SFBC Sound Financial Bancorp, Inc. - Common Stock
$42,44
Harga · Mei 19, 2026
Fundamental per Mei 12, 2026
Rentang 52M
$41–$51
17% of range
Peringkat Analis
—
Target Harga
—
P/E (TTM)
15.8
ROE
6.7%
Margin Laba Bersih
18.4%
SFBC Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$42.44
Kapitalisasi Pasar
$112M
P/E (TTM)
15.8
EPS (TTM)
$2.77
Pendapatan (TTM)
—
Imbal Hasil Dividen
1.7%
ROE
6.7%
D/E Utang/Ekuitas
—
Rentang 52M
$41 – $51
SFBC 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
—
EPS
$2.77
2016-12-31
→
2025-12-31
Arus Kas Bebas
$7M
2016-12-31
→
2025-12-31
Margin
18.4%
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
SFBC
Median Rekan
P/E (TTM)
15.8
16.5
P/S (TTM)
2.9
2.1
P/B
1.0
0.8
Price / FCF (Harga / FCF)
16.0
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
SFBC
Median Rekan
Net Profit Margin (Margin Laba Bersih)
18.4%
22.8%
ROA
0.69%
0.80%
ROE
6.7%
6.5%
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
SFBC
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
SFBC
Median Rekan
Revenue YoY (Pendapatan YoY)
9.1%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
-0.83%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
2.2%
—
EPS YoY
53.9%
—
Net Income YoY (Laba Bersih YoY)
54.3%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
SFBC
Median Rekan
Payout Ratio (Rasio Pembayaran Dividen)
27.2%
—
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
1.7%
Rasio Pembayaran Dividen
27.2%
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 11 Mei 2026 | $0,2100 |
| 9 Feb. 2026 | $0,2100 |
| 7 Nov. 2025 | $0,1900 |
| 11 Agu 2025 | $0,1900 |
| 9 Mei 2025 | $0,1900 |
| 12 Feb. 2025 | $0,1900 |
| 12 Nov. 2024 | $0,1900 |
| 9 Agu 2024 | $0,1900 |
| 7 Mei 2024 | $0,1900 |
| 6 Feb. 2024 | $0,1900 |
| 7 Nov. 2023 | $0,1900 |
| 8 Agu 2023 | $0,1900 |
| 9 Mei 2023 | $0,1900 |
| 8 Feb. 2023 | $0,1700 |
| 8 Nov. 2022 | $0,1700 |
| 8 Agu 2022 | $0,1700 |
| 9 Mei 2022 | $0,1700 |
| 9 Feb. 2022 | $0,2700 |
| 9 Nov. 2021 | $0,1700 |
| 9 Agu 2021 | $0,1700 |
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Maret 2026 | $0.61 | — | — |
| 30 Sep. 2025 | $0.66 | — | — |
| 30 Sep. 2023 | $0.45 | — | — |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| SFBC | $112M | 15.8 | 9.1% | 18.4% | 6.7% | — |
| MGYR | $112M | 11.1 | 14.0% | 30.6% | 8.4% | — |
| BSBK | $109M | 49.7 | 44.9% | 12.1% | 1.5% | — |
| UNB | $109M | 9.8 | 13.3% | 20.3% | 14.6% | — |
| PROV | $102M | 16.7 | 0.35% | 16.0% | 4.9% | — |
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 11
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $6M | $6M | $6M | $6M | $6M | $5M | $6M | $5M | $4M | $4M | $4M | $4M | |
| Interest Expense | · | · | $17M | $4M | $4M | $7M | $8M | $5M | $3M | $3M | $3M | $2M | |
| Interest Income | $58M | $57M | $51M | $40M | $34M | $35M | $35M | $33M | $27M | $25M | $22M | $21M | |
| Pretax Income | $9M | $6M | $9M | $11M | $11M | $11M | $8M | $9M | $8M | $8M | $7M | $7M | |
| Income Tax | $2M | $1M | $2M | $2M | $2M | $2M | $2M | $2M | $3M | $3M | $2M | $2M | |
| Net Income | $7M | $5M | $7M | $9M | $9M | $9M | $7M | $7M | $5M | $5M | $5M | $4M | |
| EPS (Basic) | $2.79 | $1.81 | $2.88 | $3.39 | $3.52 | $3.46 | $2.63 | $2.82 | $2.05 | $2.16 | $1.92 | $1.69 | |
| EPS (Diluted) | $2.77 | $1.80 | $2.86 | $3.35 | $3.46 | $3.42 | $2.57 | $2.74 | $2.00 | $2.09 | $1.86 | $1.63 | |
| Shares (Basic) | 2,556,254 | 2,542,805 | 2,562,182 | 2,578,496 | 2,582,775 | 2,562,650 | 2,527,329 | 2,498,161 | 2,504,000 | 2,486,936 | 2,491,683 | 2,513,069 | |
| Shares (Diluted) | 2,576,681 | 2,565,938 | 2,581,702 | 2,613,414 | 2,626,516 | 2,592,532 | 2,583,312 | 2,567,165 | 2,568,000 | 2,566,980 | 2,579,575 | 2,602,146 | |
| EBITDA | $491.0K | $619.0K | $717.0K | $704.0K | $676.0K | · | $931.0K | $989.0K | $943.0K | $793.0K | $620.0K | $555.0K |
Neraca 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $138M | $44M | $50M | $58M | $184M | $194M | $56M | $62M | $61M | $55M | $48M | $29M | |
| PP&E (Net) | $4M | $5M | $5M | $6M | $6M | $6M | $7M | $7M | $7M | $6M | $5M | $6M | |
| PP&E (Gross) | $14M | $15M | $15M | $14M | $14M | $14M | $13M | · | · | · | · | · | |
| Accum. Depreciation | $10M | $10M | $9M | $9M | $8M | $7M | $6M | $5M | $5M | $4M | $3M | $2M | |
| Goodwill | $777.0K | $777.0K | $777.0K | · | · | · | · | · | · | · | · | · | |
| Total Assets | $1.09B | $994M | $995M | $976M | $920M | $861M | $720M | $717M | $645M | $588M | $541M | $495M | |
| Short-term Debt | · | · | · | · | · | $0 | · | · | · | · | · | · | |
| Total Liabilities | $983M | $890M | $895M | $879M | $826M | $776M | $642M | $645M | $580M | $528M | $486M | $445M | |
| Long-term Debt | · | · | · | · | · | · | · | · | · | · | $40M | · | |
| Common Stock | $25.0K | $25.0K | $25.0K | $26.0K | $26.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | |
| Paid-in Capital | $29M | $28M | $28M | $28M | $28M | $27M | $26M | $26M | $25M | $24M | $23M | $24M | |
| Retained Earnings | $81M | $76M | $74M | $71M | $65M | $58M | $51M | $46M | $40M | $37M | $32M | $28M | |
| AOCI | $-846.0K | $-1M | $-988.0K | $-1M | $139.0K | $240.0K | $175.0K | $114.0K | $109.0K | $81.0K | $164.0K | $183.0K | |
| Stockholders' Equity | $109M | $104M | $101M | $98M | $93M | $85M | $78M | $72M | $65M | $60M | $55M | $51M | |
| Liabilities + Equity | $1.09B | $994M | $995M | $976M | $920M | $861M | $720M | $717M | $645M | $588M | $541M | $495M | |
| Shares Outstanding | 2,567,953 | 2,564,907 | 2,549,427 | 2,583,619 | 2,613,768 | 2,592,587 | 2,567,389 | 2,544,059 | 2,511,127 | 2,498,804 | 2,469,206 | 2,515,664 |
Arus Kas 15
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $491.0K | $619.0K | $717.0K | $704.0K | $676.0K | $905.0K | $931.0K | $989.0K | $943.0K | $793.0K | $620.0K | $555.0K | |
| Stock-based Comp | $303.0K | $390.0K | $450.0K | $475.0K | $360.0K | $338.0K | $267.0K | $273.0K | $523.0K | $525.0K | $418.0K | $333.0K | |
| Deferred Tax | $70.0K | $-273.0K | $-467.0K | $-149.0K | $-43.0K | $355.0K | $-267.0K | $69.0K | $-203.0K | $-23.0K | $-359.0K | $-137.0K | |
| Other Non-cash | $-861.0K | $-2M | $-1M | $220.0K | $9M | · | $3M | $2M | $439.0K | $475.0K | $-2M | $2M | |
| Operating Cash Flow | $7M | $3M | $7M | $10M | $19M | $-484.0K | $11M | $10M | $7M | $7M | $4M | $7M | |
| CapEx | $170.0K | $76.0K | $444.0K | $398.0K | $225.0K | $407.0K | $654.0K | $641.0K | $2M | $1M | $1M | $4M | |
| Investing Cash Flow | $-2M | $-4M | $-26M | $-184M | $-78M | $4M | $-6M | $-71M | $-36M | $-43M | · | · | |
| Stock Repurchased | $0 | $65.0K | $2M | $2M | $152.0K | $73.0K | $0 | · | · | $0 | $1M | $904.0K | |
| Net Stock Activity | $0 | $-65.0K | $-2M | $-2M | $-152.0K | $-73.0K | · | · | · | $0 | $-1M | $-904.0K | |
| Dividends Paid | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $745.0K | $574.0K | $504.0K | |
| Financing Cash Flow | $90M | $-5M | $11M | $48M | $49M | $134M | $-11M | $62M | $35M | $42M | · | · | |
| Net Change in Cash | $95M | $-6M | $-8M | $-126M | $-10M | $138M | $-6M | $1M | $6M | $6M | · | $14M | |
| Taxes Paid | $2M | $831.0K | $2M | $2M | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $7M | $3M | $6M | $10M | $19M | $-891.0K | $10M | $10M | $4M | $6M | $3M | $3M | |
| Levered FCF | · | · | $-7M | $6M | $16M | $-7M | $4M | $5M | $2M | $4M | $776.9K | $1M |
Profitabilitas 5
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 18.4% | 13.0% | 19.1% | 22.1% | 24.6% | 25.6% | 21.6% | 21.9% | 18.3% | 19.7% | 19.2% | 18.2% | |
| Pretax Margin | 22.3% | 15.8% | 23.2% | 27.3% | 30.7% | 32.4% | 26.9% | 27.3% | 29.3% | 29.6% | 28.4% | 28.2% | |
| EBITDA Margin | 1.3% | 1.7% | 1.8% | 1.8% | 1.8% | · | 3.0% | 3.1% | 3.4% | 2.9% | 2.5% | 2.4% | |
| ROA | 0.69% | 0.47% | 0.75% | 0.93% | 1.0% | 1.1% | 0.93% | 1.0% | 0.83% | 0.95% | 0.92% | 0.90% | |
| ROE | 6.7% | 4.5% | 7.4% | 9.1% | 9.9% | 10.7% | 8.7% | 9.9% | 8.0% | 9.1% | 8.9% | 8.5% |
Efisiensi 1
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 9.1% | -8.2% | -2.6% | 7.1% | 6.6% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | -0.83% | -1.5% | 3.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 2.2% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 53.9% | -37.1% | -14.6% | -3.2% | 1.2% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | -6.1% | -19.6% | -5.8% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -4.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 54.3% | -37.6% | -15.5% | -3.8% | 2.5% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | -6.7% | -20.3% | -5.9% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -4.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -1.2% | · | · | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 13
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $39M | $36M | $39M | $40M | $37M | $35M | $31M | $32M | $28M | $27M | $25M | $23M | |
| Net Income TTM | $7M | $5M | $7M | $9M | $9M | $9M | $7M | $7M | $5M | $5M | $5M | $4M | |
| Market Cap | $112M | $135M | $99M | $101M | $115M | $82M | $92M | $83M | $85M | $70M | $56M | $48M | |
| P/E | 15.8 | 29.2 | 13.6 | 11.7 | 12.7 | 9.3 | 14.0 | 11.9 | 17.0 | 13.4 | 12.2 | 11.6 | |
| P/S | 2.9 | 3.8 | 2.6 | 2.5 | 3.1 | 2.4 | 3.0 | 2.6 | 3.1 | 2.6 | 2.2 | 2.0 | |
| P/B | 1.0 | 1.3 | 1.0 | 1.0 | 1.2 | 1.0 | 1.2 | 1.2 | 1.3 | 1.2 | 1.0 | 0.9 | |
| P / Tangible Book | 1.0 | 1.3 | 1.0 | 1.0 | 1.2 | 1.0 | · | · | · | · | · | · | |
| P / Cash Flow | 15.6 | 46.1 | 14.4 | 10.1 | 6.0 | -170.1 | 8.4 | 8.0 | 12.5 | 9.8 | 14.9 | 7.0 | |
| P / FCF | 16.0 | 47.3 | 15.4 | 10.5 | 6.1 | -92.4 | 8.9 | 8.6 | 19.6 | 11.4 | 21.2 | 16.8 | |
| Dividend Yield | 1.7% | 1.4% | 1.9% | 2.0% | 1.8% | 2.5% | 1.6% | 1.7% | 1.8% | 1.1% | 1.0% | 1.1% | |
| Earnings Yield | 6.3% | 3.4% | 7.3% | 8.5% | 7.9% | 10.8% | 7.1% | 8.4% | 5.9% | 7.5% | 8.2% | 8.6% | |
| Payout Ratio | 27.2% | 42.0% | 25.7% | 23.1% | 22.3% | 23.2% | 21.5% | 19.4% | 29.4% | 13.9% | 12.0% | 11.9% | |
| Annual Payout | $2M | $2M | $2M | $2M | $2M | $2M | $1M | $1M | $2M | $745.0K | $574.0K | $504.0K |
Laporan Laba Rugi 11
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SG&A Expense | $2M | $2M | $1M | $1M | $1M | $1M | $2M | $2M | $1M | $2M | $2M | $1M | $1M | $2M | $2M | $1M | |
| Interest Expense | · | · | · | · | · | · | · | $7M | $6M | · | $5M | $4M | $3M | $2M | $1M | $594.0K | |
| Interest Income | $14M | $14M | $15M | $15M | $14M | $15M | $15M | $14M | $14M | $13M | $13M | $12M | $12M | $12M | $11M | $9M | |
| Pretax Income | $2M | $3M | $2M | $3M | $1M | $2M | $1M | $982.0K | $933.0K | $1M | $1M | $3M | $3M | $3M | $3M | $2M | |
| Income Tax | $384.0K | $340.0K | $395.0K | $488.0K | $291.0K | $389.0K | $267.0K | $187.0K | $163.0K | $142.0K | $295.0K | $577.0K | $547.0K | $539.0K | $666.0K | $409.0K | |
| Net Income | $2M | $2M | $2M | $2M | $1M | $2M | $1M | $795.0K | $770.0K | $1M | $1M | $3M | $2M | $3M | $3M | $2M | |
| EPS (Basic) | $0.61 | $0.88 | $0.66 | $0.80 | $0.45 | $0.75 | $0.45 | $0.31 | $0.30 | $0.47 | $0.45 | $1.12 | $0.84 | $1.12 | $0.99 | $0.62 | |
| EPS (Diluted) | $0.61 | $0.87 | $0.66 | $0.79 | $0.45 | $0.74 | $0.45 | $0.31 | $0.30 | $0.47 | $0.45 | $1.11 | $0.83 | $1.12 | $0.97 | $0.61 | |
| Shares (Basic) | 2,562,467 | -5,111,135 | 2,556,562 | 2,556,562 | 2,554,265 | -5,081,179 | 2,544,233 | 2,540,538 | 2,539,213 | -5,144,681 | 2,553,773 | 2,574,677 | 2,578,413 | -5,170,402 | 2,562,551 | 2,584,179 | |
| Shares (Diluted) | 2,574,212 | -5,155,493 | 2,575,575 | 2,577,990 | 2,578,609 | -5,119,403 | 2,569,368 | 2,559,015 | 2,556,958 | -5,185,382 | 2,571,808 | 2,591,233 | 2,604,043 | -5,239,934 | 2,597,690 | 2,615,299 | |
| EBITDA | $103.0K | · | · | · | $144.0K | · | · | · | $178.0K | · | · | · | $178.0K | · | · | · |
Neraca 14
| 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 | $138M | $138M | $101M | $103M | $131M | $44M | $149M | $135M | $138M | $50M | $102M | $100M | $82M | $58M | $76M | $80M | |
| PP&E (Net) | $4M | $4M | $4M | $4M | $5M | $5M | $5M | $5M | $7M | $5M | $5M | $5M | $5M | $6M | $6M | $6M | |
| PP&E (Gross) | · | $14M | · | · | · | $15M | · | · | · | $15M | · | · | · | $14M | · | · | |
| Accum. Depreciation | · | $10M | · | · | · | $10M | · | · | · | $9M | · | · | · | $9M | · | · | |
| Goodwill | · | $777.0K | · | · | · | $777.0K | · | · | · | $777.0K | · | · | · | · | · | · | |
| Total Assets | $1.11B | $1.09B | $1.06B | $1.06B | $1.07B | $994M | $1.10B | $1.07B | $1.09B | $995M | $1.03B | $1.01B | $1.00B | $976M | $982M | $937M | |
| Total Liabilities | $1.00B | $983M | $953M | $952M | $965M | $890M | $999M | $974M | $986M | $895M | $930M | $911M | $906M | $879M | $887M | $844M | |
| Common Stock | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $25.0K | $26.0K | $26.0K | $26.0K | $26.0K | |
| Paid-in Capital | $29M | $29M | $29M | $29M | $29M | $28M | $28M | $28M | $28M | $28M | $28M | $28M | $28M | $28M | $28M | $28M | |
| Retained Earnings | $83M | $81M | $80M | $79M | $77M | $76M | $75M | $74M | $74M | $74M | $73M | $73M | $71M | $71M | $68M | $66M | |
| AOCI | $-926.0K | $-846.0K | $-964.0K | $-1M | $-1M | $-1M | $-922.0K | $-1M | $-1M | $-988.0K | $-1M | $-1M | $-1M | $-1M | $-1M | $-949.0K | |
| Stockholders' Equity | $110M | $109M | $107M | $106M | $104M | $104M | $102M | $101M | $101M | $101M | $100M | $100M | $99M | $98M | $95M | $93M | |
| Liabilities + Equity | $1.11B | $1.09B | $1.06B | $1.06B | $1.07B | $994M | $1.10B | $1.07B | $1.09B | $995M | $1.03B | $1.01B | $1.00B | $976M | $982M | $937M | |
| Shares Outstanding | 2,568,043 | 2,567,953 | 2,566,069 | 2,566,069 | 2,566,069 | 2,564,907 | 2,564,095 | 2,557,284 | 2,558,546 | 2,549,427 | 2,568,054 | 2,573,223 | 2,601,443 | 2,583,619 | 2,581,949 | 2,578,595 |
Arus Kas 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $103.0K | $115.0K | $115.0K | $117.0K | $144.0K | $136.0K | $140.0K | $165.0K | $178.0K | $183.0K | $180.0K | $176.0K | $178.0K | $165.0K | $185.0K | $181.0K | |
| Stock-based Comp | $57.0K | $72.0K | $75.0K | $75.0K | $81.0K | $99.0K | $98.0K | $98.0K | $95.0K | $82.0K | $89.0K | $87.0K | $192.0K | $91.0K | $90.0K | $91.0K | |
| Deferred Tax | $70.0K | · | · | · | $-273.0K | · | · | · | $0 | · | · | · | · | · | · | · | |
| Other Non-cash | $-301.0K | · | · | · | $733.0K | · | · | · | $2M | · | · | · | $-576.0K | · | · | · | |
| Operating Cash Flow | $2M | $2M | $4M | $-494.0K | $2M | $153.0K | $3M | $-4M | $4M | $2M | $3M | $-161.0K | $2M | $5M | $-58.0K | $3M | |
| CapEx | $32.0K | $70.0K | $38.0K | $24.0K | $38.0K | $26.0K | $41.0K | $-2M | $2M | $219.0K | $63.0K | $127.0K | $35.0K | $173.0K | $58.0K | $83.0K | |
| Investing Cash Flow | $-21M | $5M | $-4M | $-17M | $14M | $2M | $-12M | $12M | $-5M | $-19M | $-20M | $16M | $-3M | $-14M | $-47M | $-96M | |
| Stock Repurchased | · | $0 | $0 | $0 | $0 | $0 | $1.0K | $59.0K | $5.0K | $738.0K | $229.0K | $1M | $9.0K | $0 | $0 | $2M | |
| Net Stock Activity | · | · | · | · | $0 | · | · | · | $-5.0K | · | · | · | $-9.0K | · | · | · | |
| Dividends Paid | $541.0K | $485.0K | $488.0K | $487.0K | $487.0K | $489.0K | $487.0K | $486.0K | $486.0K | $488.0K | $489.0K | $494.0K | $442.0K | $440.0K | $439.0K | $443.0K | |
| Financing Cash Flow | $19M | $30M | $-1M | $-11M | $72M | $-107M | $23M | $-11M | $90M | $-35M | $19M | $3M | $25M | $-8M | $43M | $-23M | |
| Net Change in Cash | $-469.0K | $37M | $-1M | $-29M | $88M | $-105M | $14M | $-3M | $88M | $-52M | $2M | $19M | $24M | $-18M | $-4M | $-117M | |
| Taxes Paid | $0 | $1M | $0 | $762.0K | $0 | $424.0K | $170.0K | $237.0K | $0 | $300.0K | $520.0K | $2M | $0 | $600.0K | $500.0K | $910.0K | |
| Free Cash Flow | $1M | · | · | · | $2M | · | · | · | $2M | · | · | · | $2M | · | · | · | |
| Levered FCF | · | · | · | · | · | · | · | · | $-3M | · | · | · | $-311.3K | · | · | · |
Profitabilitas 5
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 15.8% | · | 17.3% | 19.8% | 12.7% | · | 12.7% | 9.2% | 9.0% | · | 12.6% | 27.2% | 21.0% | · | 24.0% | 17.2% | |
| Pretax Margin | 19.7% | · | 21.3% | 24.5% | 15.9% | · | 15.6% | 11.4% | 10.9% | · | 15.8% | 32.6% | 26.3% | · | 30.2% | 21.5% | |
| EBITDA Margin | 1.0% | · | · | · | 1.6% | · | · | · | 2.1% | · | · | · | 1.7% | · | · | · | |
| ROA | 0.14% | · | 0.16% | 0.19% | 0.11% | · | 0.11% | 0.08% | 0.07% | · | 0.12% | 0.30% | 0.22% | · | 0.27% | 0.17% | |
| ROE | 1.5% | · | 1.6% | 2.0% | 1.1% | · | 1.1% | 0.79% | 0.77% | · | 1.2% | 3.0% | 2.2% | · | 2.7% | 1.8% |
Efisiensi 1
| 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 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 | 0.0 | · | 0.0 | 0.0 |
Valuasi (TTM) 11
| 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 | $39M | · | $38M | $37M | $35M | · | $36M | $37M | $39M | · | $41M | $41M | $40M | · | $39M | $37M | |
| Net Income TTM | $6M | · | $6M | $5M | $4M | · | $4M | $6M | $7M | · | $9M | $9M | $8M | · | $8M | $8M | |
| Market Cap | $112M | · | $118M | $118M | $129M | · | $137M | $110M | $104M | · | $95M | $91M | $96M | · | $105M | $98M | |
| P/E | 17.4 | · | 19.6 | 23.0 | 33.2 | · | 35.4 | 19.8 | 15.1 | · | 11.0 | 10.1 | 12.1 | · | 12.6 | 12.3 | |
| P/S | 2.9 | · | 3.1 | 3.2 | 3.6 | · | 3.9 | 3.0 | 2.7 | · | 2.3 | 2.2 | 2.4 | · | 2.7 | 2.6 | |
| P/B | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.3 | 1.1 | 1.0 | · | 0.9 | 0.9 | 1.0 | · | 1.1 | 1.1 | |
| P / Tangible Book | 1.0 | · | 1.1 | 1.1 | 1.2 | · | 1.3 | 1.1 | 1.0 | · | 0.9 | 0.9 | 1.0 | · | 1.1 | 1.1 | |
| P / Cash Flow | 74.6 | · | · | · | 69.5 | · | · | · | 29.6 | · | · | · | 49.1 | · | · | · | |
| P / FCF | 76.2 | · | · | · | 70.9 | · | · | · | 54.9 | · | · | · | 50.0 | · | · | · | |
| Earnings Yield | 5.7% | · | 5.1% | 4.3% | 3.0% | · | 2.8% | 5.1% | 6.6% | · | 9.1% | 9.9% | 8.3% | · | 7.9% | 8.1% | |
| Payout Ratio | 34.3% | · | · | · | 41.7% | · | · | · | 63.1% | · | · | · | 20.4% | · | · | · |
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 | |
|---|---|---|---|---|---|
| Laba Bersih | $7M | $5M | $7M | $9M | $9M |
| EPS Dilusian | $2.77 | $1.80 | $2.86 | $3.35 | $3.46 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | $7M | $3M | $6M | $10M | $19M |
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.