Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$192.6K
·
·
·
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-rata-14.1%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 22, 2026
$1.45
$1.39
4.3%
31 Maret 2026
$1.41
$1.36
3.4%
31 Des. 2025
$1.28
$1.49
-13.9%
30 Sep. 2025
$1.18
$1.36
-13.0%
30 Juni 2025
$1.27
$1.30
-2.4%
31 Maret 2025
$0.47
$1.26
-62.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue
$141M
$117M
$99M
$86M
$8M
$7M
$9M
Cost of Revenue
·
·
·
·
·
·
$81.0K
Interest Expense
·
·
$155M
$59M
$11M
$16M
$38M
Interest Income
$551M
$552M
$510M
$308M
$222M
$211M
$180M
Pretax Income
$303M
$292M
$257M
$178M
$144M
$108M
$72M
Income Tax
$75M
$75M
$64M
$48M
$34M
$28M
$21M
Net Income
$228M
$218M
$192M
$130M
$111M
$80M
$52M
EPS (Basic)
$4.99
$4.35
$3.52
$2.30
$1.93
$1.39
$0.91
EPS (Diluted)
$4.92
$4.29
$3.49
$2.27
$1.88
$1.37
$0.90
Shares (Basic)
45,770,549
50,063,620
54,506,065
56,556,303
57,190,311
57,474,612
56,765,635
Shares (Diluted)
46,421,672
50,713,140
55,053,497
57,268,946
58,830,437
58,411,222
57,338,985
EBITDA
·
·
$3M
$3M
$3M
$4M
$5M
Neraca17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$113M
$570M
$1.04B
$888M
$602M
$346M
$944M
PP&E (Net)
$30M
$28M
$27M
$18M
$16M
$18M
$18M
PP&E (Gross)
$83M
$86M
$83M
$78M
$73M
$72M
$68M
Accum. Depreciation
$53M
$59M
$56M
$60M
$57M
$54M
$51M
Goodwill
$263.0K
$263.0K
$263.0K
$263.0K
$263.0K
·
·
Intangibles
$856.0K
$1M
$2M
$2M
$2M
$3M
$2M
Total Assets
$9.35B
$8.73B
$7.71B
$7.90B
$6.84B
$6.28B
$5.66B
Short-term Debt
$199M
$0
$0
$0
$0
$0
$0
Total Liabilities
$8.66B
$7.94B
$6.90B
$7.21B
$6.19B
$5.70B
$5.17B
Long-term Debt
·
$14M
$39M
$10M
$40M
$40M
$41M
Total Debt
$199M
$0
$0
$0
$0
$0
$0
Retained Earnings
$1.01B
$779M
$562M
$369M
$239M
$128M
$51M
Treasury Stock
$401M
$23M
·
·
·
$866.0K
$866.0K
AOCI
$11M
$-18M
$-20M
$-30M
$6M
$18M
$6M
Stockholders' Equity
$690M
$790M
$807M
$694M
$652M
$581M
$484M
Liabilities + Equity
$9.35B
$8.73B
$7.71B
$7.90B
$6.84B
$6.28B
$5.66B
Shares Outstanding
42,355,361
47,713,481
53,202,630
55,689,627
57,370,563
57,550,629
56,840,521
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
D&A
·
·
$3M
$3M
$3M
$4M
$5M
Stock-based Comp
$20M
$15M
$11M
$8M
$9M
$6M
$6M
Deferred Tax
$-9M
$2M
$-6M
$6M
$1M
$-1M
$2M
Amort. of Intangibles
·
·
$398.0K
$398.0K
$398.0K
$556.0K
$2M
Other Non-cash
·
·
$-15M
$-26M
$-40M
$-601M
$-557M
Operating Cash Flow
$265M
$210M
$187M
$120M
$84M
$121M
$67M
CapEx
$7M
$5M
$13M
$5M
$2M
$4M
$2M
Investing Cash Flow
$-1.06B
$-1.49B
$415M
$-827M
$-306M
$-1.23B
$-793M
Stock Issued
$2M
·
$104.0K
$320.0K
$3M
·
·
Stock Repurchased
$378M
$252M
$100M
$60M
$40M
·
·
Net Stock Activity
$-376M
$-252M
$-100M
$-60M
$-40M
·
·
Financing Cash Flow
$342M
$813M
$-452M
$994M
$478M
$509M
$1.12B
Taxes Paid
$70M
·
·
·
·
·
·
Free Cash Flow
$258M
$223M
$174M
$116M
$82M
$-516M
$-495M
Levered FCF
·
·
$58M
$72M
$74M
$-528M
$-522M
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Net Margin
161.7%
186.2%
41.2%
36.7%
1470.3%
28.6%
21.0%
Pretax Margin
214.7%
250.1%
55.1%
50.2%
1915.6%
38.7%
29.5%
EBITDA Margin
·
·
0.74%
0.93%
43.9%
1.3%
2.1%
ROA
2.5%
2.6%
2.5%
1.8%
1.7%
1.3%
1.0%
ROE
29.4%
27.1%
24.3%
19.2%
17.2%
14.1%
10.7%
Likuiditas & Solvabilitas1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Debt / Equity
0.3
0.0
0.0
0.0
0.0
0.0
0.0
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.0
0.0
0.1
0.0
0.0
0.0
0.0
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$16.29
$16.69
$15.17
$12.46
$11.37
$10.08
$8.51
Revenue / Share
$3.04
$2.30
$8.47
$6.19
$0.13
$4.78
$4.28
Cash Flow / Share
$5.71
$4.49
$3.39
$2.11
$1.43
$-8.77
$-8.60
Cash / Share
$2.66
$12.05
$19.51
$15.95
$10.49
$5.99
$16.59
EPS (TTM)
$4.92
$4.29
$3.49
$2.27
$1.88
$1.37
$0.90
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
20.8%
17.7%
15.2%
1045.0%
6.0%
·
·
Revenue CAGR 3Y
17.9%
149.4%
140.9%
·
·
·
·
Revenue CAGR 5Y
81.8%
·
·
·
·
·
·
EPS YoY
14.7%
22.9%
53.7%
20.7%
37.2%
·
·
EPS CAGR 3Y
29.4%
31.6%
36.6%
·
·
·
·
EPS CAGR 5Y
29.1%
·
·
·
·
·
·
Net Income YoY
4.9%
13.1%
47.7%
17.7%
38.2%
·
·
Net Income CAGR 3Y
20.6%
25.3%
33.9%
·
·
·
·
Net Income CAGR 5Y
23.3%
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$141M
$117M
$99M
$86M
$8M
$7M
$9M
Net Income TTM
$228M
$218M
$192M
$130M
$111M
$80M
$52M
Market Cap
$2.86B
$2.49B
$2.05B
$1.58B
$1.45B
$787M
$739M
Enterprise Value
$2.95B
$1.92B
$1.01B
$692M
$850M
$441M
$-206M
P/E
13.7
12.3
11.0
12.5
13.5
10.0
14.4
P/S
20.3
21.3
20.7
18.3
192.9
110.8
78.8
P/B
4.1
3.2
2.5
2.3
2.2
1.4
1.5
P / Tangible Book
4.2
3.2
2.5
2.3
2.2
1.4
·
P / Cash Flow
10.8
10.9
11.0
13.1
17.3
-1.5
-1.5
P / FCF
11.1
11.2
11.8
13.6
17.6
-1.5
-1.5
EV / EBITDA
·
·
291.9
209.8
257.6
117.5
-39.4
EV / FCF
11.4
8.6
5.8
6.0
10.3
-0.9
0.4
EV / Revenue
20.9
16.4
10.2
8.0
113.0
62.2
-22.0
Earnings Yield
7.3%
8.2%
9.0%
8.0%
7.4%
10.0%
6.9%
Laporan Laba Rugi10
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Interest Expense
·
·
·
·
·
·
·
·
$44M
$41M
·
$40M
$39M
$36M
·
$19M
Interest Income
$132M
$130M
$132M
$136M
$143M
$140M
$139M
$140M
$137M
$136M
$132M
$129M
$126M
$122M
$107M
$84M
Pretax Income
$81M
$79M
$75M
$73M
$80M
$75M
$76M
$69M
$72M
$75M
$59M
$66M
$66M
$65M
$56M
$42M
Income Tax
$20M
$19M
$19M
$18M
$20M
$18M
$20M
$18M
$18M
$18M
$15M
$16M
$17M
$16M
$16M
$12M
Net Income
$61M
$60M
$56M
$55M
$60M
$57M
$56M
$52M
$54M
$56M
$44M
$50M
$49M
$49M
$40M
$31M
EPS (Basic)
$1.46
$1.43
$1.30
$1.20
$1.28
$1.21
$1.17
$1.06
$1.05
$1.07
$0.81
$0.93
$0.89
$0.89
$0.71
$0.54
EPS (Diluted)
$1.45
$1.41
$1.28
$1.18
$1.27
$1.19
$1.14
$1.04
$1.05
$1.06
$0.80
$0.92
$0.89
$0.88
$0.70
$0.54
Shares (Basic)
41,461,889
42,133,301
·
45,865,172
46,598,535
47,214,050
·
48,759,369
50,937,055
52,747,140
·
54,175,184
54,871,681
55,452,815
·
56,429,425
Shares (Diluted)
41,794,160
42,594,824
·
46,518,125
47,182,770
47,959,292
·
49,478,236
51,337,491
53,326,588
·
54,738,610
55,269,640
56,048,142
·
57,008,224
EBITDA
·
·
·
·
·
·
·
·
·
$1M
·
·
·
$820.0K
·
·
Neraca16
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Cash & Equivalents
$80M
$67M
$113M
$85M
$340M
$1.02B
$570M
$56M
$406M
$1.25B
·
$903M
$881M
$787M
·
$723M
PP&E (Net)
$28M
$29M
$30M
$26M
$26M
$27M
$28M
$28M
$28M
$27M
·
$29M
$26M
$21M
·
$18M
PP&E (Gross)
·
·
$83M
·
·
·
$86M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$53M
·
·
·
$59M
·
·
·
·
·
·
·
·
·
Goodwill
·
·
$263.0K
$263.0K
$263.0K
$263.0K
$263.0K
$263.0K
$263.0K
$263.0K
·
$263.0K
$263.0K
$263.0K
·
$263.0K
Intangibles
·
·
$856.0K
$955.0K
$1M
$1M
$1M
$1M
$1M
$2M
·
$2M
$2M
$2M
·
$2M
Total Assets
$9.22B
$9.90B
$9.35B
$8.60B
$8.84B
$9.39B
$8.73B
$8.09B
$8.15B
$7.92B
·
$7.47B
$7.54B
$7.61B
·
$7.78B
Short-term Debt
$744M
$470M
$199M
$200M
·
·
·
·
·
·
·
·
·
·
·
·
Total Liabilities
$8.51B
$9.20B
$8.66B
$7.82B
$7.98B
$8.56B
$7.94B
$7.28B
$7.37B
$7.10B
·
$6.69B
$6.79B
$6.88B
·
$7.11B
Total Debt
$744M
$470M
·
$200M
·
·
·
·
·
·
·
·
·
·
·
·
Retained Earnings
$1.13B
$1.07B
$1.01B
$951M
$896M
$836M
$779M
$723M
$672M
$618M
·
$518M
$467M
$418M
·
$329M
Treasury Stock
$502M
$451M
$401M
$250M
$98M
$60M
$23M
·
·
·
·
·
·
·
·
·
AOCI
$-4M
$3M
$11M
$9M
$2M
$-2M
$-18M
$17M
$-16M
$-20M
·
$-32M
$-29M
$-26M
·
$-33M
Stockholders' Equity
$705M
$697M
$690M
$778M
$860M
$830M
$790M
$815M
$777M
$817M
$807M
$774M
$749M
$725M
$694M
$664M
Liabilities + Equity
$9.22B
$9.90B
$9.35B
$8.60B
$8.84B
$9.39B
$8.73B
$8.09B
$8.15B
$7.92B
·
$7.47B
$7.54B
$7.61B
·
$7.78B
Shares Outstanding
41,043,479
41,858,545
42,355,361
44,528,879
46,262,932
46,980,002
47,310,750
48,230,334
49,267,403
52,253,037
53,202,630
53,867,129
54,542,284
55,329,629
55,689,627
56,201,560
Arus Kas13
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
D&A
·
·
·
·
·
·
·
·
$1M
$1M
·
$743.0K
$781.0K
$820.0K
·
$784.0K
Stock-based Comp
$5M
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$2M
Amort. of Intangibles
·
·
·
·
·
·
·
·
$100.0K
$99.0K
·
$99.0K
$100.0K
$99.0K
·
$99.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$14M
·
·
·
$-10M
·
·
Operating Cash Flow
$35M
$85M
$-32M
$78M
$86M
$95M
$67M
$51M
$17M
$75M
$61M
$53M
$29M
$43M
$51M
$28M
CapEx
$466.0K
$468.0K
$5M
$634.0K
$507.0K
$765.0K
$607.0K
$1M
$2M
$2M
$320.0K
$3M
$6M
$4M
$639.0K
$2M
Investing Cash Flow
$708M
$-616M
$-623M
$-49M
$-130M
$-224M
$-187M
$-256M
$-1.03B
$-22M
$-78M
$113M
$174M
$206M
$10M
$-279M
Stock Issued
·
·
$0
·
·
·
·
·
·
·
$-1.0K
$0
$0
$105.0K
$158.0K
$0
Stock Repurchased
$50M
$50M
$151M
$151M
$38M
$38M
$50M
$50M
$101M
$50M
$25M
$25M
$25M
$25M
$15M
$15M
Net Stock Activity
·
$-50M
·
·
·
$-38M
·
·
·
$-50M
·
·
·
$-25M
·
·
Financing Cash Flow
$-730M
$485M
$682M
$-285M
$-637M
$581M
$635M
$-145M
$164M
$159M
$151M
$-144M
$-110M
$-350M
$104M
$631M
Free Cash Flow
·
$85M
·
·
·
$132M
·
·
·
$74M
·
·
·
$39M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$42M
·
·
·
$12M
·
·
Profitabilitas5
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Net Margin
37.1%
37.2%
·
31.5%
33.0%
32.6%
·
40.9%
43.1%
45.6%
·
43.4%
42.1%
42.8%
·
34.7%
Pretax Margin
49.5%
48.8%
·
41.9%
44.0%
42.9%
·
54.9%
57.7%
60.5%
·
57.5%
56.8%
56.5%
·
48.2%
EBITDA Margin
·
·
·
·
·
·
·
·
·
0.85%
·
·
·
0.71%
·
·
ROA
0.67%
0.62%
·
0.66%
0.70%
0.66%
·
0.66%
0.68%
0.73%
·
0.66%
0.67%
0.67%
·
0.44%
ROE
7.8%
7.9%
·
6.9%
7.3%
6.9%
·
6.5%
7.0%
7.3%
·
7.0%
7.0%
7.1%
·
4.7%
Likuiditas & Solvabilitas1
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Debt / Equity
1.1
0.7
·
0.3
·
·
·
·
·
·
·
·
·
·
·
·
Efisiensi1
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 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
Per Saham5
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Book Value / Share
$17.19
$16.65
·
$17.48
$18.60
$17.66
·
$16.90
$15.77
$15.63
·
$14.36
$13.74
$13.11
·
$11.81
Revenue / Share
$3.91
$3.79
·
$3.75
$3.84
$3.66
·
$2.54
$2.43
$2.32
·
$2.11
$2.11
$2.05
·
$1.55
Cash Flow / Share
·
$2.00
·
·
·
$2.76
·
·
·
$1.41
·
·
·
$0.77
·
·
Cash / Share
$1.95
$1.60
·
$1.90
$7.36
$21.74
·
$1.16
$8.23
$23.93
·
$16.77
$16.14
$14.23
·
$12.86
EPS (TTM)
$5.32
$5.14
·
$4.78
$4.64
$4.42
·
$3.95
$3.83
$3.67
·
$3.39
$3.01
$2.65
·
$2.03
Valuasi (TTM)8
Metrik
Tren
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
Q1 2023
Q4 2022
Q3 2022
Net Income TTM
$232M
$231M
·
$228M
$224M
$218M
·
$206M
$204M
$200M
·
$189M
$169M
$150M
·
$117M
Market Cap
$2.57B
$2.25B
·
$3.33B
$2.64B
$2.48B
·
$2.58B
$1.86B
$1.75B
·
$1.86B
$1.78B
$1.54B
·
$1.24B
Enterprise Value
$3.23B
$2.65B
·
$3.45B
·
·
·
·
·
·
·
·
·
·
·
·
P/E
11.8
10.5
·
15.7
12.3
12.0
·
13.5
9.9
9.1
·
10.2
10.8
10.5
·
10.8
P/B
3.6
3.2
·
4.3
3.1
3.0
·
3.2
2.4
2.1
·
2.4
2.4
2.1
·
1.9
P / Tangible Book
3.6
3.2
·
4.3
3.1
3.0
·
3.2
2.4
2.1
·
2.4
2.4
2.1
·
1.9
P / Cash Flow
·
26.4
·
·
·
18.7
·
·
·
23.2
·
·
·
35.7
·
·
Earnings Yield
8.5%
9.6%
·
6.4%
8.1%
8.4%
·
7.4%
10.1%
11.0%
·
9.8%
9.2%
9.5%
·
9.2%
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
$141M
$117M
$99M
$86M
$8M
Laba Bersih
$228M
$218M
$192M
$130M
$111M
EPS Dilusian
$4.92
$4.29
$3.49
$2.27
$1.88
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.3
0.0
0.0
0.0
0.0
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$258M
$223M
$174M
$116M
$82M
Pemilik institusional (13F)
304 pengaju
· $2.7B 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.
Pemegang304
Nilai yang dipegang$2.7B
Posisi baru41
Posisi yang keluar29
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
41 (-15 vs Kuartal sebelumnya)
29 (-11 vs Kuartal sebelumnya)
99 (+5 vs Kuartal sebelumnya)
95 (0 vs Kuartal sebelumnya)
-300K
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Castle Creek Capital Partners VI, LP, Castle Creek Capital VI LLC
×3 pengajuan
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
49 orang dalam
· 22 pejabat · 22 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 52 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.