Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata10.1%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Mei 20, 2026
$0.57
$0.52
9.6%
30 Juni 2026
$0.48
$0.52
-7.2%
31 Maret 2026
$0.57
$0.52
9.6%
31 Des. 2025
$0.65
$0.60
7.8%
30 Sep. 2025
$0.54
$0.49
9.1%
30 Juni 2025
$0.40
$0.43
-8.0%
31 Maret 2025
$0.68
$0.45
50.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue
$1.99B
$1.17B
$712M
$-68M
$1.37B
$788M
$447M
SG&A Expense
$187M
$177M
$167M
$147M
$110M
$48M
$52M
Operating Expenses
$3.02B
$1.44B
$540M
$-67M
$913M
$460M
$295M
Interest Expense
·
·
$9M
$4M
$1M
$7M
$10M
Interest Income
$12M
$11M
$4M
$2M
$337.0K
$413.0K
$1M
Other Non-op
$697.0K
$-33M
$2M
$-1M
$2M
$220.0K
$-1M
Pretax Income
$-891M
$-222M
$195M
$-41M
$513M
$338M
$149M
Income Tax
$-148M
$-49M
$28M
$4M
$28M
$23M
$4M
Net Income
$-536M
$-180M
$58M
$-18M
$194M
$63M
$0
EPS (Basic)
$-6.78
$-2.52
$0.91
$-0.30
$3.89
$2.11
·
EPS (Diluted)
$-6.78
$-2.52
$0.91
$-0.30
$3.84
$2.06
·
Shares (Basic)
79,039,229
71,142,916
63,489,135
61,884,671
49,833,760
29,657,805
·
Shares (Diluted)
79,039,229
71,142,916
66,544,038
61,884,671
53,600,250
33,274,804
·
EBITDA
$46M
$45M
$48M
$47M
$27M
$5M
·
Neraca14
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Cash & Equivalents
·
·
·
·
$116M
$180M
$90M
PP&E (Net)
$26M
$30M
$30M
$16M
$13M
$10M
$11M
PP&E (Gross)
$45M
$43M
$39M
$29M
$22M
$19M
$18M
Accum. Depreciation
$18M
$13M
$10M
$13M
$9M
$9M
$7M
Goodwill
$581M
$581M
$581M
$581M
$581M
$7M
$7M
Intangibles
$223M
$264M
$305M
$355M
$398M
$5M
$9M
Total Assets
$6.76B
$4.59B
$3.79B
$3.50B
$4.19B
$1.32B
$681M
Total Liabilities
$5.88B
$2.81B
$1.92B
$1.84B
$2.36B
$661M
$444M
Long-term Debt
·
$269M
$149M
$98M
$63M
$0
$143M
Paid-in Capital
$482M
$421M
$310M
$611M
$587M
$189M
·
Retained Earnings
$-897M
$-243M
$14M
$160M
$230M
$60M
$0
AOCI
$1M
$728.0K
$304.0K
$461.0K
$658.0K
$155.0K
$178.0K
Stockholders' Equity
$-414M
$179M
$324M
$772M
$818M
$249M
·
Liabilities + Equity
$6.76B
$4.59B
$3.79B
$3.50B
$4.19B
$1.32B
$681M
Arus Kas18
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
D&A
$46M
$45M
$48M
$47M
$27M
$5M
$7M
Stock-based Comp
$1.62B
$650M
$39M
$25M
$14M
$8M
$2M
Deferred Tax
$-195M
$-75M
$9M
$-12M
$6M
$16M
$-171.0K
Amort. of Intangibles
$41M
$41M
$42M
$44M
$24M
$3M
$5M
Other Non-cash
$-866M
$-376M
$7M
$110M
$-26M
$57M
·
Operating Cash Flow
$66M
$65M
$162M
$151M
$214M
$149M
$66M
CapEx
$3M
$5M
$20M
$6M
$2M
$1M
$837.0K
Investing Cash Flow
$733M
$-43M
$-47M
$-31M
$-210M
$-11M
$36M
Net Debt Issued
·
·
·
·
·
$-147M
·
Stock Issued
$4M
$3M
$0
$0
·
·
·
Stock Repurchased
$9M
$0
$0
·
·
·
·
Net Stock Activity
$-5M
$3M
·
·
·
·
·
Dividends Paid
$118M
$76M
$68M
$50M
$24M
$2M
$0
Financing Cash Flow
$37M
$87M
$-58M
$-108M
$-70M
$-45M
$-52M
Net Change in Cash
$829M
$107M
$53M
$12M
$-66M
$94M
$49M
Taxes Paid
$42M
·
·
·
·
·
·
Free Cash Flow
$64M
$60M
$142M
$146M
$212M
$148M
·
Levered FCF
·
·
$134M
$141M
$211M
$141M
·
Profitabilitas5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Net Margin
-26.9%
-15.3%
8.2%
27.2%
14.2%
8.0%
·
Pretax Margin
-44.7%
-18.9%
27.5%
61.4%
37.5%
42.9%
·
EBITDA Margin
2.3%
3.9%
6.7%
-70.2%
2.0%
0.70%
·
ROA
-9.4%
-4.3%
1.6%
-0.48%
7.0%
6.3%
·
ROE
457.6%
-71.3%
10.6%
-2.3%
36.3%
50.2%
·
Efisiensi1
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Asset Turnover
0.4
0.3
0.2
-0.0
0.5
0.8
·
Per Saham5
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue / Share
$25.22
$16.51
$10.69
$-1.09
$25.48
$23.67
·
Cash Flow / Share
$0.84
$0.91
$2.43
$2.44
$4.00
$4.49
·
Dividend / Share
$1.48
$1.08
$1.08
$0.80
$0.44
$0.07
·
Dividend Paid / Share
$1.48
$1.08
$1.08
$0.80
$0.44
$0.07
·
EPS (TTM)
$-6.78
$-2.52
$0.91
$-0.30
$3.84
$2.06
·
Tingkat Pertumbuhan8
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue YoY
69.7%
65.1%
·
·
73.4%
·
·
Revenue CAGR 3Y
·
-4.9%
-3.3%
·
·
·
·
Revenue CAGR 5Y
20.4%
·
·
·
·
·
·
EPS YoY
·
·
·
·
86.4%
·
·
EPS CAGR 3Y
·
·
-23.8%
·
·
·
·
Net Income YoY
·
·
·
·
209.5%
·
·
Net Income CAGR 3Y
·
·
-2.5%
·
·
·
·
Dividends Paid CAGR 5Y
124.9%
·
·
·
·
·
·
Valuasi (TTM)6
Metrik
Tren
2026
2025
2024
2023
2022
2021
2020
Revenue TTM
$1.99B
$1.17B
$712M
$-68M
$1.37B
$788M
·
Net Income TTM
$-536M
$-180M
$58M
$-18M
$194M
$63M
·
P/E
-7.0
-20.7
39.3
-80.9
8.6
17.1
·
Earnings Yield
-14.2%
-4.8%
2.5%
-1.2%
11.6%
5.8%
·
Payout Ratio
-22.0%
-42.2%
117.9%
-271.6%
12.3%
3.3%
·
Annual Payout
$118M
$76M
$68M
$50M
$24M
$2M
·
Laporan Laba Rugi14
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue
$379M
$589M
$587M
$454M
$364M
$378M
$339M
$272M
$186M
$357M
$-15M
$191M
$178M
$172M
$-4M
$-158M
SG&A Expense
$53M
$48M
$51M
$45M
$43M
$43M
$43M
$50M
$41M
$54M
$48M
$32M
$33M
$36M
$44M
$34M
Operating Expenses
$584M
$609M
$808M
$1.18B
$423M
$384M
$698M
$221M
$139M
$269M
$19M
$130M
$121M
$100M
$5M
$-104M
Interest Expense
·
·
·
·
·
·
·
·
·
·
$3M
$2M
$2M
·
$1M
$817.0K
Interest Income
$5M
$4M
$2M
$3M
$2M
$3M
$3M
$3M
$2M
$1M
$827.0K
$977.0K
$431.0K
$853.0K
$701.0K
$356.0K
Other Non-op
$-4M
$-5M
$-1M
$2M
$5M
$-31M
$-2M
$1M
$-351.0K
$-1M
$4M
$-872.0K
$227.0K
$-40.0K
$358.0K
$-634.0K
Pretax Income
$-200M
$-344.0K
$-195M
$-676M
$-20M
$10M
$-345M
$58M
$55M
$95M
$-24M
$67M
$58M
$68M
$-14M
$-74M
Income Tax
$-30M
$-7M
$-32M
$-100M
$-8M
$-3M
$-58M
$5M
$7M
$12M
$-723.0K
$8M
$9M
$11M
$-732.0K
$-7M
Net Income
$-116M
$-8M
$-123M
$-366M
$-38M
$-19M
$-192M
$18M
$13M
$31M
$-20M
$26M
$21M
$29M
$-7M
$-29M
EPS (Basic)
$-1.41
$-0.08
$-1.55
$-4.66
$-0.49
$-0.37
$-2.61
$0.26
$0.20
$0.47
$-0.32
$0.42
$0.34
$0.47
$-0.11
$-0.48
EPS (Diluted)
$-1.41
$-0.08
$-1.55
$-4.66
$-0.49
$-0.37
$-2.61
$0.26
$0.20
$0.47
$-0.32
$0.42
$0.34
$0.47
$-0.11
$-0.48
Shares (Basic)
81,995,674
·
79,465,039
78,561,587
77,846,710
·
73,687,289
68,772,051
66,187,754
·
64,068,952
62,858,468
62,834,818
·
62,192,899
61,407,834
Shares (Diluted)
81,995,674
·
79,465,039
78,561,587
77,846,710
·
73,687,289
69,695,315
68,593,761
·
64,068,952
66,198,129
65,739,470
·
62,192,899
61,407,834
EBITDA
$11M
·
·
·
$11M
·
·
·
$11M
·
·
·
$12M
·
·
·
Neraca14
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Cash & Equivalents
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$144M
PP&E (Net)
·
$26M
·
·
·
$30M
·
·
·
$30M
·
·
·
·
·
·
PP&E (Gross)
·
$45M
·
·
·
$43M
·
·
·
$39M
·
·
·
·
·
·
Accum. Depreciation
·
$18M
·
·
·
$13M
·
·
·
$10M
·
·
·
·
·
·
Goodwill
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
$581M
·
$581M
$581M
Intangibles
$213M
$223M
$233M
$243M
$254M
$264M
$274M
$284M
$295M
$305M
$315M
$333M
$344M
·
$366M
$376M
Total Assets
$7.77B
$6.76B
$5.24B
$5.33B
$4.78B
$4.59B
$4.35B
$4.04B
$3.83B
$3.79B
$3.47B
$3.61B
$3.53B
·
$3.50B
$3.58B
Total Liabilities
$6.53B
$5.88B
$4.72B
$4.11B
$3.08B
$2.81B
$2.61B
$2.04B
$1.89B
$1.92B
$1.80B
$1.91B
$1.86B
·
$1.89B
$1.93B
Long-term Debt
·
·
$270M
$270M
$270M
$269M
$169M
$172M
$172M
$149M
$124M
$124M
$98M
·
$83M
$63M
Paid-in Capital
$542M
$482M
$487M
$486M
$485M
$421M
$415M
$393M
$364M
$310M
$630M
$629M
$613M
·
$606M
$596M
Retained Earnings
$-1.08B
$-897M
$-866M
$-720M
$-332M
$-243M
$-206M
$4M
$3M
$14M
$131M
$165M
$153M
·
$144M
$164M
AOCI
$1M
$1M
$876.0K
$935.0K
$944.0K
$728.0K
$341.0K
$236.0K
$297.0K
$304.0K
$186.0K
$338.0K
$439.0K
·
$610.0K
$671.0K
Stockholders' Equity
$-539M
$-414M
$-379M
$-233M
$154M
$179M
$210M
$397M
$367M
$324M
$762M
$795M
$766M
·
$752M
$761M
Liabilities + Equity
$7.77B
$6.76B
$5.24B
$5.33B
$4.78B
$4.59B
$4.35B
$4.04B
$3.83B
$3.79B
$3.47B
$3.61B
$3.53B
·
$3.50B
$3.58B
Arus Kas15
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
D&A
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$11M
$12M
$12M
$12M
$12M
$12M
$12M
Stock-based Comp
$293M
$180M
$380M
$875M
$182M
$120M
$476M
$35M
$19M
$11M
$14M
$6M
$8M
$9M
$8M
$4M
Amort. of Intangibles
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$11M
$11M
$11M
$11M
$11M
$11M
Other Non-cash
$-646M
·
·
·
$-108M
·
·
·
$7M
·
·
·
$16M
·
·
·
Operating Cash Flow
$-458M
$-23M
$27M
$16M
$46M
$-67M
$28M
$54M
$50M
$8M
$25M
$71M
$58M
$-516.0K
$6M
$88M
CapEx
$549.0K
$762.0K
$432.0K
$331.0K
$1M
$3M
$566.0K
$1M
$575.0K
$915.0K
$4M
$7M
$8M
$2M
$1M
$2M
Investing Cash Flow
$21M
$822M
$-67M
$-10M
$-12M
$-7M
$-3M
$-21M
$-13M
$-9M
$-11M
$-13M
$-14M
$-7M
$-6M
$-10M
Stock Issued
·
$2M
$0
·
·
$1M
$0
·
·
$0
$0
·
·
·
·
·
Stock Repurchased
$19M
·
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
$-19M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
$69M
$23M
$22M
$22M
$50M
$18M
$17M
$16M
$24M
$13M
$13M
$13M
$28M
$13M
$13M
$12M
Financing Cash Flow
$19M
$-58M
$52M
$116M
$-72M
$85M
$26M
$-724.0K
$-23M
$9M
$-14M
$-9M
$-44M
$-3M
$-2M
$-42M
Net Change in Cash
$-416M
$741M
$11M
$122M
$-45M
$10M
$54M
$29M
$14M
$8M
$-2M
$49M
$-2M
$-12M
$-3M
$37M
Free Cash Flow
$-458M
·
·
·
$45M
·
·
·
$50M
·
·
·
$50M
·
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
$48M
·
·
·
Profitabilitas5
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Net Margin
-30.6%
·
-21.1%
-80.6%
-10.5%
·
-56.6%
6.5%
7.1%
·
138.4%
13.7%
11.9%
·
163.8%
18.4%
Pretax Margin
-52.8%
·
-33.2%
-148.8%
-5.6%
·
-101.7%
21.3%
29.4%
·
165.2%
35.0%
32.6%
·
337.4%
47.0%
EBITDA Margin
3.0%
·
·
·
3.1%
·
·
·
6.1%
·
·
·
6.7%
·
·
·
ROA
-1.8%
·
-2.6%
-7.8%
-0.89%
·
-4.9%
0.46%
0.36%
·
-0.58%
0.73%
0.57%
·
-0.18%
-0.79%
ROE
60.1%
·
146.1%
-446.5%
-14.8%
·
-39.5%
3.0%
2.4%
·
-2.7%
3.4%
2.7%
·
-0.91%
-4.0%
Efisiensi1
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Asset Turnover
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
-0.0
0.1
0.0
·
-0.0
-0.0
Per Saham4
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue / Share
$4.62
·
$7.38
$5.78
$4.68
·
$4.60
$3.90
$2.72
·
$-0.23
$2.89
$2.71
·
$-0.07
$-2.58
Cash Flow / Share
$-5.58
·
·
·
$0.59
·
·
·
$0.73
·
·
·
$0.88
·
·
·
Dividend Paid / Share
·
$0.28
$0.28
$0.28
·
$0.24
$0.24
$0.24
·
$0.21
$0.21
$0.21
·
$0.20
$0.20
$0.20
EPS (TTM)
$-7.70
·
$-7.07
$-8.13
$-3.21
·
$-1.68
$0.61
$0.77
·
$0.91
$1.12
$0.22
·
$-0.27
$0.67
Valuasi (TTM)6
Metrik
Tren
Q1 2027
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Revenue TTM
$2.01B
·
$1.78B
$1.54B
$1.35B
·
$1.15B
$800M
$720M
·
$527M
$538M
$188M
·
$125M
$539M
Net Income TTM
$-613M
·
$-547M
$-615M
$-231M
·
$-130M
$42M
$50M
·
$56M
$69M
$14M
·
$-5M
$50M
P/E
-5.4
·
-9.1
-8.0
-17.3
·
-34.5
93.2
59.6
·
35.0
28.2
112.8
·
-93.3
36.6
Earnings Yield
-18.6%
·
-11.0%
-12.4%
-5.8%
·
-2.9%
1.1%
1.7%
·
2.9%
3.5%
0.89%
·
-1.1%
2.7%
Payout Ratio
-59.2%
·
·
·
-130.8%
·
·
·
178.6%
·
·
·
132.9%
·
·
·
Annual Payout
$136M
·
$113M
$108M
$102M
·
$71M
$67M
$64M
·
$68M
$67M
$66M
·
$46M
$43M
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Pendapatan
$1.99B
$1.17B
$712M
$-68M
$1.37B
Laba Bersih
$-536M
$-180M
$58M
$-18M
$194M
EPS Dilusian
$-6.78
$-2.52
$0.91
$-0.30
$3.84
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2026-03-31
2025-03-31
2024-03-31
2023-03-31
2022-03-31
Arus Kas Bebas
$64M
$60M
$142M
$146M
$212M
Pemilik institusional (13F)
302 pengaju
· $3.7B 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.
Pemegang302
Nilai yang dipegang$3.7B
Posisi baru58
Posisi yang keluar41
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
58 (-12 vs Kuartal sebelumnya)
41 (-8 vs Kuartal sebelumnya)
130 (+31 vs Kuartal sebelumnya)
67 (-5 vs Kuartal sebelumnya)
-1.9M
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
20 orang dalam
· 7 pejabat · 10 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 58 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.