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-rata15.5%
Laporan BerikutnyaOkt 20, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 21, 2026
$1.08
$0.88
23.1%
31 Maret 2026
$0.88
$0.85
3.6%
31 Des. 2025
$1.02
$0.91
11.6%
30 Sep. 2025
$1.03
$0.86
19.5%
30 Juni 2025
$0.96
$0.76
26.0%
31 Maret 2025
$0.78
$0.72
8.9%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Interest Expense
·
·
$127M
$37M
$10M
$14M
Interest Income
$354M
$328M
$267M
$154M
$101M
$82M
Pretax Income
$83M
$61M
$42M
$23M
$14M
$16M
Income Tax
$16M
$14M
$8M
$5M
$3M
$3M
Net Income
$66M
$48M
$33M
$19M
$11M
$12M
EPS (Basic)
$4.45
$3.14
$2.11
$1.28
$1.45
$1.94
EPS (Diluted)
$3.79
$2.78
$1.98
$1.25
$1.40
$1.91
Shares (Basic)
13,841,230
13,656,859
13,583,553
13,465,196
7,874,110
6,232,115
Shares (Diluted)
17,477,207
17,133,845
16,877,891
13,754,610
8,138,824
6,329,760
EBITDA
·
·
$-465.0K
$-479.0K
$-270.0K
·
Neraca16
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$175M
$371M
$297M
$330M
$327M
$201M
PP&E (Net)
$25M
$26M
$29M
$29M
$19M
$15M
PP&E (Gross)
$47M
$44M
$43M
$39M
$27M
$21M
Accum. Depreciation
$22M
$18M
$14M
$10M
$8M
$6M
Goodwill
$18M
·
$18M
$18M
$18M
$18M
Intangibles
$646.0K
·
$969.0K
$1M
$1M
$1M
Total Assets
$5.34B
$4.94B
$4.40B
$3.77B
$2.50B
$1.87B
Total Liabilities
$4.81B
$4.48B
$3.98B
$3.39B
$2.20B
$1.75B
Common Stock
$14M
$14M
$14M
$14M
$13M
$6M
Paid-in Capital
$324M
$322M
$320M
$318M
$249M
·
Retained Earnings
$183M
$122M
$79M
$53M
$36M
$25M
Treasury Stock
$1M
$1M
$1M
$1M
$1M
$979.0K
AOCI
$11M
$5M
$933.0K
$-2M
$1M
$280.0K
Stockholders' Equity
$531M
$461M
$412M
$382M
$299M
$120M
Liabilities + Equity
$5.34B
$4.94B
$4.40B
$3.77B
$2.50B
$1.87B
Shares Outstanding
13,891,055
13,769,780
13,604,665
13,531,736
13,403,324
6,276,759
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$5M
$5M
$-465.0K
$-479.0K
$-270.0K
$78.0K
Stock-based Comp
$2M
$2M
$2M
$1M
$659.0K
$275.0K
Deferred Tax
·
·
$-3M
$-1M
$-380.0K
$-3M
Amort. of Intangibles
·
$162.0K
$162.0K
$162.0K
$162.0K
$162.0K
Other Non-cash
·
·
$7M
$4M
$-7M
·
Operating Cash Flow
$51M
$35M
$39M
$22M
$5M
$-4M
CapEx
·
$2M
$3M
$12M
$6M
$1M
Investing Cash Flow
$-610M
$-521M
$-530M
$-1.24B
$-500M
$-500M
Net Debt Issued
·
·
·
$-32M
$-32M
·
Financing Cash Flow
$319M
$495M
$570M
$1.22B
$619M
$611M
Net Change in Cash
$-240M
$9M
$80M
$5M
$123M
$107M
Taxes Paid
·
$16M
$9M
$7M
$6M
$3M
Free Cash Flow
·
$33M
$36M
$10M
$-1M
·
Levered FCF
·
·
$-66M
$-21M
$-9M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
31.7%
27.8%
22.6%
15.1%
12.0%
·
Pretax Margin
39.6%
35.8%
28.2%
18.7%
15.2%
·
EBITDA Margin
·
·
-0.31%
-0.39%
-0.28%
·
ROA
1.3%
1.0%
0.82%
0.59%
0.52%
·
ROE
12.9%
10.5%
8.2%
4.9%
4.5%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$38.23
$33.46
$30.28
$28.21
$22.31
·
Revenue / Share
$11.95
$10.00
$8.75
$8.99
$11.73
·
Cash Flow / Share
$2.91
$2.05
$2.32
$1.58
$0.56
·
Cash / Share
$12.61
$26.95
$21.83
$24.38
$24.38
·
EPS (TTM)
$3.79
$2.78
$1.98
$1.25
$1.40
·
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
21.9%
16.0%
19.4%
29.6%
35.2%
·
Revenue CAGR 3Y
19.1%
21.6%
27.9%
·
·
·
Revenue CAGR 5Y
24.2%
·
·
·
·
·
EPS YoY
36.3%
40.4%
58.4%
-10.7%
-26.7%
·
EPS CAGR 3Y
44.7%
25.7%
1.2%
·
·
·
EPS CAGR 5Y
14.7%
·
·
·
·
·
Net Income YoY
39.1%
42.7%
79.0%
63.3%
-5.7%
·
Net Income CAGR 3Y
52.6%
61.0%
40.2%
·
·
·
Net Income CAGR 5Y
40.5%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$209M
$171M
$148M
$124M
$95M
·
Net Income TTM
$66M
$48M
$33M
$19M
$11M
·
Market Cap
$528M
$467M
$270M
$249M
$348M
·
P/E
10.0
12.2
10.0
14.7
18.6
·
P/S
2.5
2.7
1.8
2.0
3.6
·
P/B
1.0
1.0
0.7
0.7
1.2
·
P / Tangible Book
1.0
1.0
0.7
0.7
1.2
·
P / Cash Flow
10.4
13.3
6.9
11.4
76.0
·
P / FCF
·
14.0
7.6
26.0
-336.1
·
Earnings Yield
10.0%
8.2%
10.0%
6.8%
5.4%
·
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
·
·
·
·
·
·
·
·
$42M
$41M
$40M
$34M
$29M
$25M
$19M
$12M
Interest Income
$106M
$97M
$92M
$93M
$89M
$81M
$86M
$83M
$81M
$79M
$77M
$69M
$63M
$57M
$51M
$43M
Pretax Income
$28M
$19M
$22M
$23M
$21M
$17M
$18M
$16M
$14M
$13M
$12M
$7M
$11M
$11M
$9M
$8M
Income Tax
$6M
$3M
$4M
$5M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
$1M
$2M
$2M
$2M
$1M
Net Income
$22M
$16M
$18M
$18M
$17M
$14M
$14M
$13M
$11M
$10M
$10M
$6M
$9M
$9M
$8M
$7M
EPS (Basic)
$1.25
$1.03
$1.21
$1.22
$1.12
$0.90
$0.91
$0.85
$0.70
$0.68
$0.62
$0.32
$0.57
$0.60
$0.45
$0.50
EPS (Diluted)
$1.08
$0.88
$1.02
$1.03
$0.96
$0.78
$0.80
$0.74
$0.63
$0.61
$0.58
$0.32
$0.53
$0.55
$0.45
$0.49
Shares (Basic)
16,591,144
14,814,661
·
13,860,149
13,836,830
13,776,998
·
13,665,400
13,657,223
13,606,256
·
13,608,718
13,588,747
13,532,545
·
13,490,680
Shares (Diluted)
20,334,205
18,560,056
·
17,524,288
17,391,128
17,440,826
·
17,184,991
17,018,680
16,936,003
·
13,873,187
16,855,822
16,801,815
·
13,678,962
EBITDA
·
·
·
·
·
·
·
·
·
$-288.0K
·
·
·
$222.0K
·
·
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
$404M
$425M
$175M
$116M
$113M
$219M
$371M
$258M
$242M
$368M
·
$142M
$245M
$309M
·
$217M
PP&E (Net)
$40M
$41M
$25M
$25M
$25M
$26M
$26M
$27M
$28M
$27M
·
$29M
$29M
$29M
·
$25M
PP&E (Gross)
$64M
$64M
$47M
$46M
$45M
$45M
$44M
$44M
$44M
$42M
·
$42M
$41M
$40M
·
$35M
Accum. Depreciation
$24M
$23M
$22M
$21M
$20M
$19M
$18M
$17M
$16M
$15M
·
$13M
$12M
$11M
·
$10M
Goodwill
$46M
$46M
·
·
·
·
·
·
·
$18M
·
$18M
$18M
$18M
·
$18M
Intangibles
$8M
$9M
·
·
·
·
·
·
·
$929.0K
·
$1M
$1M
$1M
·
$1M
Total Assets
$6.74B
$6.58B
$5.34B
$5.06B
$4.94B
$4.90B
$4.94B
$4.63B
$4.47B
$4.66B
·
$4.22B
$3.96B
$3.86B
·
$3.52B
Total Liabilities
$6.06B
$5.93B
$4.81B
$4.55B
$4.45B
$4.42B
$4.48B
$4.18B
$4.04B
$4.24B
·
$3.82B
$3.57B
$3.47B
·
$3.14B
Common Stock
$17M
$17M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
$14M
·
$14M
$14M
$14M
·
$14M
Paid-in Capital
$430M
$429M
$324M
$323M
$323M
$322M
$322M
$321M
$320M
$320M
·
$319M
$319M
$318M
·
$318M
Retained Earnings
$219M
$198M
$183M
$167M
$150M
$134M
$122M
$109M
$98M
$88M
·
$70M
$66M
$58M
·
$47M
Treasury Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
AOCI
$6M
$8M
$11M
$11M
$11M
$10M
$5M
$8M
$4M
$3M
·
$-2M
$-1M
$-2M
·
$-1M
Stockholders' Equity
$671M
$651M
$531M
$514M
$496M
$480M
$461M
$451M
$435M
$424M
$412M
$400M
$396M
$387M
$382M
$376M
Liabilities + Equity
$6.74B
$6.58B
$5.34B
$5.06B
$4.94B
$4.90B
$4.94B
$4.63B
$4.47B
$4.66B
·
$4.22B
$3.96B
$3.86B
·
$3.52B
Shares Outstanding
16,639,127
16,562,268
13,891,055
13,879,099
13,851,581
13,825,286
13,769,780
13,667,591
13,665,505
13,652,888
·
13,600,211
13,609,697
13,579,498
·
13,521,826
Arus Kas12
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
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$-1M
$-648.0K
$-288.0K
·
$-254.0K
$74.0K
$222.0K
·
$-581.0K
Stock-based Comp
$724.0K
$425.0K
$450.0K
$420.0K
$406.0K
$332.0K
$459.0K
$452.0K
$432.0K
$356.0K
$493.0K
$368.0K
$402.0K
$365.0K
$293.0K
$373.0K
Amort. of Intangibles
·
·
·
$40.0K
$40.0K
$40.0K
·
$40.0K
$40.0K
$40.0K
·
$40.0K
$40.0K
$40.0K
$42.0K
$40.0K
Other Non-cash
·
·
·
·
·
·
·
·
·
$-1M
·
·
·
$-2M
·
·
Operating Cash Flow
$45M
$-39M
$6M
$21M
$14M
$10M
$-4M
$22M
$7M
$9M
$18M
$3M
$10M
$8M
$6M
$11M
CapEx
·
·
·
·
·
·
·
·
·
·
·
$1M
$1M
$709.0K
$4M
$3M
Investing Cash Flow
$-168M
$26M
$-205M
$-110M
$-256M
$-40M
$-160M
$-138M
$-48M
$-174M
$-50M
$-227M
$-138M
$-114M
$-144M
$-248M
Financing Cash Flow
$103M
$263M
$258M
$93M
$31M
$-63M
$314M
$133M
$-203M
$251M
$158M
$242M
$85M
$85M
$252M
$135M
Net Change in Cash
$-20M
$250M
$58M
$4M
$-210M
$-92M
$151M
$17M
$-244M
$86M
$125M
$19M
$-43M
$-21M
$114M
$-102M
Taxes Paid
·
·
·
$6M
$3M
$273.0K
·
$1.0K
·
·
·
$2M
·
·
$2M
$2M
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$7M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-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
32.3%
28.4%
·
33.1%
32.2%
29.6%
·
29.8%
25.9%
25.7%
·
15.0%
24.4%
26.6%
·
20.0%
Pretax Margin
40.5%
32.9%
·
41.9%
40.5%
37.8%
·
37.9%
34.1%
32.0%
·
18.9%
30.6%
33.1%
·
24.4%
EBITDA Margin
·
·
·
·
·
·
·
·
·
-0.71%
·
·
·
0.64%
·
·
ROA
0.38%
0.29%
·
0.37%
0.36%
0.28%
·
0.29%
0.26%
0.24%
·
0.14%
0.24%
0.27%
·
0.24%
ROE
3.8%
2.9%
·
3.7%
3.6%
3.0%
·
3.0%
2.6%
2.6%
·
1.4%
2.5%
2.7%
·
2.3%
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
$40.31
$39.28
·
$37.02
$35.82
$34.70
·
$32.96
$31.83
$31.03
·
$29.44
$29.09
$28.50
·
$27.83
Revenue / Share
$3.34
$3.11
·
$3.11
$2.99
$2.63
·
$2.50
$2.45
$2.39
·
$2.68
$2.16
$2.07
·
$2.48
Cash Flow / Share
·
$-2.09
·
·
·
$0.60
·
·
·
$0.56
·
·
·
$0.47
·
·
Cash / Share
$24.29
$25.67
·
$8.39
$8.17
$15.84
·
$18.89
$17.69
$26.94
·
$10.45
$17.99
$22.77
·
$16.02
EPS (TTM)
$4.01
$3.89
·
$3.57
$3.28
$2.95
·
$2.56
$2.14
$2.04
·
$1.85
$2.02
$1.65
·
$0.57
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
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Revenue TTM
$237M
$221M
·
$199M
$187M
$177M
·
$165M
$159M
$153M
·
$142M
$139M
$132M
·
$116M
Net Income TTM
$74M
$69M
·
$62M
$57M
$51M
·
$44M
$36M
$35M
·
$31M
$32M
$26M
·
$11M
Market Cap
$672M
$627M
·
$527M
$453M
$461M
·
$366M
$291M
$273M
·
$233M
$216M
$213M
·
$231M
P/E
10.1
9.7
·
10.6
10.0
11.3
·
10.5
9.9
9.8
·
9.2
7.9
9.5
·
30.0
P/S
2.8
2.8
·
2.7
2.4
2.6
·
2.2
1.8
1.8
·
1.6
1.6
1.6
·
2.0
P/B
1.0
1.0
·
1.0
0.9
1.0
·
0.8
0.7
0.6
·
0.6
0.5
0.6
·
0.6
P / Tangible Book
1.1
1.1
·
1.0
0.9
1.0
·
0.8
0.7
0.7
·
0.6
0.6
0.6
·
0.6
P / Cash Flow
·
-16.2
·
·
·
44.0
·
·
·
29.0
·
·
·
26.7
·
·
Earnings Yield
9.9%
10.3%
·
9.4%
10.0%
8.8%
·
9.6%
10.1%
10.2%
·
10.8%
12.7%
10.5%
·
3.3%
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
Laba Bersih
$66M
$48M
$33M
$19M
$11M
EPS Dilusian
$3.79
$2.78
$1.98
$1.25
$1.40
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
·
$33M
$36M
$10M
$-1M
Pemilik institusional (13F)
149 pengaju
· $421.2M 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.
Pemegang149
Nilai yang dipegang$421.2M
Posisi baru12
Posisi yang keluar17
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
12 (-20 vs Kuartal sebelumnya)
17 (-3 vs Kuartal sebelumnya)
59 (+3 vs Kuartal sebelumnya)
43 (+9 vs Kuartal sebelumnya)
+598K
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 VII, LP, Castle Creek Capital VII LLC, Castle Creek Capital Partners VIII, LP, Castle Creek Capital Partners VIII Co-Investment Fund A, LP, Castle Creek Capital VIII LLC
×4 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
24 orang dalam
· 9 pejabat · 16 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 26 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.