Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$757.8K
·
·
·
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-rata1.3%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 19, 2026
$0.29
$0.33
-12.3%
31 Maret 2026
Mei 18, 2026
$0.24
$0.28
-15.5%
31 Des. 2025
$0.24
$0.25
-4.0%
30 Sep. 2025
$0.19
$0.20
-5.1%
30 Juni 2025
$0.25
$0.23
6.6%
31 Maret 2025
$0.24
$0.18
30.7%
31 Des. 2024
$0.16
$0.15
8.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
Revenue
$6.06B
$5.24B
$4.56B
Cost of Revenue
$5.17B
$4.48B
$3.93B
SG&A Expense
$248M
$254M
$203M
Operating Income
$551M
$403M
$337M
Interest Expense
$174M
$283M
$310M
Pretax Income
$377M
$82M
$5M
Income Tax
$99M
$71M
$40M
Net Income
$277M
$11M
$-35M
EPS (Basic)
$0.84
$0.04
$-0.13
EPS (Diluted)
$0.83
$0.04
$-0.13
Shares (Basic)
328,448,000
288,415,000
275,175,000
Shares (Diluted)
334,321,000
289,799,000
275,175,000
EBITDA
$745M
$590M
·
Neraca24
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$290M
$103M
$58M
Receivables
$654M
$581M
$518M
Inventory
$828M
$847M
$699M
Current Assets
$2.90B
$2.49B
$2.14B
PP&E (Net)
$580M
$569M
$522M
PP&E (Gross)
$987M
$923M
$815M
Accum. Depreciation
$407M
$354M
$293M
Goodwill
$1.68B
$1.69B
$1.63B
Intangibles
$1.17B
$1.30B
$1.30B
Total Assets
$6.56B
$6.21B
$5.76B
Accounts Payable
$680M
$646M
$469M
Current Liabilities
$1.32B
$1.27B
$1.07B
Capital Leases
$212M
$164M
$159M
Deferred Tax
$157M
$170M
·
Other Non-current Liabilities
$7M
$25M
$26M
Total Liabilities
$3.89B
$3.84B
$4.61B
Long-term Debt
$2.21B
$2.23B
$3.20B
Total Debt
$2.21B
$2.23B
·
Common Stock
$3M
$3M
$3M
Retained Earnings
$-1.29B
$-1.56B
$-1.57B
AOCI
$-8M
$-11M
$-7M
Stockholders' Equity
$2.67B
$2.37B
$1.15B
Liabilities + Equity
$6.56B
$6.21B
$5.76B
Shares Outstanding
334,294,245
334,461,630
281,211,630
Arus Kas15
Metrik
Tren
2025
2024
2023
D&A
$194M
$187M
$197M
Stock-based Comp
$13M
$17M
·
Deferred Tax
$-16M
$-23M
$-20M
Amort. of Intangibles
$99M
$95M
$94M
Other Non-cash
$-152M
$-117M
·
Operating Cash Flow
$317M
$76M
$68M
CapEx
$82M
$103M
$55M
Investing Cash Flow
$-106M
$-235M
$-113M
Debt Issued
$715M
$3.25B
$1.48B
Net Debt Issued
$-23M
$-989M
·
Financing Cash Flow
$-26M
$204M
$-15M
Net Change in Cash
$187M
$45M
$-62M
Taxes Paid
$102M
$102M
$100M
Free Cash Flow
$234M
$-27M
·
Levered FCF
$106M
$-65M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
Operating Margin
9.1%
7.7%
·
Net Margin
4.6%
0.21%
·
Pretax Margin
6.2%
1.6%
·
EBITDA Margin
12.3%
11.3%
·
ROA
4.3%
0.18%
·
ROE
10.7%
0.62%
·
ROIC
8.3%
1.2%
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
Current Ratio
2.2
2.0
·
Quick Ratio
0.7
0.5
·
Debt / Equity
0.8
0.9
·
LT Debt / Equity
0.8
0.9
·
Interest Coverage
3.2
1.4
·
Efisiensi3
Metrik
Tren
2025
2024
2023
Asset Turnover
0.9
0.9
·
Inventory Turnover
6.2
5.8
·
Receivables Turnover
9.8
9.5
·
Per Saham5
Metrik
Tren
2025
2024
2023
Book Value / Share
$7.98
$7.10
·
Revenue / Share
$18.13
$18.07
·
Cash Flow / Share
$0.95
$0.26
·
Cash / Share
$0.87
$0.31
·
EPS (TTM)
$0.83
$0.04
·
Tingkat Pertumbuhan4
Metrik
Tren
2025
2024
2023
Revenue YoY
15.8%
14.8%
10.0%
Revenue CAGR 3Y
13.5%
·
·
EPS YoY
1975.0%
·
·
Net Income YoY
2427.9%
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
Revenue TTM
$6.06B
$5.24B
·
Net Income TTM
$277M
$11M
·
Market Cap
$9.59B
$8.28B
·
Enterprise Value
$11.51B
$10.41B
·
P/E
34.6
619.0
·
P/S
1.6
1.6
·
P/B
3.6
3.5
·
P / Cash Flow
30.3
108.5
·
P / FCF
40.9
-311.3
·
EV / EBITDA
15.5
17.6
·
EV / FCF
49.1
-391.3
·
EV / Revenue
1.9
2.0
·
Earnings Yield
2.9%
0.16%
·
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
Revenue
$1.60B
$1.63B
$1.60B
$1.50B
$1.53B
$1.44B
$1.41B
$1.24B
$1.35B
$1.24B
$1.16B
$1.10B
Cost of Revenue
$1.33B
$1.39B
$1.38B
$1.27B
$1.29B
$1.22B
$1.21B
$1.06B
$1.16B
$1.05B
$1000M
$948M
SG&A Expense
$76M
$72M
$46M
$61M
$76M
$64M
$82M
$63M
$56M
$53M
$55M
$53M
Operating Income
$168M
$143M
$149M
$137M
$136M
$129M
$95M
$98M
$105M
$106M
$80M
$75M
Interest Expense
$41M
$38M
$42M
$45M
$44M
$44M
$47M
$80M
$78M
$78M
$79M
$79M
Other Non-op
·
·
·
·
·
·
·
$-11M
·
·
·
$-4M
Pretax Income
$127M
$105M
$107M
$93M
$92M
$85M
$19M
$17M
$26M
$20M
$744.0K
$-31M
Income Tax
$30M
$25M
$29M
$25M
$24M
$22M
$33M
$211.0K
$21M
$17M
$5M
$-13M
Net Income
$97M
$80M
$79M
$68M
$68M
$63M
$-14M
$16M
$5M
$3M
$-5M
$-18M
EPS (Basic)
$0.30
$0.24
$0.23
$0.21
$0.21
$0.19
$-0.05
$0.06
$0.02
$0.01
$-0.02
$-0.06
EPS (Diluted)
$0.29
$0.24
$0.24
$0.20
$0.20
$0.19
$-0.06
$0.06
$0.02
$0.02
$-0.02
$-0.06
Shares (Basic)
326,261,000
327,257,000
·
328,453,000
328,445,000
328,439,000
·
275,175,000
275,175,000
275,175,000
·
281,211,630,000
Shares (Diluted)
332,310,000
333,363,000
·
334,407,000
334,300,000
334,162,000
·
275,175,000
275,175,000
275,175,000
·
281,211,630,000
EBITDA
$168M
$190M
·
$137M
$136M
$178M
·
$145M
·
·
·
·
Neraca25
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
Cash & Equivalents
$179M
$89M
$290M
$98M
$92M
$141M
$103M
$51M
·
·
·
·
Receivables
$816M
$880M
$654M
$703M
$677M
$733M
$581M
$621M
·
·
·
·
Inventory
$772M
$763M
$828M
$957M
$852M
$876M
$847M
$778M
·
·
·
·
Current Assets
$3.03B
$3.06B
$2.90B
$2.96B
$2.77B
$2.79B
$2.49B
$2.36B
·
·
·
·
PP&E (Net)
$589M
$583M
$580M
$580M
$576M
$578M
$569M
$552M
·
·
·
·
PP&E (Gross)
·
·
$987M
·
·
·
$923M
·
·
·
·
·
Accum. Depreciation
·
·
$407M
·
·
·
$354M
·
·
·
·
·
Goodwill
$1.71B
$1.68B
$1.68B
$1.68B
$1.68B
$1.69B
$1.69B
$1.69B
·
·
$1.63B
·
Intangibles
$1.29B
·
$1.17B
·
·
·
$1.30B
·
·
·
·
·
Total Assets
$6.85B
$6.70B
$6.56B
$6.65B
$6.48B
$6.50B
$6.21B
$6.06B
·
·
·
·
Accounts Payable
$712M
$809M
$680M
$712M
$644M
$739M
$646M
$553M
·
·
·
·
Current Liabilities
$1.42B
$1.44B
$1.32B
$1.36B
$1.29B
$1.40B
$1.27B
$1.12B
·
·
·
·
Capital Leases
$212M
$218M
$212M
$211M
$208M
$162M
$164M
$170M
·
·
·
·
Deferred Tax
$152M
$155M
$157M
·
·
·
$170M
·
·
·
·
·
Other Non-current Liabilities
$5M
$7M
$7M
$19M
$21M
$23M
$25M
$29M
·
·
·
·
Total Liabilities
$4.10B
$4.02B
$3.89B
$4.06B
$3.97B
$4.06B
$3.84B
$4.90B
·
·
·
·
Long-term Debt
$2.33B
$2.21B
$2.21B
$2.33B
$2.32B
$2.34B
$2.23B
$3.42B
·
·
·
·
Total Debt
$2.33B
$2.21B
·
$2.33B
$2.32B
$2.34B
·
$3.42B
·
·
·
·
Common Stock
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
·
·
·
·
Retained Earnings
$-1.11B
$-1.21B
$-1.29B
$-1.36B
$-1.43B
$-1.50B
$-1.56B
$-1.55B
·
·
·
·
Treasury Stock
$101M
$61M
·
·
·
·
·
·
·
·
·
·
AOCI
$-8M
$-8M
$-8M
$-9M
$-8M
$-12M
$-11M
$-15M
·
·
·
·
Stockholders' Equity
$2.75B
$2.69B
$2.67B
$2.58B
$2.51B
$2.44B
$2.37B
$1.16B
·
·
$1.15B
·
Liabilities + Equity
$6.85B
$6.70B
$6.56B
$6.65B
$6.48B
$6.50B
$6.21B
$6.06B
·
·
·
·
Shares Outstanding
330,910,687
332,274,519
334,294,245
334,470,264
334,470,264
334,461,630
334,461,630
281,211,630
·
·
·
·
Arus Kas16
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
D&A
$47M
$46M
$48M
$48M
$49M
$49M
$47M
$47M
$45M
$47M
$49M
$49M
Stock-based Comp
$6M
$3M
$3M
$4M
$4M
$2M
·
·
·
·
·
·
Deferred Tax
$-2M
$-2M
$-15M
$11M
$-6M
$-6M
$-13M
$-2M
$-3M
$-3M
$-6M
·
Amort. of Intangibles
$25M
$24M
$25M
$25M
$25M
$24M
$25M
$24M
$23M
$23M
$24M
$24M
Other Non-cash
·
$-247M
·
·
·
$-132M
·
·
·
·
·
·
Operating Cash Flow
$72M
$-120M
$323M
$15M
$3M
$-24M
$108M
$-14M
$65M
$-84M
$164M
·
CapEx
$21M
$16M
$16M
$19M
$22M
$25M
$33M
$25M
$27M
$18M
·
·
Investing Cash Flow
$-55M
$-14M
$-15M
$-19M
$-32M
$-40M
$-51M
$-139M
$-27M
$-18M
$-19M
·
Debt Issued
$135M
$100M
$170M
$200M
$150M
$195M
$2.48B
$329M
$48M
$388M
$0
·
Net Debt Issued
·
$-6M
·
·
·
$104M
·
·
·
·
·
·
Stock Repurchased
$40M
$60M
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-60M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$73M
$-66M
$-116M
$9M
$-21M
$102M
$-5M
$143M
$-12M
$78M
$-158M
·
Net Change in Cash
$90M
$-201M
$192M
$6M
$-49M
$38M
$51M
$-9M
$26M
$-24M
$-13M
·
Free Cash Flow
·
$-135M
·
·
·
$-49M
·
·
·
·
·
·
Levered FCF
·
$-164M
·
·
·
$-82M
·
·
·
·
·
·
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
Operating Margin
10.5%
8.8%
·
9.2%
8.9%
9.0%
·
7.9%
·
·
·
·
Net Margin
6.1%
4.9%
·
4.5%
4.4%
4.4%
·
1.3%
·
·
·
·
Pretax Margin
8.0%
6.5%
·
6.2%
6.0%
5.9%
·
1.3%
·
·
·
·
EBITDA Margin
10.5%
11.7%
·
9.2%
8.9%
12.4%
·
11.7%
·
·
·
·
ROA
1.5%
1.2%
·
1.1%
2.1%
1.9%
·
0.54%
·
·
·
·
ROE
3.7%
3.1%
·
3.6%
5.4%
5.2%
·
2.8%
·
·
·
·
ROIC
2.5%
2.2%
·
2.1%
2.1%
2.0%
·
2.1%
·
·
·
·
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
Current Ratio
2.1
2.1
·
2.2
2.2
2.0
·
2.1
·
·
·
·
Quick Ratio
0.7
0.7
·
0.6
0.6
0.6
·
0.6
·
·
·
·
Debt / Equity
0.8
0.8
·
0.9
0.9
1.0
·
2.9
·
·
·
·
LT Debt / Equity
0.8
0.8
·
0.9
0.9
0.9
·
2.9
·
·
·
·
Interest Coverage
4.1
3.8
·
3.1
3.1
2.9
·
1.2
·
·
·
·
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
Asset Turnover
0.2
0.2
·
0.2
0.5
0.4
·
0.4
·
·
·
·
Inventory Turnover
1.6
1.7
·
1.5
3.0
2.8
·
2.7
·
·
·
·
Receivables Turnover
2.1
2.0
·
2.3
4.5
3.9
·
4.0
·
·
·
·
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
Book Value / Share
$8.32
$8.09
·
$7.73
$7.51
$7.29
·
$4.14
·
·
·
·
Revenue / Share
$4.81
$4.88
·
$4.48
$4.57
$4.30
·
$0.00
·
·
·
·
Cash Flow / Share
·
$-0.36
·
·
·
$-0.07
·
·
·
·
·
·
Cash / Share
$0.54
$0.27
·
$0.29
$0.27
$0.42
·
$0.18
·
·
·
·
EPS (TTM)
$0.97
$0.88
·
$0.53
$0.39
$0.21
·
$0.08
$-0.04
·
·
·
Valuasi (TTM)11
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
Revenue TTM
$6.32B
$6.25B
·
$5.87B
$5.62B
$5.44B
·
$4.99B
$4.84B
·
·
·
Net Income TTM
$324M
$294M
·
$185M
$133M
$71M
·
$20M
$-14M
$-20M
·
·
Market Cap
$9.90B
$8.58B
·
$9.13B
$10.59B
$8.91B
·
·
·
·
·
·
Enterprise Value
$12.04B
$10.70B
·
$11.36B
$12.81B
$11.11B
·
·
·
·
·
·
P/E
30.8
29.4
·
51.5
81.2
126.9
·
·
·
·
·
·
P/S
1.6
1.4
·
1.6
1.9
1.6
·
·
·
·
·
·
P/B
3.6
3.2
·
3.5
4.2
3.7
·
·
·
·
·
·
P / Tangible Book
·
8.5
·
10.1
12.8
11.8
·
·
·
·
·
·
P / Cash Flow
·
-71.8
·
·
·
-371.5
·
·
·
·
·
·
EV / Revenue
1.9
1.7
·
1.9
2.3
2.0
·
·
·
·
·
·
Earnings Yield
3.2%
3.4%
·
1.9%
1.2%
0.79%
·
·
·
·
·
·
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
Pendapatan
$6.06B
$5.24B
$4.56B
$4.15B
Margin Operasi %
9.1%
7.7%
·
·
Laba Bersih
$277M
$11M
$-35M
$-21M
EPS Dilusian
$0.83
$0.04
$-0.13
$-0.08
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
0.8
0.9
·
·
Rasio Lancar
2.2
2.0
·
·
Rasio Cepat
0.7
0.5
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
$234M
$-27M
·
·
Pemilik institusional (13F)
372 pengaju
· $9.2B 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.
Pemegang372
Nilai yang dipegang$9.2B
Posisi baru98
Posisi yang keluar65
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
98 (-20 vs Kuartal sebelumnya)
65 (+42 vs Kuartal sebelumnya)
134 (-10 vs Kuartal sebelumnya)
100 (+50 vs Kuartal sebelumnya)
+21.4M
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 59 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.