Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$808.8K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi8
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$451M
$648M
$597M
$511M
$390M
$23M
Pretax Income
$-652M
$23M
$71M
$69M
$-19M
$-774M
Income Tax
$69M
$8M
$-42M
$-2M
$304.0K
·
Net Income
$806M
$13M
$69M
$71M
$-5M
$-774M
EPS (Basic)
·
·
$16.08
·
·
·
EPS (Diluted)
·
$1.12
$5.15
·
·
·
Shares (Basic)
·
·
4,633,926
·
·
·
Shares (Diluted)
·
10,457,132
9,943,873
·
·
·
Neraca25
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$103M
$243M
$125M
$252M
$490M
·
Receivables
$31M
$48M
$58M
$37M
$36M
·
Inventory
$18M
$20M
$21M
$13M
$12M
·
Prepaid Expense
$26M
$33M
$34M
$30M
$73M
$80M
Other Current Assets
$4M
$5M
$93.0K
$569.0K
$5M
·
Current Assets
$178M
$345M
$246M
$332M
$610M
·
PP&E (Net)
$12M
$13M
$10M
$10M
$1M
·
PP&E (Gross)
$18M
$16M
$12M
$11M
$1M
·
Accum. Depreciation
$5M
$3M
$2M
$596.0K
$50.0K
·
Goodwill
$284M
$943M
$947M
$715M
$718M
·
Intangibles
$142M
$233M
$241M
$82M
$79M
$107M
Total Assets
$637M
$1.64B
$1.55B
$1.15B
$1.41B
·
Accounts Payable
$153M
$233M
$258M
$161M
$191M
·
Accrued Liabilities
$126M
$165M
$192M
$182M
$281M
·
Current Liabilities
$303M
$426M
$488M
$378M
$497M
·
Other Non-current Liabilities
$19M
$37M
$29M
$13M
$26M
·
Total Liabilities
$722M
$1.02B
$963M
·
·
·
Long-term Debt
$383M
$385M
$265M
$265M
$460M
$871M
Paid-in Capital
$1.37B
$1.27B
$1.10B
$664M
$182M
·
Retained Earnings
$-1.36B
$-930M
$-940M
$-1.01B
$-1.04B
·
Treasury Stock
$94M
$76M
$53M
$32M
$0
·
AOCI
$173.0K
$-880.0K
$747.0K
$0
·
·
Stockholders' Equity
$-85M
$261M
$105M
$-383M
$-861M
$-272M
Liabilities + Equity
$637M
$1.64B
$1.55B
$1.15B
$1.41B
·
Shares Outstanding
·
208,170,326
210,100,814
196,268,297
197,291,871
100
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$49M
$44M
$17M
$8M
$2M
$48M
Stock-based Comp
$37M
$50M
$28M
$19M
$6M
$4M
Deferred Tax
$75M
$1M
$-45M
$-2M
$0
·
Amort. of Intangibles
$47M
$42M
$16M
$7M
$2M
$47M
Operating Cash Flow
$-92M
$54M
$147M
$14M
$176M
$-34M
CapEx
$2M
$4M
$895.0K
$4M
$1M
$341.0K
Investing Cash Flow
$-20M
$-27M
$-226M
$-15M
$-9M
$-8M
Stock Repurchased
$18M
$23M
$20M
$32M
$0
·
Net Stock Activity
$-18M
$-23M
$-20M
·
·
·
Financing Cash Flow
$-29M
$86M
$-43M
$-236M
$38M
$246M
Net Change in Cash
$-141M
$112M
$-120M
$-238M
$204M
$204M
Taxes Paid
$6M
$5M
$4M
$0
$0
·
Free Cash Flow
$-94M
$50M
$146M
·
$219M
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
178.9%
2.1%
11.6%
·
-4.9%
·
Pretax Margin
-144.8%
3.5%
11.9%
·
-4.8%
·
ROA
70.9%
0.84%
5.1%
·
·
·
ROE
916.1%
7.3%
-50.0%
·
·
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
Current Ratio
0.6
0.8
0.5
·
·
·
Quick Ratio
0.4
0.7
0.4
·
·
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.4
0.4
0.4
·
·
·
Receivables Turnover
11.4
12.1
12.6
·
·
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
·
$1.25
$0.50
·
·
·
Cash / Share
·
$1.17
$0.60
·
·
·
EPS (TTM)
·
$1.12
$5.15
·
·
·
Tingkat Pertumbuhan6
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
-30.5%
8.5%
16.9%
31.2%
1573.8%
·
Revenue CAGR 3Y
-4.1%
18.5%
194.9%
·
·
·
Revenue CAGR 5Y
80.9%
·
·
·
·
·
EPS YoY
·
-78.2%
·
·
·
·
Net Income YoY
5903.2%
-80.7%
-1.9%
·
·
·
Net Income CAGR 3Y
125.0%
·
·
·
·
·
Valuasi (TTM)9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$451M
$648M
$597M
$511M
$390M
·
Net Income TTM
$806M
$13M
$69M
$71M
$-5M
·
Market Cap
·
$74M
$212M
·
$558M
·
P/E
·
0.3
0.2
·
·
·
P/S
·
0.1
0.4
·
1.4
·
P/B
·
0.3
2.0
·
·
·
P / Cash Flow
·
1.4
1.4
·
2.5
·
P / FCF
·
1.5
1.4
·
2.6
·
Earnings Yield
·
315.5%
509.9%
·
·
·
Laporan Laba Rugi13
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Revenue
$104M
$97M
$105M
$114M
$134M
$165M
$153M
$170M
$160M
$154M
$139M
$137M
$131M
$130M
$111M
$140M
SG&A Expense
·
·
·
·
·
·
·
·
·
·
·
·
$30M
$36M
$29M
$43M
Operating Income
·
·
·
·
·
·
·
·
·
·
·
·
$22M
$18M
$14M
$15M
Interest Expense
·
·
·
·
·
·
·
·
·
·
·
·
$3M
$3M
$4M
$17M
Other Non-op
·
·
·
·
·
·
·
·
·
·
·
·
$65.0K
$9M
·
$0
Pretax Income
·
·
·
·
·
·
·
·
·
·
·
·
$19M
$24M
$3M
$-2M
Income Tax
·
·
·
·
·
·
·
·
·
·
·
·
$118.0K
$0
$76.0K
$0
Net Income
$-14M
$1.18B
$-30M
$-335M
$-11M
$-10M
$11M
$-437.0K
$13M
$18M
$14M
$12M
$8M
$10M
$1M
$0
EPS (Basic)
·
·
·
·
·
·
·
·
·
·
·
·
$0.09
$0.12
$0.02
·
EPS (Diluted)
·
·
·
·
·
·
·
·
·
·
·
·
$0.09
$0.12
$0.02
·
Shares (Basic)
·
·
·
·
·
·
·
·
·
·
·
77,410,820
81,996,447
79,256,354
79,151,929
·
Shares (Diluted)
·
·
·
·
·
·
·
·
·
·
·
·
82,023,463
79,259,017
198,414,147
·
EBITDA
·
·
·
·
·
·
·
·
·
·
·
·
$22M
$18M
$14M
·
Neraca24
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Cash & Equivalents
$137M
$103M
$145M
$153M
$199M
$243M
$202M
$234M
$154M
$269M
$306M
$303M
$274M
$288M
$314M
·
Receivables
$45M
$31M
$38M
$50M
$57M
$48M
$65M
$69M
$70M
$65M
$46M
$47M
$40M
$44M
$54M
·
Inventory
$27M
$18M
$24M
$33M
$28M
$20M
$22M
$30M
$30M
$22M
$28M
$24M
$14M
$21M
$18M
·
Prepaid Expense
$39M
$26M
$26M
$29M
$35M
$33M
$30M
$32M
$37M
$49M
$47M
$33M
$35M
$59M
$76M
$97M
Other Current Assets
$14M
$4M
$3M
$3M
$5M
$5M
$415.0K
$949.0K
$1M
$395.0K
$660.0K
$768.0K
$191.0K
$283.0K
$6M
·
Current Assets
$249M
$178M
$234M
$265M
$320M
$345M
$326M
$371M
$297M
$406M
$428M
$408M
$364M
$413M
$462M
·
PP&E (Net)
$11M
$12M
$13M
$13M
$14M
$13M
$10M
$10M
$10M
$10M
$10M
$10M
$9M
$3M
$2M
·
PP&E (Gross)
·
$18M
·
·
·
$16M
·
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
$5M
·
·
·
$3M
·
·
·
·
·
·
·
·
·
·
Goodwill
$283M
$284M
$649M
$649M
$945M
$943M
$947M
$942M
$944M
$760M
$715M
$715M
$715M
$715M
$718M
·
Intangibles
$124M
$142M
$189M
$198M
$228M
$233M
$225M
$227M
$234M
$114M
$82M
$82M
$82M
$80M
$80M
·
Total Assets
$689M
$637M
$1.11B
$1.15B
$1.61B
$1.64B
$1.61B
$1.65B
$1.59B
$1.39B
$1.32B
$1.23B
$1.18B
$1.22B
$1.27B
·
Accounts Payable
$231M
$153M
$199M
$204M
$226M
$233M
$224M
$267M
$307M
$219M
$204M
$218M
$165M
$191M
$236M
·
Accrued Liabilities
$126M
$126M
$127M
$139M
$163M
$165M
$160M
$169M
$181M
$197M
$192M
$184M
$204M
$246M
·
·
Current Liabilities
$379M
$303M
$348M
$367M
$416M
$426M
$413M
$470M
$525M
$454M
$429M
$431M
$405M
$473M
$540M
·
Other Non-current Liabilities
$18M
$19M
$22M
$33M
$29M
$37M
$23M
$26M
$28M
$30M
$21M
$13M
$16M
$17M
$27M
·
Total Liabilities
$794M
$722M
$772M
$803M
$999M
$1.02B
·
·
·
·
·
·
·
·
·
·
Long-term Debt
$382M
$383M
$384M
$385M
$386M
$385M
$386M
$387M
$264M
$266M
$264M
$264M
$265M
$266M
$266M
·
Paid-in Capital
$1.38B
$1.37B
$1.45B
$1.38B
$1.40B
$1.27B
$1.33B
$1.16B
$1.13B
$885M
$718M
$645M
$602M
$606M
$166M
·
Retained Earnings
$-1.39B
$-1.36B
$-1.08B
$-1.08B
$-936M
$-930M
$-929M
$-935M
$-934M
$-965M
$-971M
$-1.00B
$-1.02B
$-1.03B
$-1.04B
·
Treasury Stock
$94M
$94M
$94M
$92M
$82M
$76M
$76M
$73M
$57M
$40M
$40M
$40M
$3M
·
·
·
AOCI
$555.0K
$173.0K
$235.0K
$409.0K
$-133.0K
$-880.0K
$770.0K
$-1M
$-383.0K
$-166.0K
·
·
·
·
·
·
Stockholders' Equity
$-105M
$-85M
$272M
$217M
$381M
$261M
$329M
$156M
$140M
$-120M
$-293M
$-397M
$-425M
$-426M
$-875M
·
Liabilities + Equity
$689M
$637M
$1.11B
$1.15B
$1.61B
$1.64B
$1.61B
$1.65B
$1.59B
$1.39B
$1.32B
$1.23B
$1.18B
$1.22B
$1.27B
·
Arus Kas14
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
D&A
$12M
$12M
$14M
$12M
$12M
$13M
$11M
$11M
$10M
$3M
$3M
$3M
$2M
$2M
$1M
$711.0K
Stock-based Comp
$5M
$3M
$11M
$12M
$11M
$12M
$11M
$19M
$8M
$8M
$7M
$6M
$5M
$5M
$4M
$1M
Deferred Tax
$803.0K
$-2M
$79.0K
$78M
$-1M
$-2M
$3M
$-706.0K
$862.0K
·
·
·
·
·
·
·
Amort. of Intangibles
$12M
$11M
$13M
$12M
$11M
$12M
$10M
$10M
$10M
$3M
$2M
$2M
$2M
$2M
$1M
$700.0K
Operating Cash Flow
$-799.0K
$-38M
$512.0K
$-29M
$-25M
$48M
$-19M
$-14M
$39M
$32M
$18M
$65M
$-17.0K
$-22M
$24M
$32M
CapEx
$0
$111.0K
$10.0K
$207.0K
$2M
$3M
$389.0K
$286.0K
$92.0K
$179.0K
$391.0K
$215.0K
$1M
$699.0K
$693.0K
$439.0K
Investing Cash Flow
$-4M
$-4M
$-5M
$-4M
$-8M
$-9M
$-7M
$-5M
$-5M
$-65M
$-3M
$-3M
$-5M
$-3M
$-3M
$-3M
Stock Repurchased
$0
$3.0K
$2M
$10M
$6M
$-16.0K
$3M
$17M
$3M
$0
$0
$8M
·
·
·
·
Net Stock Activity
·
·
·
·
$-6M
·
·
·
$-3M
·
·
·
·
·
·
·
Financing Cash Flow
$-2M
$96.0K
$-4M
$-14M
$-12M
$-2M
$-7M
$99M
$-5M
$-4M
$-12M
$-11M
$-9M
$-687.0K
$-196M
$-2M
Net Change in Cash
$-7M
$-42M
$-8M
$-47M
$-44M
$36M
$-32M
$80M
$28M
$-37M
$3M
$52M
$-14M
$-26M
$-175M
$28M
Taxes Paid
$213.0K
$1M
$3M
$667.0K
$1M
$325.0K
$2M
$3M
$623.0K
$0
$401.0K
$0
$0
·
·
·
Free Cash Flow
·
·
·
·
$-27M
·
·
·
$39M
·
·
$65M
·
·
$23M
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$19M
·
Profitabilitas7
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Operating Margin
·
·
·
·
·
·
·
·
·
·
·
·
13.8%
12.1%
10.5%
·
Net Margin
·
·
-28.8%
-293.0%
-7.9%
·
7.0%
-0.26%
3.8%
4.3%
22.1%
8.9%
4.9%
6.5%
0.96%
·
Pretax Margin
·
·
·
·
·
·
·
·
·
·
·
·
12.0%
16.3%
2.5%
·
EBITDA Margin
·
·
·
·
·
·
·
·
·
·
·
·
13.8%
12.1%
10.5%
·
ROA
·
·
-2.2%
-23.9%
-0.66%
·
0.71%
-0.03%
0.43%
0.52%
2.4%
0.97%
1.3%
1.6%
0.20%
·
ROE
·
·
-10.1%
-179.8%
-4.1%
·
10.2%
0.64%
-4.7%
-2.5%
-8.5%
-1.9%
-3.6%
-4.5%
-0.29%
·
ROIC
·
·
·
·
·
·
·
·
·
·
·
·
-5.1%
-4.2%
-1.5%
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Current Ratio
0.7
·
0.7
0.7
0.8
·
0.8
0.8
0.6
0.9
1.0
0.9
0.9
0.9
0.9
·
Quick Ratio
0.5
·
0.5
0.6
0.6
·
0.6
0.6
0.4
0.7
0.8
0.8
0.8
0.7
0.7
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
·
7.5
6.6
3.5
·
Efisiensi2
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
0.1
0.1
0.1
0.3
0.2
0.2
·
Receivables Turnover
2.2
·
2.0
1.9
2.1
·
2.3
3.0
2.8
2.9
3.1
2.7
7.7
6.7
4.8
·
Per Saham2
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Revenue / Share
·
·
·
·
·
·
·
·
·
·
·
·
$1.91
$1.86
$0.66
·
Cash Flow / Share
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$0.12
·
Valuasi (TTM)2
Metrik
Tren
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Q1 2022
Q3 2021
Revenue TTM
$404M
·
$518M
$566M
$622M
·
$650M
$652M
$621M
$570M
$546M
$537M
$481M
$490M
$476M
$279M
Net Income TTM
$1.12B
·
$-385M
$-344M
$-9M
·
$49M
$56M
$70M
$96M
$86M
$82M
$14M
$6M
·
·
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
$451M
$648M
$597M
$511M
$390M
Laba Bersih
$806M
$13M
$69M
$71M
$-5M
EPS Dilusian
·
$1.12
$5.15
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
0.6
0.8
0.5
·
·
Rasio Cepat
0.4
0.7
0.4
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-94M
$50M
$146M
·
$219M
Pemilik institusional (13F)
9 pengaju
· $239K total
· Per tanggal 30 Juni 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.
Pemegang9
Nilai yang dipegang$239K
Posisi baru0
Posisi yang keluar2
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (0 vs Kuartal sebelumnya)
2 (+1 vs Kuartal sebelumnya)
1 (0 vs Kuartal sebelumnya)
0 (-3 vs Kuartal sebelumnya)
-36K
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.