Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata4.5%
Laporan BerikutnyaNov 06, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 7, 2026
$0.24
$0.23
4.6%
31 Maret 2026
$0.22
$0.21
4.9%
31 Des. 2025
$0.26
$0.24
6.8%
30 Sep. 2025
$0.24
$0.23
2.2%
30 Juni 2025
$0.23
$0.20
12.3%
31 Maret 2025
$0.20
$0.21
-3.9%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$297M
$296M
$242M
$198M
$151M
$67M
SG&A Expense
$35M
$29M
$23M
$19M
$10M
$5M
Operating Expenses
$232M
$236M
$221M
$155M
$110M
$59M
Operating Income
$66M
$61M
$21M
$43M
$40M
$9M
Interest Expense
$27M
$26M
$22M
$10M
$21M
$11M
Other Non-op
$-33M
$-32M
$-24M
$-8M
$-37M
$-12M
Pretax Income
$32M
$28M
$-3M
$35M
$4M
$-3M
Income Tax
$9M
$9M
$5M
$6M
$-7M
$-27M
Net Income
$20M
$19M
$-7M
$29M
$9M
$23M
EPS (Basic)
$0.18
$0.17
$-0.06
$0.25
$0.13
$0.37
EPS (Diluted)
$0.17
$0.16
$-0.06
$0.24
$0.08
$0.36
Shares (Basic)
110,394,000
112,549,000
116,104,000
116,751,000
72,660,000
62,465,000
Shares (Diluted)
118,059,000
120,375,000
116,104,000
121,655,000
112,332,000
64,905,000
EBITDA
$66M
$61M
$21M
$43M
$40M
·
Neraca19
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$28M
$67M
$30M
$20M
$41M
$12M
PP&E (Net)
$10M
$7M
$3M
$3M
$981.0K
$1M
PP&E (Gross)
$15M
$10M
$6M
$5M
$1M
$1M
Accum. Depreciation
$5M
$4M
$3M
$2M
$471.0K
$201.0K
Goodwill
$559M
$506M
$506M
$507M
$419M
$370M
Intangibles
$107M
$98M
$123M
$152M
$129M
$144M
Total Assets
$928M
$869M
$834M
$826M
$676M
$582M
Accrued Liabilities
·
·
·
$200.0K
·
·
Deferred Tax
$8M
$0
·
·
·
·
Total Liabilities
$525M
$482M
$409M
$392M
$281M
$324M
Long-term Debt
$373M
$320M
$290M
$289M
$212M
$290M
Common Stock
·
·
·
·
·
$63.0K
Paid-in Capital
$666M
$638M
$636M
$629M
$650M
$324M
Retained Earnings
$-195M
$-214M
$-233M
$-226M
$-255M
$-264M
Treasury Stock
$124M
$77M
$18M
$10M
$273.0K
$273.0K
AOCI
$4M
$0
·
·
·
·
Stockholders' Equity
$403M
$387M
$425M
$434M
$395M
$60M
Liabilities + Equity
$928M
$869M
$834M
$826M
$676M
$582M
Shares Outstanding
·
·
·
·
0
62,464,371
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
Stock-based Comp
$37M
$30M
$35M
$19M
$4M
$714.0K
Deferred Tax
$7M
$4M
$4M
$4M
$-8M
$-30M
Amort. of Intangibles
$24M
$26M
$29M
$27M
$30M
$15M
Operating Cash Flow
$23M
$101M
$48M
$62M
$49M
$11M
CapEx
$5M
$4M
$1M
$1M
$129.0K
$34.0K
Investing Cash Flow
$-43M
$-6M
$-2M
$-99M
$-47M
$-214M
Net Debt Issued
·
·
$0
$0
$-32M
·
Dividends Paid
$16M
$15M
$15M
$11M
$0
$0
Financing Cash Flow
$-20M
$-59M
$-43M
$23M
$29M
$197M
Net Change in Cash
$-39M
$36M
$3M
·
·
·
Taxes Paid
$3M
$3M
$2M
$2M
$5M
$1M
Free Cash Flow
$18M
$97M
$46M
$60M
$49M
·
Levered FCF
$-1M
$79M
$-8M
$53M
$-13M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
Operating Margin
22.0%
20.4%
8.6%
21.9%
26.8%
·
Net Margin
6.6%
6.3%
-2.9%
14.7%
6.1%
·
Pretax Margin
10.9%
9.6%
-1.3%
17.9%
2.5%
·
EBITDA Margin
22.0%
20.4%
8.6%
21.9%
26.8%
·
ROA
2.2%
2.2%
-0.86%
3.9%
1.5%
·
ROE
4.9%
4.8%
·
·
4.0%
·
ROIC
11.5%
10.9%
·
·
29.7%
·
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Interest Coverage
2.4
2.4
1.0
4.6
1.9
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.3
0.3
0.3
0.3
0.2
·
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue / Share
$2.52
$2.46
$2.08
$1.63
$1340.11
·
Cash Flow / Share
$0.19
$0.84
$0.41
$0.51
$436.38
·
Dividend Paid / Share
$0.15
$0.14
$0.13
$0.09
·
·
EPS (TTM)
$0.17
$0.16
$-0.06
$0.24
$0.08
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
0.30%
22.6%
21.9%
31.8%
123.4%
·
Revenue CAGR 3Y
14.4%
25.3%
53.1%
·
·
·
Revenue CAGR 5Y
34.6%
·
·
·
·
·
EPS YoY
6.2%
·
·
200.0%
-77.8%
·
EPS CAGR 3Y
-10.9%
26.0%
·
·
·
·
EPS CAGR 5Y
-13.9%
·
·
·
·
·
Net Income YoY
4.3%
·
·
218.4%
-60.3%
·
Net Income CAGR 3Y
-12.6%
26.8%
·
·
·
·
Net Income CAGR 5Y
-3.3%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$297M
$296M
$242M
$198M
$151M
·
Net Income TTM
$20M
$19M
$-7M
$29M
$9M
·
Market Cap
·
·
·
·
$0
·
P/E
57.7
78.8
-170.3
44.5
174.8
·
P/S
·
·
·
·
0.0
·
P / Cash Flow
·
·
·
·
0.0
·
P / FCF
·
·
·
·
0.0
·
Earnings Yield
1.7%
1.3%
-0.59%
2.2%
0.57%
·
Payout Ratio
83.8%
82.8%
-207.9%
36.0%
·
·
Annual Payout
$16M
$15M
$15M
$11M
$0
·
Laporan Laba Rugi14
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
$81M
$75M
$81M
$76M
$73M
$68M
$85M
$74M
$71M
$66M
$63M
$59M
$62M
$57M
$58M
$50M
SG&A Expense
$10M
$10M
$10M
$9M
$9M
$7M
$9M
$7M
$7M
$6M
$7M
$5M
$5M
$5M
$6M
$4M
Operating Expenses
$63M
$55M
$55M
$65M
$55M
$56M
$62M
$65M
$54M
$54M
$58M
$59M
$52M
$52M
$53M
$40M
Operating Income
$18M
$20M
$26M
$11M
$18M
$11M
$23M
$9M
$17M
$12M
$5M
$383.0K
$10M
$5M
$6M
$10M
Interest Expense
$7M
$6M
$7M
$7M
$7M
$6M
$7M
$7M
$6M
$6M
$6M
$5M
$5M
$5M
$4M
$2M
Other Non-op
$-7M
$-6M
$-8M
$-7M
$-12M
$-6M
$-15M
$-6M
$-6M
$-5M
$-5M
$-7M
$-6M
$-5M
$-4M
$-2M
Pretax Income
$11M
$14M
$18M
$4M
$6M
$5M
$8M
$3M
$11M
$7M
$-68.0K
$-7M
$4M
$-188.0K
$2M
$8M
Income Tax
$2M
$4M
$7M
$1M
$1M
$265.0K
$2M
$1M
$4M
$2M
$2M
$2M
$2M
$-957.0K
$-3M
$2M
Net Income
$7M
$8M
$9M
$2M
$3M
$5M
$5M
$1M
$7M
$5M
$-1M
$-8M
$2M
$605.0K
$5M
$6M
EPS (Basic)
$0.07
$0.08
$0.09
$0.02
$0.03
$0.04
$0.06
$0.01
$0.06
$0.04
$-0.02
$-0.07
$0.02
$0.01
$0.03
$0.05
EPS (Diluted)
$0.06
$0.08
$0.08
$0.02
$0.03
$0.04
$0.05
$0.01
$0.06
$0.04
$-0.02
$-0.07
$0.02
$0.01
$0.04
$0.05
Shares (Basic)
109,728,000
109,519,000
·
109,933,000
110,994,000
110,907,000
·
111,374,000
112,359,000
115,129,000
·
116,235,000
116,168,000
115,921,000
·
117,210,000
Shares (Diluted)
119,515,000
117,303,000
·
117,802,000
118,722,000
119,352,000
·
119,276,000
120,098,000
122,841,000
·
116,235,000
123,874,000
123,926,000
·
121,532,000
EBITDA
$18M
$20M
·
$11M
$18M
$11M
·
$9M
$17M
$12M
·
$383.0K
$10M
$5M
·
$10M
Neraca17
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
$37M
$29M
$28M
$40M
$33M
$74M
$67M
$61M
$31M
$29M
$30M
$20M
$23M
$25M
$20M
$19M
PP&E (Net)
$10M
$10M
$10M
$10M
$9M
$8M
$7M
$6M
$4M
$3M
·
$3M
$3M
$3M
·
$3M
PP&E (Gross)
$17M
$16M
$15M
$14M
$14M
$12M
$10M
$9M
$7M
$6M
·
$6M
$6M
$5M
·
$3M
Accum. Depreciation
$7M
$6M
$5M
$5M
$5M
$4M
$4M
$3M
$3M
$3M
·
$3M
$2M
$2M
·
$587.0K
Goodwill
$612M
$558M
$559M
$559M
$558M
$506M
$506M
$506M
$506M
$506M
$506M
$506M
$506M
$507M
$507M
$419M
Intangibles
$274M
$101M
$107M
$113M
$119M
$92M
$98M
$104M
$110M
$117M
·
$131M
$138M
$145M
·
$110M
Total Assets
$1.15B
$910M
$928M
$936M
$932M
$877M
$869M
$857M
$823M
$833M
·
$815M
$820M
$835M
·
$648M
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
·
$300.0K
$300.0K
$200.0K
·
·
Deferred Tax
$7M
$7M
$8M
$8M
$8M
·
$0
·
·
·
·
·
·
·
·
·
Total Liabilities
$636M
$506M
$525M
$539M
$543M
$503M
$482M
$463M
$426M
$433M
·
$387M
$385M
$404M
·
$241M
Long-term Debt
$491M
$375M
$373M
$393M
$373M
$357M
$320M
$319M
$301M
$314M
·
$262M
$272M
$284M
·
$171M
Paid-in Capital
$674M
$665M
$666M
$664M
$658M
$636M
$638M
$640M
$638M
$636M
·
$629M
$627M
$625M
·
$641M
Retained Earnings
$-179M
$-186M
$-195M
$-204M
$-206M
$-210M
$-214M
$-220M
$-221M
$-228M
·
$-232M
$-224M
$-225M
·
$-231M
Treasury Stock
$130M
$130M
$124M
$119M
$118M
$92M
$77M
$66M
$60M
$48M
·
$10M
$10M
$10M
·
$3M
AOCI
$3M
$3M
$4M
$4M
$4M
·
$0
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$517M
$403M
$403M
$397M
$389M
$374M
$387M
$394M
$397M
$400M
$425M
·
·
·
$434M
$407M
Liabilities + Equity
$1.15B
$910M
$928M
$936M
$932M
$877M
$869M
$857M
$823M
$833M
·
$815M
$820M
$835M
·
$648M
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
$9M
$9M
$8M
$11M
$11M
$7M
$7M
$10M
$7M
$7M
$16M
$3M
$8M
$7M
$7M
$7M
Deferred Tax
$1M
$2M
$5M
$637.0K
$594.0K
$76.0K
$-836.0K
$641.0K
$3M
$1M
$2M
$1M
$2M
$-1M
$-4M
$2M
Amort. of Intangibles
$6M
$5M
$6M
$6M
$6M
$5M
$6M
$6M
$6M
$6M
$7M
$7M
$7M
$7M
$8M
$6M
Operating Cash Flow
$24M
$17M
$23M
$-9M
$13M
$-5M
$28M
$27M
$35M
$11M
$2M
$17M
$8M
$21M
$18M
$21M
CapEx
$200.0K
$358.0K
$850.0K
$938.0K
$2M
$1M
$939.0K
$2M
$937.0K
$258.0K
$160.0K
$172.0K
$369.0K
$484.0K
$376.0K
$285.0K
Investing Cash Flow
$-127M
$-452.0K
$-2M
$2M
$-42M
$-1M
$-2M
$-2M
$-875.0K
$-260.0K
$-2M
$-100.0K
$74.0K
$-701.0K
$-97M
$-1M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
·
·
$0
$851.0K
·
$1M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$-851.0K
·
·
Dividends Paid
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
Financing Cash Flow
$110M
$-16M
$-33M
$13M
$-13M
$13M
$-20M
$6M
$-32M
$-13M
$9M
$-19M
$-20M
$-14M
$88M
$-24M
Net Change in Cash
$8M
$1M
$-12M
$7M
$-41M
$7M
$5M
$31M
·
·
·
·
·
·
·
·
Taxes Paid
$3M
$659.0K
$793.0K
$248.0K
$2M
$570.0K
$1M
$388.0K
$1M
$19.0K
$207.0K
$244.0K
$1M
$58.0K
$2M
$310.0K
Free Cash Flow
·
$17M
·
·
·
$-6M
·
·
·
$11M
·
·
·
$20M
·
·
Levered FCF
·
$12M
·
·
·
$-12M
·
·
·
$6M
·
·
·
$41M
·
·
Profitabilitas7
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
Operating Margin
21.9%
26.2%
·
14.1%
24.4%
16.6%
·
11.9%
23.7%
18.3%
·
0.65%
16.5%
8.5%
·
20.5%
Net Margin
9.0%
11.3%
·
2.8%
4.7%
6.7%
·
1.9%
9.8%
7.6%
·
-14.3%
2.8%
1.1%
·
11.2%
Pretax Margin
13.5%
18.3%
·
5.4%
7.7%
7.3%
·
3.5%
15.6%
10.6%
·
-11.8%
6.5%
-0.33%
·
16.2%
EBITDA Margin
21.9%
26.2%
·
14.1%
24.4%
16.6%
·
11.9%
23.7%
18.3%
·
0.65%
16.5%
8.5%
·
20.5%
ROA
0.70%
0.95%
·
0.24%
0.39%
0.53%
·
0.17%
0.85%
0.60%
·
-1.1%
0.24%
0.08%
·
0.87%
ROE
1.6%
2.2%
·
0.54%
0.86%
1.2%
·
0.35%
1.8%
1.3%
·
·
·
·
·
2.4%
ROIC
2.7%
3.4%
·
2.0%
3.4%
2.8%
·
1.1%
2.8%
2.3%
·
·
·
·
·
1.8%
Likuiditas & Solvabilitas1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Interest Coverage
2.7
3.1
·
1.5
2.6
1.7
·
1.3
2.8
2.1
·
0.1
1.9
0.9
·
4.4
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
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
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
$0.68
$0.64
·
$0.64
$0.61
$0.57
·
$0.62
$0.59
$0.54
·
$0.51
$0.50
$0.46
·
$411.38
Cash Flow / Share
·
$0.15
·
·
·
$-0.04
·
·
·
$0.09
·
·
·
$0.17
·
·
Dividend Paid / Share
$0.04
$0.04
$0.03
$0.04
$0.04
$0.04
$0.03
$0.04
$0.04
$0.03
$0.04
$0.03
$0.03
$0.03
·
·
EPS (TTM)
$0.24
$0.21
·
$0.14
$0.13
$0.16
·
$0.09
$0.01
$-0.03
·
$0.00
$0.12
$0.19
·
$0.20
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
$313M
$305M
·
$301M
$300M
$298M
·
$275M
$259M
$251M
·
$237M
$228M
$212M
·
$186M
Net Income TTM
$27M
$23M
·
$15M
$15M
$18M
·
$12M
$3M
$-3M
·
$-1M
$13M
$22M
·
$26M
P/E
32.8
34.6
·
77.7
78.6
73.4
·
119.0
848.0
-280.7
·
·
94.2
53.2
·
52.6
Earnings Yield
3.0%
2.9%
·
1.3%
1.3%
1.4%
·
0.84%
0.12%
-0.36%
·
0.00%
1.1%
1.9%
·
1.9%
Payout Ratio
·
48.3%
·
·
·
85.5%
·
·
·
75.2%
·
·
·
574.7%
·
·
Annual Payout
$17M
$17M
·
$16M
$16M
$16M
·
$15M
$15M
$15M
·
$15M
$14M
$14M
·
$7M
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
$297M
$296M
$242M
$198M
$151M
Margin Operasi %
22.0%
20.4%
8.6%
21.9%
26.8%
Laba Bersih
$20M
$19M
$-7M
$29M
$9M
EPS Dilusian
$0.17
$0.16
$-0.06
$0.24
$0.08
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
$18M
$97M
$46M
$60M
$49M
Pemilik institusional (13F)
145 pengaju
· $441.4M 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.
Pemegang145
Nilai yang dipegang$441.4M
Posisi baru26
Posisi yang keluar21
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
26 (-13 vs Kuartal sebelumnya)
21 (+7 vs Kuartal sebelumnya)
61 (+22 vs Kuartal sebelumnya)
30 (-10 vs Kuartal sebelumnya)
+3.3M
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.
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
24 orang dalam
· 8 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 21 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.