cash Flow
$-25M
$-121M
$-4M
$283M
$-80M
$1.10B
$536M
Net Change in Cash
$90M
$-79M
$-83M
$56M
$-407M
$697M
$294M
Free Cash Flow
$206M
$195M
$-34M
$-211M
$-408M
$-289M
·
Levered FCF
·
·
$-80M
$-245M
$-428M
$-367M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Operating Margin
4.1%
6.7%
-22.3%
-84.7%
-140.5%
·
·
Net Margin
2.7%
2.6%
-32.4%
-95.8%
-150.9%
-104.7%
·
Pretax Margin
2.7%
2.6%
-32.4%
-95.8%
-150.9%
-104.7%
·
EBITDA Margin
4.9%
7.9%
-19.5%
-80.2%
-135.7%
4.5%
·
ROA
2.5%
2.2%
-11.1%
-22.6%
-33.8%
-29.1%
·
ROE
15.2%
16.0%
-86.0%
-99.4%
-88.9%
-157.1%
·
ROIC
21.5%
38.5%
-61.1%
-95.0%
-90.5%
·
·
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Interest Coverage
·
·
-2.2
-7.6
-24.3
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
1.0
0.8
0.3
0.2
0.2
0.3
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue / Share
$88.72
$69.62
$31.60
$22.04
$1.39
·
·
Cash Flow / Share
$12.08
$11.58
$-2.33
$-14.94
$-1.62
·
·
EPS (TTM)
$2.36
$1.83
$-10.24
$-21.11
$-37.76
$-86.43
·
Tingkat Pertumbuhan5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
28.9%
158.6%
46.4%
-10.0%
-0.40%
·
·
Revenue CAGR 3Y
69.6%
50.5%
9.5%
·
·
·
·
Revenue CAGR 5Y
34.3%
·
·
·
·
·
·
EPS YoY
29.0%
·
·
·
·
·
·
Net Income YoY
30.4%
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$1.52B
$1.18B
$455M
$311M
$345M
$347M
·
Net Income TTM
$40M
$31M
$-147M
$-298M
$-521M
$-363M
·
P/E
30.6
39.7
-1.0
-0.2
-1.5
-3.3
·
Earnings Yield
3.3%
2.5%
-97.7%
-470.2%
-67.7%
-30.6%
·
Laporan Laba Rugi13
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$389M
$394M
$397M
$388M
$383M
$349M
$327M
$306M
$289M
$255M
$115M
$75M
$70M
$71M
$74M
$80M
SG&A Expense
$16M
$24M
$27M
$26M
$24M
$20M
$17M
$18M
$18M
$17M
$21M
$21M
$22M
$31M
$26M
$40M
Operating Expenses
$355M
$353M
$386M
$388M
$356M
$326M
$292M
$271M
$285M
$250M
$149M
$100M
$100M
$119M
$131M
$167M
Operating Income
$35M
$41M
$10M
$300.0K
$27M
$24M
$35M
$34M
$4M
$5M
$-34M
$-25M
$-30M
$-48M
$-57M
$-86M
Interest Expense
·
·
·
·
·
·
·
·
·
$12M
$12M
$12M
$11M
$11M
$9M
$9M
Pretax Income
$26M
$36M
$5M
$-5M
$22M
$18M
$22M
$23M
$-8M
$-6M
$-46M
$-37M
$-41M
$-58M
$-66M
$-96M
Income Tax
$200.0K
$200.0K
$100.0K
$400.0K
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Net Income
$25M
$36M
$5M
$-5M
$22M
$18M
$22M
$23M
$-8M
$-6M
$-46M
$-37M
$-41M
$-58M
$-66M
$-96M
EPS (Basic)
$1.54
$2.19
$0.33
$-0.35
$1.36
$1.15
$1.45
$1.45
$-0.52
$-0.42
$-3.16
$-2.55
$-2.88
$-4.09
$-4.71
$-6.77
EPS (Diluted)
$1.49
$2.09
$0.35
$-0.35
$1.29
$1.07
$1.42
$1.35
$-0.52
$-0.42
$-3.16
$-2.55
$-2.88
$-4.09
$-4.71
$-6.77
Shares (Basic)
15,700,000
15,600,000
·
15,400,000
15,400,000
15,200,000
·
15,000,000
14,900,000
14,600,000
14,500,000
14,400,000
14,200,000
14,100,000
14,100,000
14,100,000
Shares (Diluted)
17,000,000
17,200,000
·
15,400,000
17,100,000
17,200,000
·
16,900,000
14,900,000
14,600,000
14,500,000
14,400,000
14,200,000
14,100,000
14,100,000
14,100,000
EBITDA
$35M
$44M
·
$300.0K
$27M
$26M
·
$34M
$4M
$8M
$-34M
$-25M
$-27M
·
$-55M
$-81M
Neraca12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Cash & Equivalents
$510M
$597M
$669M
$653M
$641M
$609M
$599M
$675M
$667M
$640M
$635M
$628M
$679M
·
$820M
$886M
PP&E (Net)
·
·
$1M
·
·
·
$2M
·
·
·
·
·
·
·
·
·
PP&E (Gross)
·
·
$8M
·
·
·
$16M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$7M
·
·
·
$14M
·
·
·
·
·
·
·
·
·
Total Assets
$1.67B
$1.68B
$1.67B
$1.64B
$1.59B
$1.59B
$1.50B
$1.56B
$1.50B
$1.43B
$1.24B
$1.19B
$1.20B
·
$1.38B
$1.48B
Total Liabilities
$1.23B
$1.25B
$1.28B
$1.27B
$1.23B
$1.24B
$1.18B
$1.27B
$1.23B
$1.15B
$951M
$868M
$845M
·
$941M
$980M
Long-term Debt
$198M
$200M
$200M
$200M
$200M
$200M
$200M
$301M
$300M
$299M
$298M
$297M
$296M
·
$294M
$292M
Paid-in Capital
$1.91B
$1.93B
$1.92B
$1.91B
$1.88B
$1.89B
$1.89B
$1.88B
$1.88B
$1.89B
$1.87B
$1.87B
$1.86B
·
$1.84B
$1.83B
Retained Earnings
$-1.58B
$-1.61B
$-1.64B
$-1.65B
$-1.64B
$-1.66B
$-1.68B
$-1.70B
$-1.73B
$-1.72B
$-1.69B
$-1.65B
$-1.61B
·
$-1.50B
$-1.44B
AOCI
$-2M
$400.0K
$4M
$4M
$2M
$700.0K
$-2M
$2M
$-3M
$-3M
$-7M
$-6M
$-5M
·
$-7M
$-5M
Stockholders' Equity
$328M
$326M
$284M
$265M
$244M
$229M
$204M
$182M
$151M
$166M
$177M
$214M
$244M
$277M
$331M
$388M
Liabilities + Equity
$1.67B
$1.68B
$1.67B
$1.64B
$1.59B
$1.59B
$1.50B
$1.56B
$1.50B
$1.43B
$1.24B
$1.19B
$1.20B
·
$1.38B
$1.48B
Arus Kas11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$3M
$3M
$3M
$5M
$2M
$2M
$3M
$5M
$4M
$3M
$3M
$3M
$3M
$4M
$3M
$3M
Stock-based Comp
$5M
$11M
$14M
$12M
$8M
$6M
$6M
$4M
$4M
$5M
$5M
$5M
$2M
$9M
$8M
$7M
Restructuring
·
·
·
·
·
·
·
·
·
·
$2M
$2M
$5M
·
·
·
Other Non-cash
·
$-41M
·
·
·
$0
·
·
·
$13M
·
·
$-48M
·
·
·
Operating Cash Flow
$58M
$9M
$70M
$58M
$52M
$27M
$69M
$49M
$63M
$14M
$15M
$-11M
$-84M
$-47M
$-59M
$-54M
CapEx
·
·
$0
$0
$0
$0
$0
$0
$200.0K
$200.0K
$0
$200.0K
$0
$0
$0
$0
Investing Cash Flow
$-60M
$-87M
$-32M
$-42M
$-4M
$-14M
$-40M
$-40M
$-22M
$-52M
$-7M
$-40M
$900.0K
$-11M
$-4M
$4M
Financing Cash Flow
$-32M
$-4M
$-2M
$-4M
$-16M
$-3M
$-104M
$-2M
$-14M
$-400.0K
$-300.0K
$-600.0K
$0
$0
$-3M
$100.0K
Net Change in Cash
$-34M
$-81M
$36M
$12M
$32M
$10M
$-76M
$8M
$27M
$-38M
$7M
$-51M
$-83M
$-58M
$-66M
$-49M
Free Cash Flow
·
·
·
·
·
$27M
·
·
·
$14M
·
·
·
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$3M
·
·
·
·
·
·
Profitabilitas7
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Operating Margin
8.9%
10.4%
·
0.08%
7.1%
6.8%
·
11.2%
1.3%
2.1%
-29.5%
-33.7%
-42.5%
·
-74.2%
-100.4%
Net Margin
6.5%
9.1%
·
-1.4%
5.8%
5.3%
·
7.5%
-2.7%
-2.4%
-39.7%
-49.1%
-58.4%
·
-86.8%
-111.8%
Pretax Margin
6.6%
9.2%
·
-1.3%
5.8%
5.3%
·
7.5%
-2.7%
-2.4%
-39.7%
-49.1%
-58.4%
·
-86.8%
-111.8%
EBITDA Margin
8.9%
11.2%
·
0.08%
7.1%
7.4%
·
11.2%
1.3%
3.3%
-29.5%
-33.7%
-38.7%
·
-74.2%
-100.4%
ROA
1.6%
2.2%
·
-0.34%
1.4%
1.2%
·
1.6%
-0.58%
-0.47%
-3.5%
-2.7%
-3.0%
·
-4.4%
-5.9%
ROE
8.9%
13.0%
·
-2.4%
11.1%
9.3%
·
12.7%
-4.3%
-3.0%
-18.0%
-12.2%
-11.5%
·
-13.2%
-15.6%
ROIC
10.5%
12.5%
·
0.12%
11.2%
10.4%
·
18.9%
2.5%
3.3%
-19.2%
-11.8%
-12.2%
·
-16.5%
-20.8%
Likuiditas & Solvabilitas1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Interest Coverage
·
·
·
·
·
·
·
·
·
0.5
-2.9
-2.2
-2.7
·
-5.9
-8.8
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Asset Turnover
0.2
0.2
·
0.2
0.2
0.2
·
0.2
0.2
0.2
0.1
0.1
0.1
·
0.1
0.1
Per Saham3
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue / Share
$22.89
$22.88
·
$25.18
$22.39
$20.31
·
$18.09
$19.41
$17.46
$7.95
$5.19
$4.94
·
$5.23
$0.32
Cash Flow / Share
·
$0.54
·
·
·
$1.56
·
·
·
$0.99
·
·
$-5.89
·
·
·
EPS (TTM)
$3.58
$3.38
·
$3.43
$5.13
$3.32
·
$-1.24
$-5.75
$-7.78
$-12.68
$-14.23
$-18.45
·
$-44.09
$-48.95
Valuasi (TTM)4
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$1.57B
$1.56B
·
$1.45B
$1.36B
$1.27B
·
$1.04B
$854M
$640M
$332M
$290M
$296M
·
$333M
$353M
Net Income TTM
$61M
$58M
·
$57M
$85M
$56M
·
$-15M
$-84M
$-113M
$-182M
$-202M
$-261M
·
$-349M
$-416M
P/E
15.6
13.1
·
26.1
24.9
40.2
·
-30.5
-9.0
-7.9
-0.8
-0.6
-0.2
·
-0.2
-0.4
Earnings Yield
6.4%
7.6%
·
3.8%
4.0%
2.5%
·
-3.3%
-11.1%
-12.7%
-133.3%
-159.2%
-409.1%
·
-559.5%
-228.5%
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
$1.52B
$1.18B
$455M
$311M
$345M
Margin Operasi %
4.1%
6.7%
-22.3%
-84.7%
-140.5%
Laba Bersih
$40M
$31M
$-147M
$-298M
$-521M
EPS Dilusian
$2.36
$1.83
$-10.24
$-21.11
$-37.76
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
$206M
$195M
$-34M
$-211M
$-408M
Pemilik institusional (13F)
185 pengaju
· $556.8M 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.
Pemegang185
Nilai yang dipegang$556.8M
Posisi baru41
Posisi yang keluar23
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
41 (+7 vs Kuartal sebelumnya)
23 (-28 vs Kuartal sebelumnya)
63 (+11 vs Kuartal sebelumnya)
39 (-3 vs Kuartal sebelumnya)
-267K
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.
SLP Omni Aggregator, L.P., SLP VI Aggregator GP, L.L.C., Silver Lake Technology Associates VI, L.P., SLTA VI (GP), L.L.C., Silver Lake Group, L.L.C.
×2 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
27 orang dalam
· 9 pejabat · 11 direktur
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.