Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$621.3K
·
·
·
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-rata30.5%
Laporan BerikutnyaNov 10, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 10, 2026
$0.38
$0.26
44.0%
31 Maret 2026
Mei 9, 2026
$0.29
$0.20
42.2%
31 Des. 2025
$0.30
$0.19
58.4%
30 Sep. 2025
$0.23
$0.19
20.5%
30 Juni 2025
$0.20
$0.18
14.2%
31 Maret 2025
$0.16
$0.15
3.7%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
Revenue
$249M
$204M
$172M
Operating Expenses
$212M
$176M
$147M
Operating Income
$37M
$28M
$25M
Other Non-op
$1M
$9.0K
$-17.0K
Pretax Income
$44M
$30M
$25M
Income Tax
$3M
$1M
$0
Net Income
·
$3M
$0
EPS (Basic)
$0.53
$0.19
·
EPS (Diluted)
$0.53
$0.19
·
Shares (Basic)
14,914,346
14,772,115
·
Shares (Diluted)
15,100,190
14,982,409
·
EBITDA
$55M
$40M
·
Neraca22
Metrik
Tren
2025
2024
2023
Cash & Equivalents
$156M
$196M
$39M
Receivables
$7M
$8M
$6M
Other Current Assets
$13M
$2M
$2M
Current Assets
$226M
$242M
$75M
PP&E (Net)
$3M
$3M
$597.0K
Intangibles
$139M
$73M
$36M
Other Non-current Assets
$689.0K
$610.0K
$837.0K
Total Assets
$372M
$323M
$115M
Accounts Payable
$2M
$3M
$2M
Short-term Debt
·
$2M
$2M
Current Liabilities
$44M
$40M
$35M
Capital Leases
$3M
$3M
$2M
Other Non-current Liabilities
$0
$24.0K
$0
Total Liabilities
$56M
$48M
$84M
Long-term Debt
$4M
$8M
$51M
Total Debt
$4M
$10M
·
Paid-in Capital
$60M
$58M
$25M
Retained Earnings
$23M
$15M
$5M
AOCI
$30.0K
$83.0K
$500.0K
Stockholders' Equity
$83M
$74M
$31M
Liabilities + Equity
$372M
$323M
$115M
Shares Outstanding
·
0
631,750
Arus Kas12
Metrik
Tren
2025
2024
2023
D&A
$18M
$12M
$5M
Stock-based Comp
$5M
$2M
$0
Deferred Tax
$0
$0
·
Amort. of Intangibles
$18M
$12M
$5M
Other Non-cash
·
$23M
·
Operating Cash Flow
$54M
$40M
$30M
CapEx
$356.0K
$3M
$260.0K
Investing Cash Flow
$-70M
$-25M
$-15M
Financing Cash Flow
$-21M
$143M
$-10M
Net Change in Cash
$-37M
$159M
$6M
Taxes Paid
$3M
$0
$0
Free Cash Flow
$53M
$37M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
Operating Margin
14.9%
13.7%
·
Net Margin
·
1.4%
·
Pretax Margin
17.9%
14.8%
·
EBITDA Margin
22.3%
19.6%
·
ROA
·
1.2%
·
ROE
·
5.2%
·
ROIC
39.2%
31.8%
·
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
Current Ratio
5.1
6.1
·
Quick Ratio
3.7
5.1
·
Debt / Equity
0.0
0.1
·
LT Debt / Equity
0.0
0.1
·
Efisiensi2
Metrik
Tren
2025
2024
2023
Asset Turnover
0.7
0.9
·
Receivables Turnover
32.5
29.5
·
Per Saham3
Metrik
Tren
2025
2024
2023
Revenue / Share
$16.46
$13.60
·
Cash Flow / Share
$3.54
$2.70
·
EPS (TTM)
$0.53
$0.19
·
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
Revenue YoY
22.0%
18.4%
11.8%
Revenue CAGR 3Y
17.3%
·
·
EPS YoY
179.0%
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
Revenue TTM
$249M
$204M
·
Net Income TTM
$13M
$3M
·
Market Cap
·
$0
·
Enterprise Value
·
$-186M
·
P/E
54.3
162.1
·
P/S
·
0.0
·
P / Tangible Book
·
0.0
·
P / Cash Flow
·
0.0
·
P / FCF
·
0.0
·
EV / EBITDA
·
-4.7
·
EV / FCF
·
-5.0
·
EV / Revenue
·
-0.9
·
Earnings Yield
1.8%
0.62%
·
Laporan Laba Rugi12
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
Revenue
$88M
$73M
$70M
$64M
$60M
$54M
$52M
$53M
$53M
$46M
$39M
$48M
$45M
Operating Expenses
$70M
$60M
$55M
$55M
$53M
$48M
$45M
$47M
$45M
$39M
$34M
$40M
$38M
Operating Income
$18M
$12M
$15M
$9M
$7M
$6M
$7M
$6M
$8M
$7M
$5M
$8M
$7M
Other Non-op
$-7.0K
$709.0K
$508.0K
$59.0K
$574.0K
$-1.0K
$1.0K
$-4.0K
$14.0K
$-2.0K
$-7.0K
$1.0K
$0
Pretax Income
$18M
$14M
$17M
$11M
$10M
$8M
$9M
$7M
$7M
$7M
$5M
$8M
·
Income Tax
$1M
$1M
$1M
$977.0K
$620.0K
$656.0K
$1M
$437.0K
$0
$0
$0
$0
·
Net Income
$2M
$2M
·
$2M
$2M
$1M
$2M
$1M
$0
$0
$-21M
$8M
$7M
EPS (Basic)
$0.18
$0.12
$0.20
$0.11
$0.13
$0.09
$0.11
$0.08
$10.49
·
·
·
$11.19
EPS (Diluted)
$0.18
$0.12
$0.20
$0.11
$0.13
$0.09
$0.11
$0.08
$10.49
·
·
·
$11.19
Shares (Basic)
13,096,390
14,794,482
·
15,005,426
14,904,083
14,889,739
·
14,722,685
659,439
·
·
·
631,750
Shares (Diluted)
13,096,390
14,897,288
·
15,100,655
56,278,869
15,055,553
·
14,890,382
659,439
·
·
·
631,750
EBITDA
$18M
$19M
·
$9M
$7M
$9M
·
$8M
$8M
·
·
·
·
Neraca22
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
Cash & Equivalents
$74M
$125M
$156M
$151M
$160M
$196M
$196M
$191M
$26M
·
$39M
·
·
Receivables
$14M
$8M
$7M
$8M
$9M
$8M
$8M
$9M
$10M
·
·
·
·
Other Current Assets
$17M
$13M
$13M
$13M
$3M
$2M
$2M
$2M
$911.0K
·
·
·
·
Current Assets
$171M
$201M
$226M
$211M
$209M
$241M
$242M
$234M
$75M
·
·
·
·
PP&E (Net)
$4M
$3M
$3M
$3M
$3M
$3M
$3M
$682.0K
$514.0K
·
·
·
·
Intangibles
$179M
$162M
$139M
$129M
$126M
$81M
$73M
$75M
$78M
·
·
·
·
Other Non-current Assets
$635.0K
$664.0K
$689.0K
$734.0K
$779.0K
$535.0K
$610.0K
$635.0K
$801.0K
·
·
·
·
Total Assets
$358M
$371M
$372M
$349M
$343M
$331M
$323M
$313M
$157M
·
·
·
·
Accounts Payable
$5M
$2M
$2M
$2M
$2M
$653.0K
$3M
$768.0K
·
·
·
·
·
Short-term Debt
·
·
·
$2M
$2M
$2M
·
$2M
$2M
·
·
·
·
Current Liabilities
$67M
$59M
$44M
$45M
$45M
$43M
$40M
$38M
$41M
·
·
·
·
Capital Leases
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$1M
$2M
·
·
·
·
Other Non-current Liabilities
·
·
$0
$0
$0
$0
$24.0K
·
·
·
·
·
·
Total Liabilities
$71M
$65M
$56M
$53M
$54M
$50M
$48M
$45M
$90M
·
·
·
·
Long-term Debt
$3M
$4M
$4M
$6M
$6M
$7M
$6M
$8M
$50M
·
·
·
·
Total Debt
$3M
$4M
·
$8M
$8M
$9M
·
$10M
$52M
·
·
·
·
Paid-in Capital
$19M
$44M
$60M
$59M
$60M
$58M
$58M
$57M
$55M
·
·
·
·
Retained Earnings
$27M
$25M
$23M
$20M
$19M
$17M
$15M
$14M
$11M
·
·
·
·
AOCI
$21.0K
$26.0K
$30.0K
$40.0K
$52.0K
$65.0K
$83.0K
$82.0K
$467.0K
·
·
·
·
Stockholders' Equity
$46M
$69M
$83M
$79M
$79M
$75M
$74M
$71M
·
·
·
·
·
Liabilities + Equity
$358M
$371M
$372M
$349M
$343M
$331M
$323M
$313M
$157M
·
·
·
·
Shares Outstanding
·
·
·
·
·
·
0
0
0
·
631,750
·
·
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
D&A
$7M
$6M
$6M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
$2M
$1M
$1M
Stock-based Comp
$1M
$856.0K
$872.0K
$987.0K
$2M
$1M
$1M
$1M
$0
$0
$0
·
·
Amort. of Intangibles
$7M
$6M
$6M
$5M
$4M
$3M
$3M
$3M
$3M
$3M
·
$1M
$1M
Other Non-cash
·
$14M
·
·
·
$10M
·
·
·
·
·
·
·
Operating Cash Flow
$10M
$23M
$13M
$15M
$10M
$16M
$12M
$12M
$7M
$10M
$6M
$7M
·
CapEx
$505.0K
$292.0K
$228.0K
$69.0K
$44.0K
$15.0K
$3M
$233.0K
$39.0K
$8.0K
$43.0K
$163.0K
·
Investing Cash Flow
$-25M
$-28M
$-7M
$-17M
$-36M
$-11M
$-3M
$-366.0K
$-242.0K
$-21M
$-9M
$-766.0K
·
Stock Repurchased
$26M
$17M
·
·
$0
$0
·
·
·
·
·
·
·
Net Stock Activity
·
$-17M
·
·
·
·
·
·
·
·
·
·
·
Financing Cash Flow
$-36M
$-19M
$-1M
$-6M
$-11M
$-2M
$-4M
$153M
$-2M
$-4M
$8M
$-3M
·
Net Change in Cash
$-51M
$-24M
$5M
$-8M
$-37M
$3M
$4M
$164M
$5M
$-15M
$5M
$4M
·
Taxes Paid
$3M
$152.0K
$684.0K
$3M
$0
$0
$0
·
·
·
·
·
·
Free Cash Flow
·
$22M
·
·
·
$16M
·
·
·
·
·
·
·
Profitabilitas7
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
Operating Margin
20.1%
17.0%
·
14.1%
12.2%
10.7%
·
14.2%
14.6%
·
·
·
·
Net Margin
2.7%
2.4%
·
2.7%
3.2%
2.5%
·
2.1%
13.0%
·
·
·
·
Pretax Margin
20.9%
19.5%
·
16.5%
16.0%
14.0%
·
13.4%
·
·
·
·
·
EBITDA Margin
20.1%
25.4%
·
14.1%
12.2%
16.9%
·
14.2%
14.6%
·
·
·
·
ROA
0.68%
0.50%
·
0.52%
0.78%
0.81%
·
0.74%
8.8%
·
·
·
·
ROE
3.8%
2.4%
·
2.3%
5.0%
3.6%
·
3.2%
·
·
·
·
·
ROIC
33.7%
15.6%
·
9.4%
7.9%
6.2%
·
9.0%
·
·
·
·
·
Likuiditas & Solvabilitas4
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
Current Ratio
2.6
3.4
·
4.7
4.6
5.6
·
6.1
1.8
·
·
·
·
Quick Ratio
1.3
2.3
·
3.5
3.7
4.8
·
5.2
0.9
·
·
·
·
Debt / Equity
0.1
0.1
·
0.1
0.1
0.1
·
0.1
·
·
·
·
·
LT Debt / Equity
0.0
0.0
·
0.0
0.0
0.1
·
0.1
·
·
·
·
·
Efisiensi2
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
Asset Turnover
0.2
0.2
·
0.2
0.2
0.3
·
0.3
0.7
·
·
·
·
Receivables Turnover
7.4
9.0
·
7.6
6.4
13.4
·
12.4
11.1
·
·
·
·
Per Saham3
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
Revenue / Share
$6.68
$4.89
·
$4.25
$1.07
$3.58
·
$3.67
$80.77
·
·
·
·
Cash Flow / Share
·
$1.52
·
·
·
$1.04
·
·
·
·
·
·
·
EPS (TTM)
$0.61
$0.56
·
$0.44
$0.41
$10.77
·
·
·
·
·
·
·
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
Revenue TTM
$295M
$268M
·
$230M
$219M
$211M
·
$191M
$186M
$178M
·
·
·
Net Income TTM
·
·
·
$7M
$6M
$4M
·
$-20M
$-13M
$-6M
·
·
·
Market Cap
·
·
·
·
·
·
·
$0
·
·
·
·
·
Enterprise Value
·
·
·
·
·
·
·
$-181M
·
·
·
·
·
P/E
39.4
32.8
·
62.4
85.4
2.9
·
·
·
·
·
·
·
P/S
·
·
·
·
·
·
·
0.0
·
·
·
·
·
EV / Revenue
·
·
·
·
·
·
·
-0.9
·
·
·
·
·
Earnings Yield
2.5%
3.0%
·
1.6%
1.2%
34.8%
·
·
·
·
·
·
·
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
Pendapatan
$249M
$204M
$172M
$154M
Margin Operasi %
14.9%
13.7%
·
·
Laba Bersih
·
$3M
$0
$0
EPS Dilusian
$0.53
$0.19
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Utang / Ekuitas
0.0
0.1
·
·
Rasio Lancar
5.1
6.1
·
·
Rasio Cepat
3.7
5.1
·
·
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
Arus Kas Bebas
$53M
$37M
·
·
Pemilik institusional (13F)
84 pengaju
· $215.0M total
· Per tanggal 30 Juni 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.
Pemegang84
Nilai yang dipegang$215.0M
Posisi baru11
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
11 (-19 vs Kuartal sebelumnya)
14 (+5 vs Kuartal sebelumnya)
34 (+9 vs Kuartal sebelumnya)
24 (+6 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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 6 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.