SSTK Shutterstock, Inc. Common Stock
$14,20
Harga · Jun 25, 2026
Fundamental per Apr 28, 2026
Rentang 52M
$13–$30
9% of range
Peringkat Analis
HOLD
7 analysts
Target Harga
$29
+103% upside
P/E (TTM)
15.3
ROE
—
Margin Laba Bersih
—
SSTK Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$14.20
Kapitalisasi Pasar
—
P/E (TTM)
15.3
EPS (TTM)
$1.25
Pendapatan (TTM)
$990M
Imbal Hasil Dividen
—
ROE
—
D/E Utang/Ekuitas
—
Rentang 52M
$13 – $30
SSTK 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
$990M
2016-12-31
→
2025-12-31
EPS
$1.25
2016-12-31
→
2025-12-31
Arus Kas Bebas
—
2016-12-31
→
2023-12-31
Margin
—
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
SSTK
Median Rekan
P/E (TTM)
15.3
24.8
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
SSTK
Median Rekan
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
SSTK
Median Rekan
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
SSTK
Median Rekan
Revenue YoY (Pendapatan YoY)
5.8%
—
Revenue CAGR 3Y (CAGR Pendapatan 3T)
6.1%
—
Revenue CAGR 5Y (CAGR Pendapatan 5T)
8.2%
—
EPS YoY
23.8%
—
Net Income YoY (Laba Bersih YoY)
26.6%
—
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
SSTK
Median Rekan
Dividen Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
Imbal Hasil Dividen
—
Rasio Pembayaran Dividen
—
CAGR Dividen 5T
—
| Tanggal ex-dividen | Jumlah |
|---|---|
| 4 Juni 2026 | $0,3600 |
| 5 Maret 2026 | $0,3600 |
| 4 Des. 2025 | $0,3300 |
| 4 Sep. 2025 | $0,3300 |
| 5 Juni 2025 | $0,3300 |
| 6 Maret 2025 | $0,3300 |
| 29 Nov. 2024 | $0,3000 |
| 29 Agu 2024 | $0,3000 |
| 30 Mei 2024 | $0,3000 |
| 28 Feb. 2024 | $0,3000 |
| 29 Nov. 2023 | $0,2700 |
| 30 Agu 2023 | $0,2700 |
| 31 Mei 2023 | $0,2700 |
| 1 Maret 2023 | $0,2700 |
| 30 Nov. 2022 | $0,2400 |
| 31 Agu 2022 | $0,2400 |
| 1 Juni 2022 | $0,2400 |
| 2 Maret 2022 | $0,2400 |
| 1 Des. 2021 | $0,2100 |
| 1 Sep. 2021 | $0,2100 |
SSTK Konsensus Analis Opini analis bullish dan bearish, target harga 12 bulan, potensi kenaikan
JUAL
7 analis
- Beli Kuat 0 0,0%
- Beli 0 0,0%
- Tahan 4 57,1%
- Jual 1 14,3%
- Jual Kuat 2 28,6%
Target Harga 12 Bulan
1 analis · 2026-06-28
Rendah
$28.85
Tinggi
$28.85
Target median
$28.85
+103,2%
Target rata-rata
$28.85
+103,2%
Riwayat Pendapatan EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
Kejutan Rata-rata
-0.11%
Laporan Berikutnya
Jul 27, 2026
| Periode | EPS Aktual | EPS Estimasi | Kejutan |
|---|---|---|---|
| 31 Des. 2025 | $0.67 | $0.82 | -0.15% |
| 30 Juni 2025 | $1.19 | $1.17 | 0.02% |
| 31 Maret 2025 | $1.03 | $1.08 | -0.05% |
| 31 Des. 2024 | $0.67 | $0.91 | -0.24% |
Perbandingan Sejawat Metrik utama vs rekan sektor
| Ticker | Kapitalisasi Pasar | P/E | Pendapatan YoY | Margin Bersih | ROE | Margin Kotor |
|---|---|---|---|---|---|---|
| SSTK | — | 15.3 | 5.8% | — | — | — |
| GTM | $3.13B | 26.8 | 2.9% | 9.9% | 8.1% | 84.0% |
| QNST | $920M | 201.2 | 78.3% | 0.43% | 2.0% | 10.1% |
| EVER | — | 10.3 | 38.5% | 14.3% | 48.6% | — |
| MAX | — | 33.2 | 28.8% | 2.3% | 783.8% | — |
| CARS | $715M | 38.1 | 0.57% | 2.8% | 4.2% | — |
| GETY | — | -2.7 | 4.5% | — | — | — |
| BMBL | — | -0.6 | -9.9% | -71.8% | -99.4% | — |
| ZIP | $278M | -10.5 | -5.3% | -7.3% | 46.1% | 89.2% |
| ANGI | — | 13.8 | -13.0% | 4.2% | 4.5% | 95.4% |
| GOOGL | $3.78T | 29.0 | 15.1% | 32.8% | 34.0% | — |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $990M | $935M | $875M | $828M | $773M | $667M | $651M | $623M | $557M | $494M | |
| Cost of Revenue | $407M | $396M | $353M | $314M | $278M | $260M | $278M | $268M | $233M | $203M | |
| R&D Expense | $89M | $88M | $96M | $65M | $52M | $46M | $57M | $59M | $52M | $48M | |
| SG&A Expense | $198M | $159M | $143M | $133M | $131M | $117M | $113M | $98M | $99M | $71M | |
| Operating Expenses | $915M | $867M | $806M | $734M | $665M | $581M | $630M | $591M | $531M | $449M | |
| Operating Income | $75M | $69M | $68M | $94M | $108M | $85M | $20M | $32M | $26M | $46M | |
| Other Non-op | $17M | $4M | $6M | $-1M | $-3M | $1M | $0 | $-5M | $4M | $-1M | |
| Pretax Income | $75M | $63M | $122M | $91M | $105M | $90M | $25M | $66M | $30M | $44M | |
| Income Tax | $30M | $27M | $12M | $15M | $13M | $18M | $5M | $11M | $13M | $12M | |
| Net Income | $45M | $36M | $110M | $76M | $92M | $72M | $20M | $55M | $17M | $33M | |
| EPS (Basic) | $1.29 | $1.02 | $3.07 | $2.11 | $2.52 | $2.00 | $0.57 | $1.57 | $0.48 | $0.93 | |
| EPS (Diluted) | $1.25 | $1.01 | $3.04 | $2.08 | $2.46 | $1.97 | $0.57 | $1.54 | $0.47 | $0.91 | |
| Shares (Basic) | 35,290,000 | 35,330,000 | 35,878,000 | 36,042,000 | 36,509,000 | 35,844,000 | 35,285,000 | 34,935,000 | 34,627,000 | 35,114,000 | |
| Shares (Diluted) | 36,268,000 | 35,658,000 | 36,242,000 | 36,546,000 | 37,324,000 | 36,369,000 | 35,581,000 | 35,420,000 | 35,291,000 | 35,861,000 | |
| EBITDA | · | · | $148M | $162M | $157M | $127M | $70M | $78M | $62M | $66M |
Neraca 27
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $178M | $111M | $100M | $115M | $314M | $429M | $303M | $231M | $253M | $224M | |
| Receivables | $113M | $95M | $91M | $67M | $48M | $44M | $47M | $41M | $50M | $38M | |
| Prepaid Expense | $48M | $49M | $101M | $33M | $26M | $17M | $27M | $35M | $37M | $23M | |
| Current Assets | $339M | $256M | $293M | $216M | $388M | $489M | $377M | $307M | $340M | $340M | |
| PP&E (Net) | $63M | $66M | $64M | $55M | $48M | $51M | $59M | $76M | $86M | $56M | |
| PP&E (Gross) | $426M | $383M | $338M | $290M | $251M | $223M | $195M | $177M | $147M | $88M | |
| Accum. Depreciation | $363M | $316M | $274M | $235M | $203M | $172M | $137M | $101M | $61M | $32M | |
| Goodwill | $575M | $570M | $383M | $382M | $220M | $89M | $89M | $89M | $99M | $49M | |
| Intangibles | $216M | $248M | $184M | $173M | $124M | $26M | $27M | $30M | $34M | $30M | |
| Other Non-current Assets | $93M | $84M | $71M | $22M | $27M | $21M | $19M | $18M | $9M | $3M | |
| Total Assets | $1.36B | $1.31B | $1.04B | $881M | $852M | $730M | $631M | $531M | $578M | $502M | |
| Accounts Payable | $14M | $9M | $9M | $7M | $10M | $2M | $6M | $7M | $7M | $7M | |
| Accrued Liabilities | $130M | $127M | $131M | $89M | $100M | $68M | $54M | $51M | $59M | $41M | |
| Current Liabilities | $628M | $625M | $452M | $384M | $334M | $257M | $246M | $223M | $246M | $203M | |
| Capital Leases | $17M | $23M | $29M | $36M | $37M | $42M | $47M | · | · | · | |
| Deferred Tax | $1M | $2M | $4M | $4M | $3M | $0 | · | $77.0K | $1M | $2M | |
| Other Non-current Liabilities | $11M | $20M | $23M | $10M | $10M | $9M | $9M | $22M | $16M | $9M | |
| Total Liabilities | $775M | $791M | $509M | $434M | $383M | $308M | $302M | $245M | $263M | $215M | |
| Long-term Debt | $275M | $278M | $30M | · | · | · | · | · | · | · | |
| Total Debt | · | · | $30M | $50M | · | · | · | · | · | · | |
| Common Stock | $410.0K | $403.0K | $399.0K | $396.0K | $392.0K | $389.0K | $381.0K | $376.0K | $373.0K | $369.0K | |
| Retained Earnings | $335M | $336M | $343M | $271M | $230M | $168M | $121M | $101M | $145M | $129M | |
| Treasury Stock | $270M | $270M | $228M | $200M | $127M | $100M | $100M | $100M | $100M | $78M | |
| AOCI | $-5M | $-17M | $-12M | $-15M | $-11M | $-8M | $-6M | $-6M | $-4M | $-17M | |
| Stockholders' Equity | $581M | $518M | $527M | $447M | $468M | $422M | $328M | $287M | $315M | $287M | |
| Liabilities + Equity | $1.36B | $1.31B | $1.04B | $881M | $852M | $730M | $631M | $531M | $578M | $502M | |
| Shares Outstanding | 35,528,000 | 40,395,000 | 39,982,000 | 39,605,000 | 39,209,000 | 38,803,000 | 38,055,000 | 37,618,000 | 34,712,000 | 34,816,000 |
Arus Kas 16
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $91M | $88M | $80M | $68M | $49M | $41M | $50M | $46M | $35M | $20M | |
| Stock-based Comp | $61M | $56M | $49M | $36M | $36M | $28M | $23M | $24M | $25M | $28M | |
| Deferred Tax | $8M | $-11M | $-26M | $-11M | $-2M | $1M | $-2M | $-6M | $12M | $2M | |
| Amort. of Intangibles | $48M | $46M | $42M | $34M | $17M | $6M | $7M | $6M | $6M | $5M | |
| Other Non-cash | · | · | $-72M | $-11M | $41M | $23M | $12M | $-16M | $18M | $19M | |
| Operating Cash Flow | $167M | $33M | $141M | $158M | $216M | $165M | $103M | $102M | $108M | $101M | |
| CapEx | $43M | $47M | $45M | $43M | $28M | $26M | $26M | $35M | $55M | $40M | |
| Investing Cash Flow | $-48M | $-166M | $-54M | $-276M | $-250M | $-35M | $-27M | $-13M | $-57M | $-56M | |
| Stock Issued | · | · | · | $0 | $0 | $23M | $0 | $0 | · | · | |
| Stock Repurchased | $0 | $42M | $28M | $73M | $26M | $0 | $0 | $0 | $25M | $60M | |
| Net Stock Activity | · | · | $-28M | $-73M | $-26M | $23M | $0 | $0 | $-25M | $-60M | |
| Dividends Paid | $47M | $42M | $39M | $35M | $31M | $24M | $0 | $105M | $0 | $0 | |
| Financing Cash Flow | $-59M | $150M | $-103M | $-79M | $-78M | $-5M | $-2M | $-110M | $-34M | $-53M | |
| Net Change in Cash | $67M | $11M | $-15M | $-199M | $-115M | $123M | $72M | $-23M | $29M | $-16M | |
| Taxes Paid | $20M | $34M | $33M | $23M | $19M | $9M | $2M | $580.0K | $5M | $19M | |
| Free Cash Flow | · | · | $96M | $115M | $188M | $139M | $77M | $67M | $53M | $61M |
Profitabilitas 7
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | 7.8% | 11.3% | 14.0% | 12.8% | 3.1% | 5.2% | · | · | |
| Net Margin | · | · | 12.6% | 9.2% | 11.9% | 10.8% | 3.1% | 8.8% | · | · | |
| Pretax Margin | · | · | 14.0% | 11.0% | 13.5% | 13.4% | 3.8% | 10.6% | · | · | |
| EBITDA Margin | · | · | 16.9% | 19.6% | 20.3% | 19.0% | 10.8% | 12.5% | · | · | |
| ROA | · | · | 11.5% | 8.8% | 11.6% | 10.5% | 3.5% | 9.9% | 3.1% | 6.7% | |
| ROE | · | · | 20.8% | 17.3% | 19.5% | 17.7% | 6.2% | 19.7% | 5.6% | 11.3% | |
| ROIC | · | · | 11.1% | 15.7% | 20.2% | 16.2% | 5.0% | 9.4% | 4.7% | 11.7% |
Likuiditas & Solvabilitas 3
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | · | 0.6 | 0.6 | 1.2 | 1.9 | 1.5 | 1.4 | 1.4 | 1.7 | |
| Quick Ratio | · | · | 0.4 | 0.5 | 1.1 | 1.8 | 1.4 | 1.2 | 1.2 | 1.3 | |
| Debt / Equity | · | · | 0.1 | 0.1 | · | · | · | · | · | · |
Efisiensi 2
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | · | · | |
| Receivables Turnover | · | · | 11.0 | 14.4 | 16.9 | 14.7 | 14.8 | 13.7 | · | · |
Tingkat Pertumbuhan 10
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.8% | 6.9% | 5.7% | 7.0% | 16.0% | · | · | · | · | · | |
| Revenue CAGR 3Y | 6.1% | 6.5% | 9.5% | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 8.2% | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 23.8% | -66.8% | 46.2% | -15.4% | 24.9% | · | · | · | · | · | |
| EPS CAGR 3Y | -15.6% | -25.7% | 15.6% | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -8.7% | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 26.6% | -67.4% | 44.9% | -17.2% | 28.0% | · | · | · | · | · | |
| Net Income CAGR 3Y | -15.8% | -26.9% | 15.4% | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | -8.7% | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 13.8% | · | · | · | · | · | · | · | · | · |
Valuasi (TTM) 17
| Metrik | Tren | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $990M | $935M | $875M | $828M | $773M | $667M | $651M | $623M | $557M | $494M | |
| Net Income TTM | $45M | $36M | $110M | $76M | $92M | $72M | $20M | $55M | $17M | $33M | |
| Market Cap | · | · | $1.72B | $1.89B | $4.04B | $2.60B | $1.52B | $1.26B | $1.49B | $1.65B | |
| Enterprise Value | · | · | $1.65B | $1.82B | · | · | · | · | · | · | |
| P/E | 15.3 | 30.0 | 15.9 | 25.3 | 45.1 | 36.4 | 75.2 | 23.4 | 91.6 | 52.2 | |
| P/S | · | · | 2.0 | 2.3 | 5.2 | 3.9 | 2.3 | 2.0 | 2.7 | 3.3 | |
| P/B | · | · | 3.3 | 4.2 | 8.6 | 6.2 | 4.6 | 4.4 | 4.7 | 5.8 | |
| P / Tangible Book | · | · | · | · | 32.3 | 8.5 | · | · | · | · | |
| P / Cash Flow | · | · | 12.2 | 11.9 | 18.7 | 15.7 | 14.8 | 12.4 | 13.8 | 16.4 | |
| P / FCF | · | · | 17.9 | 16.4 | 21.5 | 18.6 | 19.9 | 18.8 | 28.2 | 27.0 | |
| EV / EBITDA | · | · | 11.1 | 11.3 | · | · | · | · | · | · | |
| EV / FCF | · | · | 17.2 | 15.8 | · | · | · | · | · | · | |
| EV / Revenue | · | · | 1.9 | 2.2 | · | · | · | · | · | · | |
| Dividend Yield | · | · | 2.2% | 1.8% | 0.76% | 0.94% | 0.00% | 8.3% | 0.00% | 0.00% | |
| Earnings Yield | 6.5% | 3.3% | 6.3% | 4.0% | 2.2% | 2.8% | 1.3% | 4.3% | 1.1% | 1.9% | |
| Payout Ratio | · | · | 35.1% | 45.5% | 33.4% | 34.0% | 0.00% | 191.9% | · | · | |
| Annual Payout | $47M | $42M | $39M | $35M | $31M | $24M | $0 | $105M | $0 | $0 |
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 | $199M | $220M | $260M | $267M | $243M | $250M | $251M | $220M | $214M | $217M | $233M | $209M | $215M | $218M | $204M | $207M | |
| Cost of Revenue | $95M | $97M | $103M | $106M | $101M | $112M | $104M | $91M | $88M | $96M | $94M | $84M | $78M | $88M | $80M | $77M | |
| R&D Expense | $19M | $26M | $22M | $21M | $20M | $19M | $29M | $20M | $21M | $23M | $28M | $29M | $15M | $17M | $18M | $17M | |
| SG&A Expense | $68M | $48M | $43M | $48M | $58M | $47M | $44M | $36M | $32M | $33M | $38M | $38M | $34M | $39M | $30M | $33M | |
| Operating Expenses | $230M | $223M | $228M | $232M | $232M | $237M | $232M | $199M | $198M | $215M | $216M | $200M | $175M | $210M | $175M | $181M | |
| Operating Income | $-31M | $-2M | $32M | $35M | $10M | $13M | $18M | $21M | $17M | $2M | $17M | $9M | $40M | $8M | $29M | $25M | |
| Other Non-op | $-15M | $-13M | $3M | $13M | $15M | $-89.0K | $4M | $-4M | $4M | $3M | $557.0K | $726.0K | $1M | $3M | $-2M | $-3M | |
| Pretax Income | $-49M | $-20M | $31M | $43M | $20M | $8M | $18M | $17M | $20M | $2M | $28M | $51M | $41M | $9M | $27M | $23M | |
| Income Tax | $-2M | $-4M | $18M | $14M | $2M | $10M | $-88.0K | $13M | $4M | $3M | $-806.0K | $1M | $9M | $1M | $4M | $3M | |
| Net Income | $-48M | $-16M | $13M | $29M | $19M | $-1M | $18M | $4M | $16M | $-1M | $28M | $50M | $33M | $7M | $23M | $19M | |
| EPS (Basic) | $-1.34 | $-0.47 | $0.38 | $0.84 | $0.54 | $-0.03 | $0.50 | $0.10 | $0.45 | $-0.03 | $0.79 | $1.39 | $0.92 | $0.20 | $0.64 | $0.54 | |
| EPS (Diluted) | $-1.34 | $-0.47 | $0.37 | $0.82 | $0.53 | $-0.04 | $0.50 | $0.10 | $0.45 | $-0.02 | $0.79 | $1.37 | $0.90 | $0.20 | $0.64 | $0.53 | |
| Shares (Basic) | 35,543,000 | -70,341,000 | 35,484,000 | 35,257,000 | 34,890,000 | -71,132,000 | 35,174,000 | 35,697,000 | 35,591,000 | -71,937,000 | 35,912,000 | 36,047,000 | 35,856,000 | -72,313,000 | 35,929,000 | 36,123,000 | |
| Shares (Diluted) | 35,543,000 | -71,654,000 | 36,642,000 | 35,958,000 | 35,322,000 | -71,862,000 | 35,472,000 | 35,982,000 | 36,066,000 | -72,820,000 | 36,081,000 | 36,406,000 | 36,575,000 | -73,505,000 | 36,269,000 | 36,578,000 | |
| EBITDA | $-8M | · | $32M | $35M | $33M | · | $18M | $21M | $38M | · | $17M | $9M | $59M | · | $29M | $25M |
Neraca 27
| 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 | $163M | $178M | $166M | $116M | $112M | $111M | $131M | $75M | $72M | · | $75M | $87M | $96M | · | $76M | $84M | |
| Receivables | $103M | $113M | $125M | $152M | $112M | $95M | $92M | $97M | $94M | · | $85M | $62M | $48M | · | $53M | $49M | |
| Prepaid Expense | $55M | $48M | $46M | $41M | $40M | $49M | $54M | $69M | $93M | · | $109M | $125M | $35M | · | $32M | $30M | |
| Current Assets | $321M | $339M | $337M | $309M | $264M | $256M | $277M | $241M | $259M | · | $269M | $273M | $179M | · | $161M | $163M | |
| PP&E (Net) | $62M | $63M | $63M | $63M | $66M | $66M | $69M | $63M | $63M | · | $62M | $59M | $57M | · | $55M | $53M | |
| PP&E (Gross) | $435M | $426M | $416M | $406M | $393M | $383M | $377M | $357M | $347M | · | $325M | $314M | $302M | · | $281M | $271M | |
| Accum. Depreciation | $373M | $363M | $353M | $342M | $328M | $316M | $308M | $294M | $284M | · | $263M | $254M | $245M | · | $226M | $218M | |
| Goodwill | $574M | $575M | $575M | $575M | $572M | $570M | $607M | $403M | $403M | · | $382M | $383M | $383M | · | $380M | $378M | |
| Intangibles | $204M | $216M | $227M | $238M | $238M | $248M | $246M | $165M | $175M | · | $194M | $202M | $168M | · | $173M | $186M | |
| Other Non-current Assets | $73M | $93M | $111M | $101M | $93M | $84M | $85M | $93M | $84M | · | $73M | $67M | $22M | · | $26M | $26M | |
| Total Assets | $1.31B | $1.36B | $1.38B | $1.38B | $1.32B | $1.31B | $1.35B | $1.00B | $1.03B | · | $1.02B | $1.00B | $843M | · | $840M | $849M | |
| Accounts Payable | $14M | $14M | $14M | $16M | $16M | $9M | $15M | $11M | $9M | · | $7M | $6M | $8M | · | $6M | $6M | |
| Accrued Liabilities | $104M | $130M | $123M | $121M | $108M | $127M | $119M | $97M | $99M | · | $124M | $112M | $73M | · | $81M | $85M | |
| Current Liabilities | $629M | $628M | $631M | $634M | $615M | $625M | $663M | $432M | $433M | · | $424M | $408M | $313M | · | $360M | $368M | |
| Capital Leases | $15M | $17M | $19M | $21M | $22M | $23M | $25M | $26M | $29M | · | $31M | $33M | $34M | · | $36M | $37M | |
| Deferred Tax | $617.0K | $1M | $2M | $2M | $2M | $2M | $3M | $4M | $4M | · | $4M | $17M | $5M | · | $3M | $5M | |
| Other Non-current Liabilities | $18M | $11M | $12M | $15M | $19M | $20M | $14M | $21M | $22M | · | $24M | $27M | $14M | · | $10M | $10M | |
| Total Liabilities | $779M | $775M | $781M | $790M | $777M | $791M | $826M | $483M | $487M | · | $484M | $485M | $366M | · | $410M | $419M | |
| Long-term Debt | $274M | $275M | $275M | $276M | $277M | $278M | $279M | · | · | · | · | · | · | · | · | · | |
| Total Debt | $274M | · | $275M | $276M | $277M | · | $279M | $30M | $30M | · | $30M | $30M | $0 | · | $50M | $50M | |
| Common Stock | $410.0K | $410.0K | $410.0K | $407.0K | $403.0K | $403.0K | $403.0K | $402.0K | $399.0K | · | $399.0K | $398.0K | $396.0K | · | $396.0K | $395.0K | |
| Retained Earnings | $275M | $335M | $363M | $361M | $343M | $336M | $348M | $341M | $348M | · | $353M | $335M | $294M | · | $273M | $258M | |
| Treasury Stock | $270M | $270M | $270M | $270M | $270M | $270M | $270M | $249M | $228M | · | $219M | $204M | $200M | · | $200M | $184M | |
| AOCI | $-6M | $-5M | $-5M | $-3M | $-13M | $-17M | $-9M | $-14M | $-13M | · | $-16M | $-14M | $-14M | · | $-23M | $-17M | |
| Stockholders' Equity | $532M | $581M | $594M | $586M | $547M | $518M | $523M | $520M | $541M | $527M | $532M | $520M | $477M | $447M | $431M | $429M | |
| Liabilities + Equity | $1.31B | $1.36B | $1.38B | $1.38B | $1.32B | $1.31B | $1.35B | $1.00B | $1.03B | · | $1.02B | $1.00B | $843M | · | $840M | $849M | |
| Shares Outstanding | 35,555,000 | 35,528,000 | 35,503,000 | 35,287,000 | 34,901,000 | 34,874,000 | 34,850,000 | 35,359,000 | 35,603,000 | 39,982,000 | 35,749,000 | 36,028,000 | 35,914,000 | · | 35,809,000 | 35,981,000 |
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 | $23M | $23M | $23M | $23M | $23M | $23M | $22M | $21M | $21M | $20M | $21M | $19M | $19M | $19M | $18M | $17M | |
| Stock-based Comp | $13M | $15M | $13M | $16M | $18M | $15M | $15M | $15M | $11M | $12M | $13M | $15M | $9M | $12M | $9M | $7M | |
| Deferred Tax | $-7M | $-10M | $24M | $974.0K | $-8M | $-2M | $-9M | $4M | $-4M | $-5M | $-21M | $831.0K | $-977.0K | $-4M | $-3M | $-2M | |
| Amort. of Intangibles | $12M | $12M | $12M | $12M | $12M | $13M | $11M | $11M | $11M | $10M | $12M | $10M | $10M | $10M | $10M | $8M | |
| Other Non-cash | $36M | · | · | · | $-26M | · | · | · | $-36M | · | · | · | $7M | · | · | · | |
| Operating Cash Flow | $17M | $36M | $78M | $27M | $25M | $8M | $-12M | $28M | $8M | $34M | $10M | $30M | $67M | $61M | $38M | $37M | |
| CapEx | $12M | $10M | $10M | $11M | $11M | $9M | $15M | $9M | $14M | $10M | $12M | $10M | $12M | $10M | $12M | $9M | |
| Investing Cash Flow | $-11M | $-10M | $-11M | $-15M | $-11M | $-10M | $-148M | $8M | $-17M | $8M | $4M | $-50M | $-16M | $-18M | $-18M | $-228M | |
| Stock Repurchased | · | $0 | $0 | · | · | $0 | $21M | · | · | $9M | $15M | $4M | $0 | $0 | $17M | $19M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | |
| Dividends Paid | $13M | $12M | $12M | $12M | $12M | $10M | $11M | $11M | $11M | $10M | $10M | $10M | $10M | $9M | $9M | $9M | |
| Financing Cash Flow | $-20M | $-13M | $-17M | $-14M | $-16M | $-12M | $213M | $-32M | $-19M | $-19M | $-25M | $13M | $-71M | $-9M | $-25M | $20M | |
| Net Change in Cash | $-16M | $13M | $49M | $4M | $980.0K | $-20M | $57M | $3M | $-29M | $25M | $-12M | $-9M | $-19M | $39M | $-8M | $-174M | |
| Taxes Paid | $744.0K | $4M | $2M | $15M | $-604.0K | $12M | $10M | $10M | $3M | $17M | $9M | $12M | $-5M | $4M | $7M | $11M | |
| Free Cash Flow | $6M | · | · | · | $14M | · | · | · | $-6M | · | · | · | $54M | · | · | · |
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 | -15.5% | · | 12.5% | 13.0% | 4.2% | · | 7.2% | 9.4% | 7.8% | · | 7.4% | 4.2% | 18.8% | · | 14.1% | 12.3% | |
| Net Margin | -23.9% | · | 5.1% | 11.0% | 7.7% | · | 7.0% | 1.7% | 7.5% | · | 12.2% | 23.9% | 15.3% | · | 11.3% | 9.4% | |
| Pretax Margin | -24.8% | · | 12.1% | 16.2% | 8.4% | · | 7.0% | 7.5% | 9.5% | · | 11.8% | 24.6% | 19.2% | · | 13.3% | 11.0% | |
| EBITDA Margin | -4.1% | · | 12.5% | 13.0% | 13.6% | · | 7.2% | 9.4% | 17.7% | · | 7.4% | 4.2% | 27.5% | · | 14.1% | 12.3% | |
| ROA | -3.6% | · | 0.98% | 2.5% | 1.6% | · | 1.5% | 0.36% | 1.7% | · | 3.1% | 5.4% | 4.0% | · | 2.7% | 2.4% | |
| ROE | -8.8% | · | 2.4% | 5.3% | 3.4% | · | 3.3% | 0.70% | 3.2% | · | 5.9% | 10.5% | 7.1% | · | 5.1% | 4.3% | |
| ROIC | -3.7% | · | 1.6% | 2.8% | 1.1% | · | 2.3% | 0.82% | 2.3% | · | 3.1% | 1.5% | 6.7% | · | 5.1% | 4.5% |
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 | 0.5 | · | 0.5 | 0.5 | 0.4 | · | 0.4 | 0.6 | 0.6 | · | 0.6 | 0.7 | 0.6 | · | 0.4 | 0.4 | |
| Quick Ratio | 0.4 | · | 0.5 | 0.4 | 0.4 | · | 0.3 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.5 | · | 0.4 | 0.4 | |
| Debt / Equity | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.1 | 0.1 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | |
| LT Debt / Equity | 0.2 | · | 0.2 | 0.2 | 0.2 | · | 0.2 | · | · | · | · | · | · | · | · | · |
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 | · | 0.3 | 0.2 | 0.3 | · | 0.2 | 0.3 | |
| Receivables Turnover | 1.9 | · | 2.4 | 2.1 | 2.4 | · | 2.8 | 2.8 | 3.0 | · | 3.4 | 3.8 | 4.6 | · | 4.2 | 4.2 |
Valuasi (TTM) 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $969M | · | $1.02B | $980M | $928M | · | $918M | $876M | $872M | · | $861M | $835M | $825M | · | $805M | $790M | |
| Net Income TTM | $14M | · | $79M | $69M | $56M | · | $66M | $98M | $127M | · | $134M | $125M | $102M | · | $85M | $92M | |
| Market Cap | $591M | · | $740M | $669M | $650M | · | $1.23B | $1.37B | $1.63B | · | $1.36B | $1.75B | $2.61B | · | $1.80B | $2.06B | |
| Enterprise Value | $702M | · | $850M | $829M | $815M | · | $1.38B | $1.32B | $1.59B | · | $1.32B | $1.70B | $2.51B | · | $1.77B | $2.03B | |
| P/E | 43.7 | · | 9.4 | 9.7 | 11.8 | · | 19.2 | 14.3 | 13.1 | · | 10.3 | 14.1 | 26.1 | · | 21.7 | 23.3 | |
| P/S | 0.6 | · | 0.7 | 0.7 | 0.7 | · | 1.3 | 1.6 | 1.9 | · | 1.6 | 2.1 | 3.2 | · | 2.2 | 2.6 | |
| P/B | 1.1 | · | 1.2 | 1.1 | 1.2 | · | 2.4 | 2.6 | 3.0 | · | 2.6 | 3.4 | 5.5 | · | 4.2 | 4.8 | |
| P / Cash Flow | 34.0 | · | · | · | 25.8 | · | · | · | 196.5 | · | · | · | 39.0 | · | · | · | |
| P / FCF | 102.3 | · | · | · | 45.0 | · | · | · | -264.7 | · | · | · | 47.9 | · | · | · | |
| EV / EBITDA | -85.1 | · | 26.2 | 23.9 | 24.8 | · | 76.1 | 64.0 | 41.8 | · | 76.5 | 194.6 | 42.4 | · | 61.7 | 79.9 | |
| EV / FCF | 121.6 | · | · | · | 56.4 | · | · | · | -257.9 | · | · | · | 46.2 | · | · | · | |
| EV / Revenue | 0.7 | · | 0.8 | 0.8 | 0.9 | · | 1.5 | 1.5 | 1.8 | · | 1.5 | 2.0 | 3.0 | · | 2.2 | 2.6 | |
| Earnings Yield | 2.3% | · | 10.7% | 10.3% | 8.5% | · | 5.2% | 7.0% | 7.7% | · | 9.7% | 7.1% | 3.8% | · | 4.6% | 4.3% | |
| Payout Ratio | -26.9% | · | · | · | 61.5% | · | · | · | 66.1% | · | · | · | 29.4% | · | · | · |
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 | |
|---|---|---|---|---|---|
| Pendapatan | $990M | $935M | $875M | $828M | $773M |
| Margin Operasi % | — | — | 7.8% | 11.3% | 14.0% |
| Laba Bersih | $45M | $36M | $110M | $76M | $92M |
| EPS Dilusian | $1.25 | $1.01 | $3.04 | $2.08 | $2.46 |
Neraca
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Utang / Ekuitas | — | — | 0.1 | 0.1 | — |
| Rasio Lancar | — | — | 0.6 | 0.6 | 1.2 |
| Rasio Cepat | — | — | 0.4 | 0.5 | 1.1 |
Arus Kas
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Arus Kas Bebas | — | — | $96M | $115M | $188M |
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.