SCOR comScore, Inc. - Common Stock
$6,44
Harga · Mei 19, 2026
Fundamental per Mei 15, 2026
Rentang 52M
$4–$10
35% of range
Peringkat Analis
HOLD
6 analysts
Target Harga
$10
+55% upside
P/E (TTM)
1.5
ROE
-22.3%
Margin Laba Bersih
-2.8%
SCOR Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$6.44
Kapitalisasi Pasar
$97M
P/E (TTM)
1.5
EPS (TTM)
$4.25
Pendapatan (TTM)
$357M
Imbal Hasil Dividen
—
ROE
-22.3%
D/E Utang/Ekuitas
0.0
Rentang 52M
$4 – $10
SCOR 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
$357M
2016-12-31
→
2025-12-31
EPS
$4.25
2016-12-31
→
2025-12-31
Arus Kas Bebas
$22M
2017-12-31
→
2025-12-31
Margin
-2.8%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
SCOR
Median Rekan
P/E (TTM)
1.5
14.8
P/S (TTM)
0.3
0.5
P/B
0.9
1.8
EV / EBITDA
16.7
—
Price / FCF (Harga / FCF)
4.4
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
SCOR
Median Rekan
Operating Margin (Margin Operasi)
1.3%
—
Net Profit Margin (Margin Laba Bersih)
-2.8%
-9.0%
ROA
-2.4%
-2.7%
ROE
-22.3%
-4.7%
ROIC
4.9%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
SCOR
Median Rekan
Debt / Equity (Utang / Ekuitas)
0.0
121.3
Current Ratio (Rasio Lancar)
0.8
1.1
Quick Ratio (Rasio Cepat)
0.7
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
SCOR
Median Rekan
Revenue YoY (Pendapatan YoY)
0.40%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-1.7%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
0.08%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
SCOR
Median Rekan
SCOR Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
JUAL
6 analis
- Beli Kuat 0 0,0%
- Beli 0 0,0%
- Tahan 3 50,0%
- Jual 1 16,7%
- Jual Kuat 2 33,3%
Target Harga 12 Bulan
1 analis · 2026-05-19
Rendah
$10.00
Tinggi
$10.00
Target median
$10.00
+55,3%
Target rata-rata
$10.00
+55,3%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.37%
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $-0.39 | $0.30 | -0.69% |
| 31 Des. 2025 | $6.34 | $1.98 | 4.4% |
| 30 Sep. 2025 | $-0.52 | $0.93 | -1.5% |
| 30 Juni 2025 | $-1.38 | $0.57 | -1.9% |
| 31 Maret 2025 | $-0.90 | $0.72 | -1.6% |
| 31 Des. 2024 | $-0.27 | $0.60 | -0.87% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| SCOR | $97M | 1.5 | 0.40% | -2.8% | -22.3% | — |
| TTGT | $390M | -0.4 | 70.9% | -207.1% | -159.6% | 60.2% |
| NCMI | $363M | -35.4 | 1.0% | -4.4% | -2.7% | — |
| THRY | $265M | 605.0 | -4.8% | 0.04% | 0.14% | 67.9% |
| GOAI | — | — | 82.6% | 47.7% | 102.4% | — |
| FLNT | — | -2.3 | -18.0% | — | — | — |
| MCHX | — | -13.8 | -5.6% | — | — | — |
| CDLX | $63M | -0.6 | -16.2% | -44.4% | -396.5% | — |
| CREX | $27M | -4.4 | 12.5% | -14.5% | -32.5% | 44.9% |
| SWAG | — | — | — | — | — | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $357M | $356M | $371M | $376M | $367M | $356M | $389M | $419M | $404M | $399M | $271M | $329M | |
| Cost of Revenue | $213M | $209M | $206M | $205M | $203M | $181M | $200M | $200M | $194M | $173M | $112M | $97M | |
| R&D Expense | $30M | $33M | $34M | $37M | $39M | $39M | $62M | $77M | $89M | $87M | $53M | $60M | |
| SG&A Expense | $48M | $48M | $51M | $61M | $62M | $56M | $66M | $85M | $75M | $98M | $72M | $63M | |
| Operating Expenses | $353M | $416M | $445M | $451M | $396M | $377M | $699M | · | $699M | $531M | $346M | $344M | |
| Operating Income | $5M | $-60M | $-74M | $-75M | $-29M | $-21M | $-310M | $-139M | $-296M | $-132M | $-75M | $-15M | |
| Other Non-op | $0 | $651.0K | $42.0K | $10M | $-6M | $15M | $2M | $-1M | $15M | $12M | $9.0K | $-1M | |
| Pretax Income | $-8M | $-59M | $-78M | $-65M | $-49M | $-47M | $-340M | $-156M | $-284M | $-121M | $-78M | $-15M | |
| Income Tax | $2M | $924.0K | $2M | $2M | $859.0K | $902.0K | $-1M | $4M | $-3M | $-4M | $484.0K | $-5M | |
| Net Income | $-10M | $-60M | $-79M | $-67M | $-50M | $-48M | $-339M | $-159M | $-281M | $-117M | $-78M | $-10M | |
| EPS (Basic) | $4.30 | $-15.53 | $-19.88 | $-17.71 | $-15.51 | $-0.67 | $-5.33 | · | $-4.90 | $-2.10 | $-2.07 | $-0.29 | |
| EPS (Diluted) | $4.25 | $-15.53 | $-19.88 | $-17.71 | $-15.51 | $-0.67 | $-5.33 | · | $-4.90 | $-2.10 | $-2.07 | $-0.29 | |
| Shares (Basic) | 5,247,356 | 5,014,049 | 4,811,233 | 4,634,178 | 4,040,102 | 71,181,496 | 63,590,882 | · | 57,485,755 | 55,728,090 | 37,879,091 | 33,689,660 | |
| Shares (Diluted) | 5,307,608 | 5,014,049 | 4,811,233 | 4,634,178 | 4,040,102 | 71,181,496 | 63,590,882 | · | 57,485,755 | 55,728,090 | 37,879,091 | 33,689,660 | |
| EBITDA | $5M | $-60M | $-74M | $-75M | $-29M | $-21M | · | $-139M | $-296M | · | · | · |
Neraca 29
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $24M | $30M | $23M | $20M | $22M | $31M | $47M | $44M | $38M | $84M | $147M | $43M | |
| Short-term Investments | · | · | · | · | · | · | · | · | $0 | $28M | · | · | |
| Receivables | $57M | $64M | $64M | $68M | $72M | $69M | $72M | $76M | $82M | $96M | · | $98M | |
| Prepaid Expense | $12M | $10M | $11M | $16M | $15M | $17M | $15M | $20M | $15M | $19M | · | $11M | |
| Current Assets | $96M | $108M | $98M | $105M | $109M | $137M | $154M | $146M | $180M | $232M | · | $179M | |
| PP&E (Net) | · | · | · | · | · | $31M | $32M | $27M | $29M | $42M | · | $42M | |
| PP&E (Gross) | · | · | · | · | · | · | · | $148M | $136M | $133M | · | $106M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $121M | $107M | $91M | · | $63M | |
| Goodwill | $249M | $246M | $310M | $388M | $436M | $418M | $416M | $641M | $642M | $640M | $109M | $104M | |
| Intangibles | $3M | $5M | $8M | $13M | $40M | $52M | $80M | $127M | $160M | $194M | · | $16M | |
| Other Non-current Assets | $5M | $8M | $12M | $11M | $10M | $8M | $3M | $9M | $7M | $7M | · | $1M | |
| Total Assets | $408M | $430M | $491M | $581M | $663M | $678M | $724M | $954M | $1.02B | $1.12B | · | $354M | |
| Accounts Payable | $17M | $16M | $31M | $29M | $24M | $37M | $45M | $30M | $28M | $7M | · | $3M | |
| Accrued Liabilities | $45M | $35M | $34M | $43M | $45M | $48M | $56M | $58M | $86M | $53M | · | $37M | |
| Short-term Debt | · | · | · | · | $0 | $13M | $0 | · | · | · | · | · | |
| Current Liabilities | $123M | $131M | $183M | $165M | $165M | $184M | $190M | $169M | $250M | $176M | · | $152M | |
| Capital Leases | $6M | $15M | $23M | $30M | $36M | $36M | $42M | $1M | $2M | $8M | · | $13M | |
| Deferred Tax | $2M | $891.0K | $1M | $2M | $2M | $627.0K | $287.0K | $6M | $4M | $8M | · | $1M | |
| Other Non-current Liabilities | · | $10M | $8M | $11M | $17M | $24M | $13M | $14M | $10M | $13M | · | $1M | |
| Total Liabilities | $207M | $231M | $247M | $249M | $252M | $449M | $465M | $403M | $366M | $216M | · | $179M | |
| Long-term Debt | $42M | $41M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $2M | $41M | · | · | $0 | $13M | · | · | · | · | · | · | |
| Common Stock | $15.0K | $5.0K | $5.0K | $5.0K | $90.0K | $73.0K | $70.0K | $59.0K | $60.0K | $60.0K | · | $36.0K | |
| Retained Earnings | $-1.43B | $-1.47B | $-1.40B | $-1.30B | $-1.22B | $-1.16B | $-1.11B | $-769M | $-609M | $-328M | · | $-133M | |
| Treasury Stock | $230M | $230M | $230M | $230M | $230M | $230M | $230M | $230M | $136M | $136M | · | $50M | |
| AOCI | $-10M | $-18M | $-14M | $-16M | $-12M | $-7M | $-12M | $-11M | $-6M | $-12M | · | $-6M | |
| Stockholders' Equity | $111M | $-8M | $56M | $144M | $223M | $229M | $259M | $552M | $656M | $905M | $262M | $133M | |
| Liabilities + Equity | $408M | $430M | $491M | $581M | $663M | $678M | $724M | $954M | $1.02B | $1.12B | · | $354M | |
| Shares Outstanding | 14,876,139 | 4,890,575 | 4,755,141 | 4,605,247 | 4,520,364 | 3,646,927 | 70,065,130 | 59,389,830 | 57,289,047 | 57,172,597 | · | 34,174,466 |
Arus Kas 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $3M | $3M | $5M | $8M | $14M | $10M | $17M | $38M | $17M | $46M | $47M | $42M | |
| Deferred Tax | $818.0K | $-841.0K | $-35.0K | $-475.0K | $-2M | $10.0K | $-4M | $2M | $-3M | $-4M | $-121.0K | $-13M | |
| Amort. of Intangibles | $3M | $3M | $5M | $27M | $25M | $27M | $30M | $33M | $35M | $32M | $9M | $7M | |
| Restructuring | $0 | $1M | $6M | $6M | $0 | $0 | $3M | $12M | $11M | $0 | $0 | · | |
| Operating Cash Flow | $23M | $18M | $29M | $35M | $10M | $717.0K | $-5M | $-73M | $-56M | $-56M | $59M | $49M | |
| CapEx | $956.0K | $813.0K | $2M | $1M | $803.0K | $477.0K | $3M | $4M | $10M | $7M | $4M | $8M | |
| Investing Cash Flow | $-23M | $-24M | $-24M | $-18M | $-15M | $-16M | $-10M | $-14M | $18M | $48M | $-17M | $-12M | |
| Stock Issued | · | · | · | · | · | · | · | · | $0 | $0 | $205M | · | |
| Stock Repurchased | · | · | · | · | · | · | · | · | $2M | $18M | $28M | $16M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | $-2M | · | · | · | |
| Dividends Paid | · | · | · | · | $8M | · | · | · | · | · | · | · | |
| Financing Cash Flow | $-7M | $18M | $-3M | $-18M | $-22M | $-2M | $32M | $93M | $-8M | $-51M | $63M | $-59M | |
| Net Change in Cash | $-7M | $11M | $2M | $-2M | $-28M | $-16M | $17M | $5M | $-43M | $-59M | $104M | $-25M | |
| Taxes Paid | $768.0K | $1M | $2M | $2M | $2M | $1M | $1M | $1M | $497.0K | $2M | $2M | $2M | |
| Free Cash Flow | $22M | $17M | $27M | $34M | $9M | $240.0K | · | $-77M | $-67M | · | · | · |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | 1.3% | -16.7% | -19.8% | -19.9% | -7.9% | -6.0% | · | -33.1% | -73.2% | · | · | · | |
| Net Margin | -2.8% | -16.9% | -21.4% | -17.7% | -13.6% | -13.5% | · | -38.0% | -69.7% | · | · | · | |
| Pretax Margin | -2.3% | -16.7% | -21.0% | -17.2% | -13.4% | -13.2% | · | -37.1% | -70.4% | · | · | · | |
| EBITDA Margin | 1.3% | -16.7% | -19.8% | -19.9% | -7.9% | -6.0% | · | -33.1% | -73.2% | · | · | · | |
| ROA | -2.4% | -13.1% | -14.8% | -10.7% | -7.5% | -6.8% | · | -16.1% | -26.3% | · | · | · | |
| ROE | -22.3% | 1095.5% | -112.0% | -46.5% | -23.8% | -20.7% | · | -28.4% | -36.0% | · | · | · | |
| ROIC | 4.9% | -183.4% | -133.8% | -53.3% | -13.2% | -9.0% | · | -25.8% | -44.6% | · | · | · |
Likuiditas & Solvabilitas 4
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.8 | 0.5 | 0.6 | 0.7 | 0.7 | · | 0.9 | 0.7 | · | · | · | |
| Quick Ratio | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 | 0.5 | · | 0.7 | 0.5 | · | · | · | |
| Debt / Equity | 0.0 | -5.0 | · | · | 0.0 | 0.1 | · | · | · | · | · | · | |
| LT Debt / Equity | · | -4.9 | · | · | · | · | · | · | · | · | · | · |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | · | 0.4 | 0.4 | · | · | · | |
| Receivables Turnover | 5.9 | 5.6 | 5.6 | 5.4 | 5.2 | 5.0 | · | 5.3 | 4.5 | · | · | · |
Tingkat Pertumbuhan 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 0.40% | -4.1% | -1.4% | 2.6% | 3.1% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -1.7% | -1.0% | 1.4% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 0.08% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $357M | $356M | $371M | $376M | $367M | $356M | $389M | $419M | $404M | · | · | $329M | |
| Net Income TTM | $-10M | $-60M | $-79M | $-67M | $-50M | $-48M | $-339M | $-159M | $-281M | · | · | $-10M | |
| Market Cap | $97M | $29M | $79M | $2.14B | $6.04B | $3.63B | · | $17.14B | $32.65B | · | · | · | |
| Enterprise Value | $75M | $40M | · | · | $6.02B | $3.61B | · | · | · | · | · | · | |
| P/E | 1.5 | -0.4 | -0.8 | -1.3 | -4.3 | -74.3 | -18.5 | -79.7 | -116.3 | · | · | -3202.1 | |
| P/S | 0.3 | 0.1 | 0.2 | 5.7 | 16.5 | 10.2 | · | 40.9 | 80.9 | · | · | · | |
| P/B | 0.9 | -3.5 | 1.4 | 14.8 | 27.1 | 15.9 | · | 31.1 | 49.7 | · | · | · | |
| P / Cash Flow | 4.3 | 1.6 | 2.7 | 61.2 | 612.7 | 5066.0 | · | -236.2 | -578.9 | · | · | · | |
| P / FCF | 4.4 | 1.7 | 2.9 | 63.2 | 667.1 | 15134.7 | · | -223.2 | -490.4 | · | · | · | |
| EV / EBITDA | 16.7 | -0.7 | · | · | -208.5 | -169.9 | · | · | · | · | · | · | |
| EV / FCF | 3.5 | 2.3 | · | · | 664.7 | 15057.7 | · | · | · | · | · | · | |
| EV / Revenue | 0.2 | 0.1 | · | · | 16.4 | 10.2 | · | · | · | · | · | · | |
| Dividend Yield | · | · | · | · | 0.13% | · | · | · | · | · | · | · | |
| Earnings Yield | 65.4% | -265.9% | -119.0% | -76.3% | -23.2% | -1.4% | -5.4% | -1.2% | -0.86% | · | · | -0.03% | |
| Payout Ratio | · | · | · | · | -15.8% | · | · | · | · | · | · | · | |
| Annual Payout | · | · | · | · | $8M | · | · | · | · | · | · | · |
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 | $85M | $93M | $89M | $89M | $86M | $95M | $88M | $86M | $87M | $95M | $91M | $94M | $92M | $98M | $93M | $91M | |
| Cost of Revenue | $53M | $55M | $53M | $53M | $52M | $55M | $52M | $52M | $50M | $50M | $50M | $53M | $52M | $49M | $52M | $51M | |
| R&D Expense | $8M | $7M | $7M | $8M | $8M | $9M | $7M | $8M | $9M | $8M | $8M | $9M | $9M | $9M | $9M | $10M | |
| SG&A Expense | $13M | $10M | $12M | $13M | $12M | $12M | $11M | $11M | $13M | $11M | $13M | $13M | $14M | $13M | $13M | $17M | |
| Operating Expenses | $90M | $87M | $87M | $91M | $88M | $91M | $148M | $88M | $89M | $120M | $89M | $141M | $95M | $95M | $149M | $103M | |
| Operating Income | $-5M | $7M | $2M | $-2M | $-2M | $4M | $-60M | $-2M | $-2M | $-24M | $2M | $-47M | $-4M | $3M | $-56M | $-11M | |
| Other Non-op | · | $0 | $0 | $0 | $0 | $0 | $0 | $376.0K | $275.0K | $-383.0K | $628.0K | $2M | $-2M | $1M | $1M | $5M | |
| Pretax Income | $-5M | $4M | $142.0K | $-7M | $-6M | $6M | $-62M | $-2M | $-1M | $-27M | $3M | $-46M | $-7M | $-74.0K | $-52M | $-4M | |
| Income Tax | $856.0K | $1M | $-311.0K | $2M | $-2M | $3M | $-2M | $-536.0K | $-157.0K | $970.0K | $741.0K | $-1M | $1M | $-221.0K | $-86.0K | $648.0K | |
| Net Income | $-6M | $3M | $453.0K | $-9M | $-4M | $3M | $-61M | $-2M | $-1M | $-28M | $3M | $-45M | $-9M | $147.0K | $-52M | $-5M | |
| EPS (Basic) | $-0.41 | $9.55 | $-0.86 | $-2.73 | $-1.66 | $-0.47 | $-12.79 | $-1.19 | $-1.08 | $-6.67 | $-0.34 | $-10.21 | $-2.66 | $-16.87 | $-0.60 | $-0.10 | |
| EPS (Diluted) | $-0.41 | $9.50 | $-0.86 | $-2.73 | $-1.66 | $-0.47 | $-12.79 | $-1.19 | $-1.08 | $-6.67 | $-0.34 | $-10.21 | $-2.66 | $-16.87 | $-0.60 | $-0.10 | |
| Shares (Basic) | 15,140,260 | -10,208,089 | 5,252,039 | 5,114,830 | 5,088,576 | -9,970,983 | 5,098,415 | 4,991,496 | 4,895,121 | -9,543,170 | 4,885,459 | 4,776,431 | 4,692,513 | -272,804,822 | 93,347,017 | 92,405,250 | |
| Shares (Diluted) | 15,140,260 | -10,147,837 | 5,252,039 | 5,114,830 | 5,088,576 | -9,970,983 | 5,098,415 | 4,991,496 | 4,895,121 | -9,543,170 | 4,885,459 | 4,776,431 | 4,692,513 | -272,804,822 | 93,347,017 | 92,405,250 | |
| EBITDA | $-5M | · | $2M | $-2M | $-2M | · | $-60M | $-2M | $-2M | · | $2M | $-47M | $-4M | · | $-56M | $-11M |
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 | $22M | $24M | $27M | $26M | $31M | $30M | $20M | $15M | $19M | $23M | $30M | $23M | $20M | $20M | $25M | $20M | |
| Receivables | $56M | $57M | $51M | $54M | $51M | $64M | $55M | $54M | $56M | · | $46M | $54M | $63M | · | $48M | $57M | |
| Prepaid Expense | $12M | $12M | $11M | $12M | $14M | $10M | $10M | $12M | $13M | · | $14M | $14M | $16M | · | $15M | $15M | |
| Current Assets | $92M | $96M | $92M | $96M | $99M | $108M | $85M | $81M | $88M | · | $91M | $91M | $99M | · | $89M | $91M | |
| Goodwill | $248M | $249M | $249M | $248M | $247M | $246M | $247M | $310M | $310M | $310M | $344M | $344M | $388M | $388M | $386M | $434M | |
| Intangibles | $2M | $3M | $3M | $4M | $4M | $5M | $6M | $7M | $7M | · | $9M | $10M | $11M | · | $20M | $26M | |
| Other Non-current Assets | $4M | $5M | $6M | $7M | $8M | $8M | $8M | $10M | $12M | · | $12M | $10M | $11M | · | $12M | $11M | |
| Total Assets | $400M | $408M | $407M | $416M | $422M | $430M | $412M | $474M | $478M | · | $519M | $519M | $574M | · | $571M | $628M | |
| Accounts Payable | $22M | $17M | $16M | $15M | $15M | $16M | $34M | $32M | $29M | · | $32M | $31M | $34M | · | $29M | $33M | |
| Accrued Liabilities | $45M | $45M | $41M | $42M | $37M | $35M | $29M | $31M | $33M | · | $36M | $38M | $36M | · | $42M | $37M | |
| Current Liabilities | $134M | $123M | $142M | $140M | $134M | $131M | $144M | $175M | $177M | · | $179M | $178M | $168M | · | $156M | $153M | |
| Capital Leases | $4M | $6M | $9M | $11M | $13M | $15M | $17M | $18M | $20M | · | $25M | $27M | $29M | · | $31M | $32M | |
| Deferred Tax | $2M | $2M | $1M | $1M | $892.0K | $891.0K | $0 | $970.0K | $1M | · | $2M | $1M | $3M | · | $2M | $3M | |
| Other Non-current Liabilities | · | · | $8M | $10M | $9M | · | $11M | $12M | $6M | · | $9M | $7M | $7M | · | $13M | $13M | |
| Total Liabilities | $206M | $207M | $226M | $230M | $228M | $231M | $208M | $240M | $238M | · | $245M | $243M | $249M | · | $241M | $239M | |
| Long-term Debt | $37M | $42M | $41M | $41M | $41M | $41M | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | $36M | · | $41M | $41M | $41M | · | · | · | · | · | · | · | · | · | · | · | |
| Common Stock | $15.0K | $15.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | $5.0K | · | $95.0K | $95.0K | $92.0K | · | $92.0K | $92.0K | |
| Retained Earnings | $-1.44B | $-1.43B | $-1.50B | $-1.50B | $-1.48B | $-1.47B | $-1.47B | $-1.41B | $-1.40B | · | $-1.36B | $-1.36B | $-1.31B | · | $-1.30B | $-1.24B | |
| Treasury Stock | $230M | $230M | $230M | $230M | $230M | $230M | $230M | $230M | $230M | · | $230M | $230M | $230M | · | $230M | $230M | |
| AOCI | $-12M | $-10M | $-10M | $-10M | $-15M | $-18M | $-13M | $-16M | $-16M | · | $-17M | $-15M | $-14M | · | $-22M | $-17M | |
| Stockholders' Equity | $105M | $111M | $-26M | $-22M | $-13M | $-8M | $-3M | $46M | $51M | $56M | $86M | $89M | $137M | $144M | $142M | $202M | |
| Liabilities + Equity | $400M | $408M | $407M | $416M | $422M | $430M | $412M | $474M | $478M | · | $519M | $519M | $574M | · | $571M | $628M | |
| Shares Outstanding | 15,023,514 | 14,876,139 | 5,015,664 | 5,014,780 | 4,913,086 | 4,890,575 | 4,890,548 | 4,889,637 | 4,760,231 | 4,755,141 | 95,086,334 | 95,086,334 | 92,359,528 | 4,605,247 | 92,009,609 | 91,773,392 |
Arus Kas 10
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Stock-based Comp | $825.0K | $-206.0K | $377.0K | $2M | $738.0K | $924.0K | $-122.0K | $1M | $1M | $716.0K | $1M | $2M | $1M | $964.0K | $1M | $3M | |
| Deferred Tax | $397.0K | $298.0K | $-18.0K | $2M | $-1M | $1M | $-2M | $-233.0K | $-132.0K | $26.0K | $614.0K | $-1M | $566.0K | $-385.0K | $-871.0K | $268.0K | |
| Amort. of Intangibles | $632.0K | $632.0K | $633.0K | $632.0K | $632.0K | $692.0K | $764.0K | $800.0K | $801.0K | $801.0K | $800.0K | $801.0K | $3M | $7M | $7M | $7M | |
| Restructuring | · | $0 | $0 | $0 | $0 | $59.0K | $15.0K | $493.0K | $460.0K | $779.0K | $353.0K | $4M | $998.0K | $26.0K | $6M | $0 | |
| Operating Cash Flow | $12M | $3M | $9M | $932.0K | $9M | $-10M | $13M | $9M | $7M | $-1M | $14M | $9M | $7M | $-2M | $12M | $12M | |
| CapEx | $76.0K | $307.0K | $125.0K | $145.0K | $379.0K | $234.0K | $123.0K | $193.0K | $263.0K | $340.0K | $118.0K | $635.0K | $487.0K | $314.0K | $154.0K | $322.0K | |
| Investing Cash Flow | $-6M | $-6M | $-6M | $-6M | $-6M | $-5M | $-7M | $-6M | $-6M | $-6M | $-6M | $-6M | $-6M | $-5M | $-5M | $-4M | |
| Financing Cash Flow | $-8M | $-459.0K | $-2M | $-2M | $-3M | $30M | $-1M | $-7M | $-4M | $-744.0K | $-471.0K | $-523.0K | $-2M | $-555.0K | $-588.0K | $-16M | |
| Net Change in Cash | $-2M | $-3M | $357.0K | $-5M | $1M | $13M | $5M | $-4M | $-4M | $-7M | $7M | $2M | $230.0K | $-5M | $5M | $-10M | |
| Free Cash Flow | $12M | · | · | · | $9M | · | · | · | $7M | · | · | · | $7M | · | · | · |
Profitabilitas 7
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | -5.3% | · | 1.9% | -1.9% | -2.4% | · | -67.4% | -2.2% | -2.2% | · | 2.3% | -50.6% | -4.2% | · | -60.8% | -12.4% | |
| Net Margin | -7.3% | · | 0.51% | -10.6% | -4.7% | · | -68.5% | -2.0% | -1.2% | · | 2.9% | -47.9% | -9.5% | · | -56.5% | -5.5% | |
| Pretax Margin | -6.3% | · | 0.16% | -7.9% | -6.5% | · | -70.4% | -2.6% | -1.4% | · | 3.7% | -49.4% | -8.1% | · | -56.5% | -4.8% | |
| EBITDA Margin | -5.3% | · | 1.9% | -1.9% | -2.4% | · | -67.4% | -2.2% | -2.2% | · | 2.3% | -50.6% | -4.2% | · | -60.8% | -12.4% | |
| ROA | -1.5% | · | 0.11% | -2.1% | -0.89% | · | -13.0% | -0.34% | -0.20% | · | 0.48% | -7.8% | -1.4% | · | -8.7% | -0.80% | |
| ROE | -13.7% | · | -3.1% | -78.5% | -21.1% | · | -146.4% | -2.5% | -1.1% | · | 2.3% | -30.9% | -5.0% | · | -30.9% | -2.5% | |
| ROIC | -3.7% | · | 35.8% | -11.5% | -5.3% | · | 2121.8% | -3.2% | -3.2% | · | 1.9% | -51.8% | -3.2% | · | -39.7% | -6.4% |
Likuiditas & Solvabilitas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.7 | · | 0.6 | 0.7 | 0.7 | · | 0.6 | 0.5 | 0.5 | · | 0.5 | 0.5 | 0.6 | · | 0.6 | 0.6 | |
| Quick Ratio | 0.6 | · | 0.5 | 0.6 | 0.6 | · | 0.5 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.5 | 0.5 | |
| Debt / Equity | 0.3 | · | -1.6 | -1.9 | -3.1 | · | · | · | · | · | · | · | · | · | · | · | |
| LT Debt / Equity | 0.3 | · | -1.5 | -1.8 | -3.0 | · | · | · | · | · | · | · | · | · | · | · |
Efisiensi 2
| 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 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | 0.2 | 0.1 | · | 0.2 | 0.1 | |
| Receivables Turnover | 1.6 | · | 1.7 | 1.7 | 1.6 | · | 1.7 | 1.6 | 1.5 | · | 1.9 | 1.7 | 1.4 | · | 1.4 | 1.5 |
Valuasi (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $349M | · | $352M | $349M | $347M | · | $352M | $357M | $363M | · | $369M | $369M | $370M | · | $371M | $366M | |
| Net Income TTM | $-19M | · | $-74M | $-76M | $-67M | · | $-61M | $-45M | $-52M | · | $-103M | $-111M | $-75M | · | $-65M | $-31M | |
| Market Cap | $104M | · | $44M | $24M | $34M | · | $33M | $69M | $73M | · | $1.16B | $1.54B | $2.27B | · | $3.04B | $3.78B | |
| Enterprise Value | $119M | · | $59M | $40M | $44M | · | · | · | · | · | · | · | · | · | · | · | |
| P/E | -1.2 | · | -0.5 | -0.3 | -0.4 | · | -0.4 | -1.1 | -1.1 | · | -0.9 | -1.2 | -7.0 | · | -38.4 | -76.3 | |
| P/S | 0.3 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.2 | 0.2 | · | 3.1 | 4.2 | 6.1 | · | 8.2 | 10.3 | |
| P/B | 1.0 | · | -1.7 | -1.1 | -2.5 | · | -12.1 | 1.5 | 1.4 | · | 13.6 | 17.4 | 16.6 | · | 21.4 | 18.7 | |
| P / Cash Flow | 8.3 | · | · | · | 3.7 | · | · | · | 10.7 | · | · | · | 313.3 | · | · | · | |
| P / FCF | 8.4 | · | · | · | 3.9 | · | · | · | 11.1 | · | · | · | 335.9 | · | · | · | |
| EV / EBITDA | -26.3 | · | 34.3 | -23.5 | -21.3 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / FCF | 9.6 | · | · | · | 5.1 | · | · | · | · | · | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | · | 0.2 | 0.1 | 0.1 | · | · | · | · | · | · | · | · | · | · | · | |
| Earnings Yield | -81.6% | · | -206.6% | -381.1% | -243.4% | · | -226.8% | -90.3% | -92.8% | · | -113.2% | -83.8% | -14.2% | · | -2.6% | -1.3% |
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 | 2021-12-31 | |
|---|---|---|---|---|---|
| Pendapatan | $357M | $356M | $371M | $376M | $367M |
| Margin Operasi % | 1.3% | -16.7% | -19.8% | -19.9% | -7.9% |
| Laba Bersih | $-10M | $-60M | $-79M | $-67M | $-50M |
| EPS Dilusian | $4.25 | $-15.53 | $-19.88 | $-17.71 | $-15.51 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | 0.0 | -5.0 | — | — | 0.0 |
| Rasio Lancar | 0.8 | 0.8 | 0.5 | 0.6 | 0.7 |
| Rasio Cepat | 0.7 | 0.7 | 0.5 | 0.5 | 0.6 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $22M | $17M | $27M | $34M | $9M |
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.