Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$404.3K
·
·
·
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 Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$572M
$504M
$404M
$370M
$347M
$287M
Cost of Revenue
$519M
$458M
$358M
$329M
$305M
$251M
Gross Profit
$53M
$46M
$47M
$42M
$41M
$36M
SG&A Expense
$30M
$26M
$26M
$24M
$25M
$24M
Operating Expenses
$36M
$32M
$33M
$32M
$33M
$30M
Operating Income
$17M
$15M
$14M
$10M
$9M
$6M
Interest Expense
$3M
$2M
$2M
$2M
$2M
$2M
Interest Income
$255.0K
$159.0K
$126.0K
$1M
$1M
$1M
Other Non-op
$3M
$2M
$1M
$532.0K
$559.0K
·
Pretax Income
$14M
$12M
$13M
$9M
$8M
$8M
Income Tax
$2M
$2M
$2M
$2M
$2M
$2M
Net Income
$12M
$11M
$10M
$8M
$7M
$6M
EPS (Basic)
·
·
$0.13
$0.10
$0.09
$0.08
EPS (Diluted)
·
·
$0.13
$0.10
$0.09
$0.08
Shares (Basic)
·
·
81,806,660
80,000,000
80,000,000
80,000,000
Shares (Diluted)
·
·
81,806,660
80,000,000
80,000,000
80,000,000
EBITDA
$23M
$21M
$20M
$17M
·
·
Neraca26
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$35M
$35M
$27M
$21M
$19M
$28M
Short-term Investments
$45M
$39M
$36M
·
·
·
Receivables
$136M
$127M
$98M
$89M
$81M
·
Inventory
·
·
·
$9M
$8M
$8M
Prepaid Expense
$22M
$30M
$15M
$18M
$18M
·
Current Assets
$217M
$205M
$149M
$136M
$122M
·
PP&E (Net)
$70M
$60M
$41M
$40M
$47M
·
PP&E (Gross)
$111M
$96M
$75M
$74M
·
·
Accum. Depreciation
$41M
$36M
$34M
$34M
$35M
·
Intangibles
$11M
$11M
$12M
$7M
$8M
·
Other Non-current Assets
$24M
$10M
$29M
$15M
$15M
·
Total Assets
$347M
$310M
$266M
$245M
$244M
·
Accounts Payable
$90M
$89M
$61M
$57M
$54M
·
Short-term Debt
$45M
$39M
$36M
$48M
$46M
·
Current Liabilities
$171M
$163M
$136M
$131M
$125M
·
Capital Leases
$2M
$5M
$11M
$18M
$21M
·
Deferred Tax
$247.0K
$53.0K
$4M
·
·
·
Other Non-current Liabilities
$1M
$3M
$2M
$2M
$1M
·
Total Liabilities
$208M
$187M
$154M
$150M
$148M
·
Long-term Debt
$81M
$56M
$36M
$48M
$46M
·
Total Debt
$81M
$56M
$36M
$48M
·
·
Paid-in Capital
·
·
$84M
$76M
$76M
·
Retained Earnings
$47M
$36M
$27M
$17M
$10M
·
AOCI
$-6M
$-9M
$-7M
$-6M
$3M
·
Stockholders' Equity
$132M
$117M
$108M
$91M
$92M
·
Liabilities + Equity
$347M
$310M
$266M
$245M
$244M
·
Arus Kas13
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$6M
$6M
$6M
$7M
$6M
$5M
Deferred Tax
$341.0K
$589.0K
$2M
$1M
$1M
$1M
Amort. of Intangibles
$452.0K
$652.0K
$591.0K
$526.0K
$542.0K
$493.0K
Other Non-cash
$-3M
$-3M
$-6M
$-9M
·
·
Operating Cash Flow
$16M
$15M
$14M
$5M
$20M
$2M
CapEx
$19M
$29M
$11M
$7M
$23M
$8M
Investing Cash Flow
$-37M
$-33M
$-19M
$-7M
$-28M
$-8M
Debt Issued
$20M
$17M
·
·
·
·
Net Debt Issued
$20M
$17M
·
·
·
·
Financing Cash Flow
$19M
$29M
$11M
$8M
$-2M
$13M
Net Change in Cash
$-2M
$11M
$6M
$4M
$-9M
$9M
Free Cash Flow
$-3M
$-14M
$1M
$22.0K
·
·
Levered FCF
$-5M
$-16M
$-115.9K
$-2M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
Gross Margin
9.3%
9.2%
11.5%
11.2%
·
·
Operating Margin
2.9%
2.9%
3.4%
2.7%
·
·
Net Margin
2.1%
2.2%
2.5%
2.1%
·
·
Pretax Margin
2.5%
2.5%
3.1%
2.5%
·
·
EBITDA Margin
4.1%
4.2%
5.0%
4.5%
·
·
ROA
3.6%
3.8%
4.0%
3.2%
·
·
ROE
9.6%
9.7%
10.3%
8.6%
·
·
ROIC
6.8%
7.3%
7.9%
5.9%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Current Ratio
1.3
1.3
1.1
1.0
·
·
Quick Ratio
1.3
1.2
0.9
0.9
·
·
Debt / Equity
0.6
0.5
0.3
0.5
·
·
LT Debt / Equity
0.3
0.1
·
·
·
·
Interest Coverage
6.2
7.4
7.8
4.4
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
1.7
1.8
1.6
1.5
·
·
Inventory Turnover
·
·
·
37.4
·
·
Receivables Turnover
4.3
4.5
4.3
4.4
·
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue / Share
·
·
$4.94
$4.63
·
·
Cash Flow / Share
·
·
$0.15
$0.09
·
·
EPS (TTM)
·
·
$0.13
$0.10
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$572M
$504M
$404M
$370M
·
·
Net Income TTM
$12M
$11M
$10M
$8M
·
·
P/E
·
·
22.6
·
·
·
Earnings Yield
·
·
4.4%
·
·
·
Per Saham1
Metrik
Tren
Q4 2023
EPS (TTM)
$0.13
Valuasi (TTM)4
Metrik
Tren
Q4 2023
Revenue TTM
$404M
Net Income TTM
$10M
P/E
22.6
Earnings Yield
4.4%
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
$572M
$504M
$404M
$370M
$347M
Margin Kotor %
9.3%
9.2%
11.5%
11.2%
·
Margin Operasi %
2.9%
2.9%
3.4%
2.7%
·
Laba Bersih
$12M
$11M
$10M
$8M
$7M
EPS Dilusian
·
·
$0.13
$0.10
$0.09
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.6
0.5
0.3
0.5
·
Rasio Lancar
1.3
1.3
1.1
1.0
·
Rasio Cepat
1.3
1.2
0.9
0.9
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-3M
$-14M
$1M
$22.0K
·
Pemilik institusional (13F)
3 pengaju
· $65K 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.
Pemegang3
Nilai yang dipegang$65K
Posisi baru0
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
2 (0 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
+8K
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.