Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-4.6%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$0.23
$0.26
-11.6%
31 Maret 2026
$0.25
$0.26
-2.6%
31 Des. 2025
$0.24
$0.26
-7.7%
30 Sep. 2025
$0.25
$0.26
-2.7%
30 Juni 2025
$0.24
$0.23
4.1%
31 Maret 2025
$0.24
$0.26
-7.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
SG&A Expense
$4M
$4M
$4M
$4M
$4M
$4M
$3M
$3M
$3M
$2M
Interest Expense
·
·
$274M
$161M
$85M
$107M
$175M
$126M
$78M
$62M
Interest Income
$290M
$307M
$363M
$303M
$240M
$284M
$340M
$266M
$199M
$154M
Pretax Income
$61M
$75M
$-116M
$-60M
$140M
$-137M
$127M
$107M
$94M
$70M
Income Tax
$378.0K
$399.0K
$259.0K
$530.0K
$1M
$305.0K
$579.0K
$340.0K
$146.0K
$-5.0K
Net Income
$60M
$74M
$-117M
$-60M
$139M
$-137M
$126M
$107M
$94M
$70M
EPS (Basic)
$0.57
$0.75
$-1.69
$-0.95
$0.92
$-2.03
$1.73
$1.70
$1.74
$1.69
EPS (Diluted)
$0.57
$0.75
$-1.69
$-0.95
$0.87
$-2.03
$1.73
$1.70
$1.74
$1.69
Shares (Basic)
79,299,265
79,801,990
77,575,788
77,296,524
76,977,743
76,656,756
72,743,171
63,034,806
54,194,596
41,406,026
Shares (Diluted)
79,445,823
79,888,044
77,575,788
77,296,524
81,684,388
76,656,756
72,743,171
63,034,806
54,194,596
41,406,026
Neraca12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$88M
$190M
$206M
$254M
$261M
$320M
$79M
$40M
$75M
$103M
Intangibles
$15M
$22M
$29M
·
·
·
·
·
·
·
Total Assets
$4.41B
$3.73B
$4.21B
$5.55B
$5.22B
$4.91B
$5.89B
$4.53B
$3.36B
$2.67B
Total Liabilities
$3.34B
$2.62B
$3.09B
$4.22B
$3.75B
$3.44B
$4.39B
$3.20B
$2.15B
$1.69B
Long-term Debt
$3.31B
$2.57B
$3.05B
$4.18B
$3.72B
·
·
·
·
·
Common Stock
$78.0K
$81.0K
$77.0K
$77.0K
$77.0K
·
·
·
·
·
Paid-in Capital
$1.74B
$1.73B
$1.72B
$1.72B
$1.71B
$1.56B
$1.53B
$1.36B
$1.22B
$979M
Retained Earnings
$-673M
$-617M
$-600M
$-395M
$-247M
$-293M
$-28M
$-26M
$-15M
$-10M
AOCI
·
·
·
·
·
·
$1M
$-2M
$-34.0K
$1M
Stockholders' Equity
$1.07B
$1.11B
$1.12B
$1.32B
$1.46B
$1.27B
$1.50B
$1.33B
$1.20B
$971M
Liabilities + Equity
$4.41B
$3.73B
$4.21B
$5.55B
$5.22B
$4.91B
$5.89B
$4.53B
$3.36B
$2.67B
Shares Outstanding
78,318,722
81,003,693
77,868,565
77,410,282
77,183,892
76,787,006
74,886,113
66,020,387
59,440,112
47,251,165
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Stock-based Comp
$10M
$6M
$8M
$5M
$6M
$6M
$3M
$665.0K
$33.0K
·
Operating Cash Flow
$90M
$112M
$80M
$100M
$132M
$132M
$122M
$108M
$91M
$86M
CapEx
·
·
·
·
·
·
·
·
$111.0K
$500.0K
Investing Cash Flow
$-790M
$441M
$1.10B
$-453M
$-343M
$965M
$-1.31B
$-1.19B
$-703M
$-545M
Stock Issued
·
·
·
$0
$0
$13M
$175M
$139M
$244M
$245M
Stock Repurchased
$25M
$37.0K
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-25M
$-37.0K
·
$0
·
$13M
·
$139M
·
·
Financing Cash Flow
$597M
$-569M
$-1.22B
$345M
$152M
$-857M
$1.23B
$1.05B
$583M
$457M
Net Change in Cash
$-102M
$-17M
$-47M
$-7M
$-59M
$240M
$39M
$-35M
$-28M
$-2M
Free Cash Flow
·
·
·
·
·
·
·
·
$91M
·
Levered FCF
·
·
·
·
·
·
·
·
$13M
·
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Net Margin
41.3%
48.5%
-100.2%
-41.4%
89.0%
-77.3%
·
75.9%
77.1%
·
Pretax Margin
41.5%
48.8%
-100.0%
-41.1%
89.7%
-77.1%
·
76.1%
77.2%
·
ROA
1.5%
1.9%
-2.4%
-1.1%
2.7%
-2.5%
·
2.7%
3.1%
·
ROE
5.6%
6.6%
-10.3%
-4.6%
9.5%
-10.7%
·
8.1%
7.8%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
·
0.0
0.0
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$13.64
$13.75
$14.44
$17.08
$18.98
$16.50
·
$20.10
$20.21
·
Revenue / Share
$1.84
$1.92
$1.50
$1.88
$1.91
$2.31
·
$2.23
$2.26
·
Cash Flow / Share
$1.14
$1.40
$1.03
$1.30
$1.62
$1.72
·
$1.71
$1.68
·
Cash / Share
$1.12
$2.35
$2.65
$3.28
$3.38
$4.16
·
$0.60
$1.26
·
Dividend / Share
$0.96
$0.96
$0.96
$0.96
$0.95
$1.21
$1.72
$1.71
$1.56
$1.62
EPS (TTM)
$0.57
$0.75
$-1.69
$-0.95
$0.87
$-2.03
$1.73
$1.70
$1.74
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
-4.6%
31.6%
-19.7%
-6.9%
-12.1%
·
·
·
·
·
Revenue CAGR 3Y
0.27%
-0.54%
-13.0%
·
·
·
·
·
·
·
Revenue CAGR 5Y
-3.8%
·
·
·
·
·
·
·
·
·
EPS YoY
-24.0%
·
·
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-4.8%
·
·
·
·
·
·
·
·
Net Income YoY
-18.9%
·
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-18.7%
·
·
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$146M
$153M
$116M
$145M
$156M
$177M
$167M
$141M
$122M
·
Net Income TTM
$60M
$74M
$-117M
$-60M
$139M
$-137M
$126M
$107M
$94M
·
Market Cap
$674M
$689M
$506M
$526M
$951M
$815M
·
$1.21B
$1.13B
·
P/E
15.1
11.3
-3.8
-7.1
14.2
-5.2
11.7
10.8
10.9
·
P/S
4.6
4.5
4.3
3.6
6.1
4.6
·
8.6
9.3
·
P/B
0.6
0.6
0.5
0.4
0.6
0.6
·
0.9
0.9
·
P / Tangible Book
0.6
0.6
0.5
0.4
0.6
0.6
·
·
·
·
P / Cash Flow
7.5
6.1
6.3
5.2
7.2
6.2
·
11.2
12.4
·
P / FCF
·
·
·
·
·
·
·
·
12.4
·
Earnings Yield
6.6%
8.8%
-26.0%
-14.0%
7.1%
-19.1%
8.5%
9.3%
9.1%
·
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
Q3 2022
Q2 2022
SG&A Expense
$953.0K
$910.0K
$1M
$998.0K
$989.0K
$1M
$1M
$1M
$1M
$986.0K
$970.0K
$718.0K
$1M
$896.0K
$1M
$949.0K
Interest Expense
·
·
·
·
·
·
·
·
·
$55M
·
$70M
$71M
$70M
$45M
$28M
Interest Income
$74M
$74M
$74M
$77M
$71M
$68M
$69M
$78M
$78M
$82M
$84M
$90M
$97M
$92M
$75M
$66M
Pretax Income
$13M
$19M
$4M
$22M
$21M
$14M
$11M
$22M
$25M
$17M
$6M
$-61M
$-69M
$8M
$-114M
$-5M
Income Tax
$101.0K
$112.0K
$85.0K
$109.0K
$128.0K
$56.0K
$-157.0K
$66.0K
$100.0K
$390.0K
$65.0K
$5.0K
$5.0K
$184.0K
$125.0K
$118.0K
Net Income
$13M
$19M
$4M
$22M
$21M
$14M
$11M
$22M
$25M
$17M
$6M
$-61M
$-69M
$7M
$-115M
$-5M
EPS (Basic)
$0.12
$0.19
$0.01
$0.23
$0.21
$0.12
$0.09
$0.23
$0.26
$0.17
$0.03
$-0.83
$-0.94
$0.05
$-1.52
$-0.11
EPS (Diluted)
$0.12
$0.19
$0.01
$0.23
$0.21
$0.12
$0.09
$0.23
$0.26
$0.17
$0.03
$-0.83
$-0.94
$0.05
$-1.52
$-0.11
Shares (Basic)
77,043,597
78,252,513
·
78,515,639
79,474,862
80,975,625
·
80,925,851
79,456,745
77,868,735
·
77,730,715
77,417,566
77,410,406
77,403,487
77,188,291
Shares (Diluted)
78,025,668
79,063,393
·
78,813,809
80,208,877
81,768,745
·
81,365,205
80,907,705
77,868,735
·
77,730,715
77,417,566
78,089,651
77,403,487
77,188,291
Neraca11
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
Q3 2022
Q2 2022
Cash & Equivalents
$66M
$92M
$88M
$94M
$166M
$363M
$190M
$226M
$259M
$203M
·
$302M
$307M
$162M
$236M
$356M
Intangibles
$13M
$14M
$15M
$15M
$16M
$20M
$22M
$22M
$24M
$27M
·
$8M
$9M
·
·
·
Total Assets
$4.60B
$4.47B
$4.41B
$4.06B
$4.16B
$3.96B
$3.73B
$3.66B
$3.70B
$3.83B
·
$4.46B
$4.98B
$5.38B
$5.66B
$5.40B
Total Liabilities
$3.55B
$3.41B
$3.34B
$2.98B
$3.07B
$2.86B
$2.62B
$2.54B
$2.57B
$2.71B
·
$3.32B
$3.76B
$4.07B
$4.36B
$3.95B
Long-term Debt
·
$3.38B
$3.31B
$2.95B
$3.04B
$2.83B
·
$2.49B
$2.53B
$2.66B
·
$3.26B
$3.71B
$4.02B
$4.32B
$3.92B
Common Stock
$77.0K
$78.0K
$78.0K
$78.0K
$79.0K
$81.0K
$81.0K
$81.0K
$81.0K
$78.0K
·
$77.0K
$77.0K
$77.0K
$77.0K
$77.0K
Paid-in Capital
$1.74B
$1.74B
$1.74B
$1.74B
$1.73B
$1.73B
$1.73B
$1.73B
$1.73B
$1.73B
·
$1.72B
$1.72B
$1.72B
$1.72B
$1.71B
Retained Earnings
$-700M
$-681M
$-673M
$-654M
$-644M
$-630M
$-617M
$-605M
$-604M
$-606M
·
$-584M
$-501M
$-410M
$-409M
$-273M
Stockholders' Equity
$1.04B
$1.06B
$1.07B
$1.08B
$1.09B
$1.10B
$1.11B
$1.12B
$1.12B
$1.12B
$1.12B
$1.14B
$1.22B
$1.31B
$1.31B
$1.44B
Liabilities + Equity
$4.60B
$4.47B
$4.41B
$4.06B
$4.16B
$3.96B
$3.73B
$3.66B
$3.70B
$3.83B
·
$4.46B
$4.98B
$5.38B
$5.66B
$5.40B
Shares Outstanding
76,985,190
77,801,209
78,318,722
78,306,713
79,420,606
80,626,997
81,003,693
80,927,733
80,928,525
77,872,438
·
77,734,786
77,730,578
77,414,006
77,406,620
77,403,381
Arus Kas7
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
Q3 2022
Q2 2022
Stock-based Comp
$2M
$2M
$4M
$1M
$2M
$2M
$2M
$1M
$2M
$2M
$3M
$1M
$2M
$2M
$932.0K
$1M
Operating Cash Flow
$22M
$25M
$25M
$22M
$25M
$19M
$25M
$24M
$26M
$37M
$23M
$26M
$7M
$23M
$17M
$32M
Investing Cash Flow
$-154M
$-66M
$-361M
$29M
$-465M
$8M
$-118M
$3M
$189M
$366M
$113M
$441M
$480M
$62M
$-511M
$100M
Stock Repurchased
$11M
$4M
$387.0K
$9M
$13M
$3M
$0
$37.0K
$0
$0
$0
·
·
·
·
·
Net Stock Activity
·
$-4M
·
·
·
$-3M
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$107M
$46M
$331M
$-123M
$244M
$146M
$56M
$-60M
$-159M
$-407M
$-231M
$-473M
$-341M
$-177M
$374M
$-128M
Net Change in Cash
$-26M
$4M
$-6M
$-72M
$-197M
$173M
$-36M
$-33M
$56M
$-4M
$-95M
$-5M
$146M
$-92M
$-120M
$4M
Profitabilitas4
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
Q3 2022
Q2 2022
Net Margin
38.6%
50.8%
·
58.1%
57.0%
37.0%
·
55.3%
62.9%
43.0%
·
-226.6%
-212.0%
29.2%
-360.6%
-14.1%
Pretax Margin
38.9%
51.1%
·
58.4%
57.4%
37.2%
·
55.5%
63.1%
44.0%
·
-226.6%
-211.9%
29.9%
-360.2%
-13.8%
ROA
0.30%
0.45%
·
0.57%
0.53%
0.35%
·
0.55%
0.57%
0.36%
·
-1.2%
-1.3%
0.14%
-2.1%
-0.10%
ROE
1.2%
1.8%
·
2.0%
1.9%
1.2%
·
2.0%
2.1%
1.4%
·
-5.0%
-5.2%
0.53%
-8.3%
-0.38%
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
Q3 2022
Q2 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
0.0
Per Saham6
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
Q3 2022
Q2 2022
Book Value / Share
$13.57
$13.65
·
$13.82
$13.73
$13.69
·
$13.90
$13.89
$14.39
·
$14.63
$15.69
$16.91
$16.88
$18.63
Revenue / Share
$0.44
$0.47
·
$0.48
$0.45
$0.45
·
$0.49
$0.49
$0.50
·
$0.35
$0.42
$0.32
$0.41
$0.50
Cash Flow / Share
·
$0.31
·
·
·
$0.23
·
·
·
$0.48
·
·
·
$0.30
·
·
Cash / Share
$0.85
$1.18
·
$1.20
$2.09
$4.50
·
$2.80
$3.20
$2.61
·
$3.89
$3.96
$2.09
$3.05
$4.60
Dividend / Share
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
$0.24
EPS (TTM)
$0.55
$0.64
·
$0.65
$0.65
$0.70
·
$0.69
$-0.37
$-1.57
·
$-1.29
$-1.98
$-1.15
$-0.86
$0.98
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
Q3 2022
Q2 2022
Revenue TTM
$144M
$146M
·
$146M
$148M
$151M
·
$150M
$137M
$130M
·
$121M
$126M
$132M
$147M
$155M
Net Income TTM
$58M
$66M
·
$67M
$67M
$71M
·
$70M
$-13M
$-107M
·
$-87M
$-140M
$-76M
$-51M
$93M
Market Cap
$644M
$608M
·
$670M
$613M
$657M
·
$690M
$699M
$601M
·
$523M
$576M
$562M
$542M
$697M
P/E
15.2
12.2
·
13.2
11.9
11.6
·
12.4
-23.4
-4.9
·
-5.2
-3.7
-6.3
-8.1
9.2
P/S
4.5
4.2
·
4.6
4.1
4.3
·
4.6
5.1
4.6
·
4.3
4.6
4.3
3.7
4.5
P/B
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
0.4
0.5
P / Tangible Book
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.6
0.5
·
0.5
0.5
0.4
0.4
0.5
P / Cash Flow
·
24.7
·
·
·
34.3
·
·
·
16.1
·
·
·
23.9
·
·
Earnings Yield
6.6%
8.2%
·
7.6%
8.4%
8.6%
·
8.1%
-4.3%
-20.3%
·
-19.2%
-26.7%
-15.8%
-12.3%
10.9%
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
$60M
$74M
$-117M
$-60M
$139M
EPS Dilusian
$0.57
$0.75
$-1.69
$-0.95
$0.87
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
166 pengaju
· $552.7M 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.
Pemegang166
Nilai yang dipegang$552.7M
Posisi baru15
Posisi yang keluar15
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
15 (-17 vs Kuartal sebelumnya)
15 (-7 vs Kuartal sebelumnya)
68 (+25 vs Kuartal sebelumnya)
40 (-23 vs Kuartal sebelumnya)
-2.1M
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.
PE Holder, L.L.C., PE Holdings, L.L.C., SOF-XI U.S. Public MAR Holdings L.P., Starwood XI Management Holdings GP, L.L.C., Starwood XI Management, L.P., Starwood XI Management GP, L.L.C., Starwood Capital Group Global II, L.P., SCGG II GP, L.L.C., Starwood Capital Group Holdings GP, L.L.C., BSS SCG GP Holdings, LLC, Barry S. Sternlicht
×2 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
16 orang dalam
· 7 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 20 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.