Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$19.9K
·
·
·
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-rata10.4%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 20, 2026
$1.20
$1.21
-1.1%
31 Maret 2026
$1.19
$1.25
-5.1%
31 Des. 2025
$1.26
$1.01
24.2%
30 Sep. 2025
$1.07
$0.91
17.9%
30 Juni 2025
$0.81
$0.66
22.2%
31 Maret 2025
$0.65
$0.62
4.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$6M
$6M
$4M
$4M
$11M
$20M
$10M
$6M
$5M
Interest Expense
·
·
$100M
$20M
$5M
$15M
$25M
$17M
$10M
Interest Income
$211M
$201M
$178M
$118M
$93M
$95M
$93M
$77M
$61M
Pretax Income
$40M
$20M
$17M
$38M
$61M
$24M
$35M
$29M
$24M
Income Tax
$9M
$4M
$4M
$9M
$14M
$5M
$8M
$6M
$11M
Net Income
$30M
$16M
$13M
$29M
$47M
$18M
$28M
$22M
$13M
EPS (Basic)
$3.75
$1.92
$1.67
$3.66
$5.96
$2.37
$3.70
$3.02
$1.86
EPS (Diluted)
$3.72
$1.91
$1.66
$3.61
$5.85
$2.34
$3.58
$2.88
$1.76
Shares (Basic)
8,091,322
8,080,623
8,046,633
7,958,294
7,843,692
7,718,615
7,528,283
7,384,200
7,005,703
Shares (Diluted)
8,160,464
8,117,057
8,078,454
8,071,690
7,988,980
7,824,214
7,772,544
7,737,495
7,393,377
EBITDA
$4M
$5M
$5M
$4M
$2M
$2M
$2M
·
·
Neraca14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
·
·
·
·
$5M
$101M
$128M
$73M
$92M
PP&E (Net)
$83M
$89M
$94M
$99M
$92M
$60M
$58M
$32M
·
PP&E (Gross)
$64M
$68M
$72M
$76M
$66M
$41M
$39M
$32M
·
Accum. Depreciation
$31M
$27M
$22M
$17M
$16M
$14M
$13M
$11M
·
Total Assets
$4.40B
$4.09B
$4.06B
$3.69B
$2.93B
$2.48B
$2.27B
$1.90B
·
Capital Leases
·
·
·
$26M
·
·
·
·
·
Total Liabilities
$4.03B
$3.76B
$3.74B
$3.40B
$2.65B
$2.25B
$2.06B
$1.73B
·
Common Stock
$82.0K
$82.0K
$81.0K
$80.0K
$79.0K
·
·
·
·
Paid-in Capital
$126M
$125M
$122M
$119M
$114M
$109M
$106M
$103M
·
Retained Earnings
$251M
$221M
$206M
$192M
$166M
$119M
$101M
$73M
·
AOCI
$-7M
$-11M
$-11M
$-13M
$-740.0K
$1M
$-298.0K
$-917.0K
·
Stockholders' Equity
$369M
$330M
$312M
$295M
$278M
$228M
$206M
$174M
$150M
Liabilities + Equity
$4.40B
$4.09B
$4.06B
$3.69B
$2.93B
$2.48B
$2.27B
$1.90B
·
Shares Outstanding
8,213,328
8,164,872
8,088,186
8,011,045
7,925,819
7,772,748
7,672,678
7,466,481
·
Arus Kas12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$4M
$5M
$5M
$4M
$2M
$2M
$2M
$2M
·
Stock-based Comp
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$2M
$1M
Deferred Tax
$-1M
$-1M
$-228.0K
$-757.0K
$2M
$-6M
$-420.0K
$-125.0K
$3M
Other Non-cash
$-5M
$4M
$-2M
$16M
$26M
$4M
$-13M
·
·
Operating Cash Flow
$30M
$26M
$18M
$50M
$78M
$21M
$18M
$32M
$17M
CapEx
$581.0K
$785.0K
$1M
$14M
$27M
$7M
$8M
$2M
$5M
Investing Cash Flow
$-206M
$-29M
$-379M
$-793M
$-411M
$-231M
$-276M
$-302M
$-239M
Stock Issued
·
·
·
·
·
·
·
·
$25M
Financing Cash Flow
$283M
$10M
$346M
$746M
$399M
$183M
$312M
$251M
$267M
Net Change in Cash
·
·
·
·
·
·
$55M
$-19M
$46M
Free Cash Flow
$30M
$25M
$16M
$36M
$52M
$13M
$10M
·
·
Levered FCF
·
·
$-61M
$21M
$47M
$2M
$-10M
·
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Net Margin
483.4%
279.3%
332.7%
693.5%
410.6%
92.6%
280.7%
·
·
Pretax Margin
630.5%
358.1%
431.8%
907.9%
534.5%
120.4%
357.5%
·
·
EBITDA Margin
68.5%
84.5%
118.9%
88.1%
19.3%
10.6%
19.1%
·
·
ROA
0.72%
0.38%
0.35%
0.88%
1.7%
0.74%
1.2%
·
·
ROE
8.5%
4.7%
4.4%
10.0%
17.2%
8.2%
13.8%
·
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
0.0
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$44.89
$40.47
$38.63
$36.76
$35.06
$29.37
$26.83
·
·
Revenue / Share
$0.77
$0.69
$0.50
$0.52
$1.42
$2.53
$1.28
·
·
Cash Flow / Share
$3.73
$3.15
$2.19
$6.23
$9.77
$2.64
$2.35
·
·
Cash / Share
·
·
·
$0.72
·
$12.95
$16.66
·
·
EPS (TTM)
$3.72
$1.91
$1.66
$3.61
$5.85
$2.34
$3.58
$2.88
$1.76
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
13.0%
37.8%
-3.9%
-63.1%
-42.5%
·
·
·
·
Revenue CAGR 3Y
14.4%
-21.2%
-41.1%
·
·
·
·
·
·
Revenue CAGR 5Y
-20.5%
·
·
·
·
·
·
·
·
EPS YoY
94.8%
15.1%
-54.0%
-38.3%
150.0%
·
·
·
·
EPS CAGR 3Y
1.0%
-31.1%
-10.8%
·
·
·
·
·
·
EPS CAGR 5Y
9.7%
·
·
·
·
·
·
·
·
Net Income YoY
95.5%
15.7%
-53.9%
-37.7%
154.9%
·
·
·
·
Net Income CAGR 3Y
1.4%
-30.7%
-9.8%
·
·
·
·
·
·
Net Income CAGR 5Y
10.6%
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$6M
$6M
$4M
$4M
$11M
$20M
$10M
$6M
$5M
Net Income TTM
$30M
$16M
$13M
$29M
$47M
$18M
$28M
$22M
$13M
Market Cap
$423M
$325M
$300M
$367M
$495M
$275M
$326M
·
·
P/E
13.8
20.8
22.3
12.7
10.7
15.1
11.9
11.1
23.4
P/S
67.4
58.4
74.3
87.3
43.5
13.9
32.9
·
·
P/B
1.1
1.0
1.0
1.2
1.8
1.2
1.6
·
·
P / Tangible Book
1.1
1.0
1.0
1.2
1.8
1.2
·
·
·
P / Cash Flow
13.9
12.7
17.0
7.3
6.3
13.3
17.8
·
·
P / FCF
14.2
13.1
18.3
10.1
9.6
20.6
33.1
·
·
Earnings Yield
7.2%
4.8%
4.5%
7.9%
9.4%
6.6%
8.4%
9.0%
4.3%
Laporan Laba Rugi11
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue
$1M
$1M
$2M
$2M
$2M
$1M
$1M
$1M
$2M
$1M
$1M
$1M
$622.0K
$290.0K
$1M
$1M
Interest Expense
·
·
·
·
·
·
·
·
$31M
$30M
$28M
$24M
$18M
·
$5M
$2M
Interest Income
$58M
$55M
$55M
$55M
$52M
$50M
$51M
$51M
$51M
$48M
$47M
$43M
$38M
$35M
$31M
$27M
Pretax Income
$14M
$12M
$13M
$11M
$9M
$7M
$7M
$6M
$4M
$3M
$5M
$3M
$4M
$7M
$11M
$10M
Income Tax
$3M
$3M
$3M
$3M
$2M
$2M
$1M
$1M
$909.0K
$862.0K
$1M
$800.0K
$836.0K
$2M
$3M
$2M
Net Income
$11M
$10M
$10M
$9M
$7M
$5M
$6M
$4M
$3M
$3M
$4M
$2M
$3M
$5M
$8M
$7M
EPS (Basic)
$1.22
$1.21
$1.21
$1.08
$0.81
$0.65
$0.70
$0.54
$0.37
$0.31
$0.51
$0.31
$0.34
$0.69
$1.06
$0.91
EPS (Diluted)
$1.20
$1.19
$1.19
$1.07
$0.81
$0.65
$0.69
$0.54
$0.37
$0.31
$0.51
$0.31
$0.33
$0.69
$1.04
$0.90
Shares (Basic)
9,184,699
8,163,412
·
8,030,944
8,118,895
8,078,355
·
8,064,283
8,125,869
8,110,249
8,052,926
8,051,131
8,025,876
·
7,972,146
7,957,631
Shares (Diluted)
9,318,515
8,292,852
·
8,080,459
8,133,789
8,110,514
·
8,089,176
8,140,822
8,141,921
8,072,408
8,069,028
8,092,270
·
8,065,087
8,054,910
EBITDA
·
$945.0K
·
·
·
$1M
·
·
·
$1M
·
·
$1M
·
·
·
Neraca13
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
PP&E (Net)
$88M
$89M
$83M
$85M
$86M
$87M
$89M
$90M
$92M
$93M
$96M
$97M
$98M
·
$100M
$97M
PP&E (Gross)
·
·
$64M
·
·
·
$68M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$31M
·
·
·
$27M
·
·
·
·
·
·
·
·
·
Total Assets
$4.70B
$4.58B
$4.40B
$4.36B
$4.31B
$4.28B
$4.09B
$4.17B
$4.11B
$4.11B
$4.02B
$4.00B
$3.94B
·
$3.44B
$3.29B
Capital Leases
·
·
·
·
·
·
·
·
·
·
$25M
$25M
$26M
·
·
·
Total Liabilities
$4.25B
$4.20B
$4.03B
$4.00B
$3.96B
$3.95B
$3.76B
$3.85B
$3.79B
$3.79B
$3.72B
$3.70B
$3.64B
·
$3.15B
$3.01B
Common Stock
$95.0K
$82.0K
$82.0K
$82.0K
$82.0K
$82.0K
$82.0K
$82.0K
$82.0K
$82.0K
$81.0K
$81.0K
$80.0K
·
$80.0K
$80.0K
Paid-in Capital
$189M
$127M
$126M
$125M
$125M
$125M
$125M
$124M
$124M
$124M
$122M
$121M
$121M
·
$118M
$118M
Retained Earnings
$273M
$261M
$251M
$242M
$233M
$226M
$221M
$215M
$211M
$208M
$201M
$197M
$195M
·
$187M
$178M
AOCI
$-8M
$-8M
$-7M
$-8M
$-10M
$-10M
$-11M
$-9M
$-12M
$-12M
$-15M
$-13M
$-12M
·
$-14M
$-10M
Stockholders' Equity
$452M
$379M
$369M
$356M
$345M
$338M
$330M
$327M
$319M
$315M
$304M
$302M
$299M
$295M
$288M
$283M
Liabilities + Equity
$4.70B
$4.58B
$4.40B
$4.36B
$4.31B
$4.28B
$4.09B
$4.17B
$4.11B
$4.11B
$4.02B
$4.00B
$3.94B
·
$3.44B
$3.29B
Shares Outstanding
9,468,467
8,247,665
8,213,328
8,189,177
8,180,715
8,168,865
8,164,872
8,156,097
8,155,097
8,156,109
8,088,638
8,058,438
8,047,975
·
7,997,344
7,985,644
Arus Kas9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
D&A
$956.0K
$945.0K
$981.0K
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$758.0K
Stock-based Comp
$702.0K
$623.0K
$591.0K
$539.0K
$605.0K
$537.0K
$584.0K
$582.0K
$562.0K
$555.0K
$519.0K
$473.0K
$483.0K
$525.0K
$514.0K
$495.0K
Other Non-cash
·
$-682.0K
·
·
·
$610.0K
·
·
·
$-7M
·
·
$-3M
·
·
·
Operating Cash Flow
$18M
$11M
$-2M
$14M
$10M
$8M
$-2M
$26M
$4M
$-3M
$16M
$-7M
$1M
$13M
$22M
$7M
CapEx
$1M
$280.0K
$272.0K
$88.0K
$80.0K
$141.0K
$218.0K
$195.0K
$92.0K
$280.0K
$353.0K
$587.0K
$180.0K
$816.0K
$4M
$3M
Investing Cash Flow
$-111M
$-95M
$-53M
$-43M
$-60M
$-50M
$-13M
$-8M
$24M
$-32M
$-79M
$-122M
$-143M
$-251M
$-185M
$-186M
Financing Cash Flow
$112M
$157M
$41M
$41M
$16M
$185M
$-83M
$47M
$-812.0K
$46M
$10M
$61M
$243M
$248M
$141M
$212M
Free Cash Flow
·
$10M
·
·
·
$7M
·
·
·
$-3M
·
·
$1M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-25M
·
·
$-13M
·
·
·
Profitabilitas5
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Net Margin
846.2%
662.2%
·
541.4%
419.4%
369.8%
·
302.4%
156.0%
216.7%
339.2%
183.8%
434.6%
·
684.0%
611.5%
Pretax Margin
1093.0%
836.2%
·
708.3%
547.7%
485.3%
·
395.2%
203.2%
290.7%
438.2%
243.7%
569.0%
·
905.5%
809.6%
EBITDA Margin
·
63.3%
·
·
·
82.1%
·
·
·
104.3%
·
·
193.4%
·
·
·
ROA
0.25%
0.22%
·
0.20%
0.16%
0.13%
·
0.11%
0.07%
0.06%
0.11%
0.07%
0.08%
·
0.27%
0.24%
ROE
2.8%
2.8%
·
2.5%
2.0%
1.6%
·
1.4%
0.97%
0.82%
1.4%
0.84%
0.94%
·
3.0%
2.7%
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
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
0.0
Per Saham4
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Book Value / Share
$47.77
$46.00
·
$43.51
$42.23
$41.33
·
$40.04
$39.09
$38.65
$37.57
$37.42
$37.20
·
$35.99
$35.39
Revenue / Share
$0.14
$0.18
·
$0.20
$0.19
$0.18
·
$0.18
$0.24
$0.14
$0.15
$0.17
$0.08
·
$0.15
$0.15
Cash Flow / Share
·
$1.30
·
·
·
$0.93
·
·
·
$-0.36
·
·
$0.15
·
·
·
EPS (TTM)
$4.65
$4.26
·
$3.22
$2.69
$2.25
·
$1.73
$1.70
$1.64
$1.84
$2.37
$2.96
·
$4.42
$5.13
Valuasi (TTM)9
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Revenue TTM
$6M
$6M
·
$6M
$5M
$6M
·
$5M
$5M
$5M
$3M
$3M
$3M
·
$6M
$7M
Net Income TTM
$40M
$35M
·
$26M
$22M
$18M
·
$14M
$14M
$13M
$15M
$19M
$24M
·
$36M
$41M
Market Cap
$579M
$449M
·
$361M
$311M
$269M
·
$278M
$238M
$259M
$218M
$199M
$247M
·
$333M
$348M
P/E
13.1
12.8
·
13.7
14.1
14.6
·
19.7
17.2
19.4
14.6
10.4
10.4
·
9.4
8.5
P/S
94.8
70.8
·
64.3
56.9
46.2
·
51.4
46.2
56.6
63.0
57.3
74.3
·
57.1
46.8
P/B
1.3
1.2
·
1.0
0.9
0.8
·
0.9
0.7
0.8
0.7
0.7
0.8
·
1.2
1.2
P / Tangible Book
1.3
1.2
·
1.0
0.9
0.8
·
0.9
0.7
0.8
0.7
0.7
0.8
·
1.2
1.2
P / Cash Flow
·
41.7
·
·
·
35.5
·
·
·
-88.6
·
·
199.7
·
·
·
Earnings Yield
7.6%
7.8%
·
7.3%
7.1%
6.8%
·
5.1%
5.8%
5.2%
6.8%
9.6%
9.6%
·
10.6%
11.8%
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
$6M
$6M
$4M
$4M
$11M
Laba Bersih
$30M
$16M
$13M
$29M
$47M
EPS Dilusian
$3.72
$1.91
$1.66
$3.61
$5.85
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
$30M
$25M
$16M
$36M
$52M
Pemilik institusional (13F)
169 pengaju
· $489.3M 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.
Pemegang169
Nilai yang dipegang$489.3M
Posisi baru37
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
37 (+3 vs Kuartal sebelumnya)
18 (+8 vs Kuartal sebelumnya)
74 (+30 vs Kuartal sebelumnya)
22 (-11 vs Kuartal sebelumnya)
+2.0M
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
34 orang dalam
· 12 pejabat · 18 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 22 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.