Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$295.6K
·
·
·
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-rata6.2%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$0.70
$0.54
29.7%
31 Maret 2026
$0.31
$0.27
16.0%
31 Des. 2025
$0.22
$0.23
-3.9%
30 Sep. 2025
$0.28
$0.26
9.8%
30 Juni 2025
$0.27
$0.28
-2.0%
31 Maret 2025
$0.28
$0.32
-12.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$2.05B
$2.10B
$1.73B
$2.37B
$2.10B
$1.40B
$1.07B
$1.10B
$924M
$563M
$469M
$514M
Cost of Revenue
$1.73B
$1.74B
$1.46B
$1.91B
$1.67B
$1.11B
$869M
$921M
$757M
$476M
$398M
$441M
Gross Profit
$323M
$356M
$277M
$465M
$430M
$292M
$197M
$176M
$168M
$87M
$71M
$73M
R&D Expense
$32M
$28M
$28M
$28M
$24M
$15M
$15M
$13M
$12M
$10M
$10M
$7M
SG&A Expense
$186M
$180M
$162M
$184M
$172M
$130M
$130M
$86M
$53M
$43M
$44M
$37M
Operating Expenses
$430M
$265M
$242M
$345M
$244M
$170M
$167M
$115M
$78M
$64M
$65M
$55M
Operating Income
$-107M
$91M
$35M
$120M
$186M
$121M
$30M
$61M
$90M
$22M
$6M
$18M
Interest Expense
·
·
$49M
$34M
$24M
$17M
$26M
$10M
$2M
·
·
·
Interest Income
$4M
$5M
$4M
$900.0K
$400.0K
$900.0K
$400.0K
$300.0K
$100.0K
·
·
·
Pretax Income
$-146M
$67M
$-11M
$88M
$154M
$100M
$2M
$52M
$87M
$19M
$4M
$16M
Income Tax
$26M
$33M
$11M
$38M
$28M
$19M
$10M
$15M
$12M
$9M
$14M
$5M
Net Income
$-181M
$24M
$-31M
$40M
$120M
$78M
$-9M
$37M
$75M
$10M
$-11M
$11M
EPS (Basic)
$-4.00
$0.53
$-0.70
$0.89
$2.75
$1.93
$-0.24
$0.95
$2.25
$0.31
$-0.34
$0.39
EPS (Diluted)
$-4.00
$0.52
$-0.70
$0.88
$2.69
$1.89
$-0.24
$0.94
$2.19
$0.30
$-0.34
$0.38
Shares (Basic)
45,300,000
44,900,000
44,700,000
45,200,000
43
40
39
38
33
32,632,000
31,564,000
29,301,000
Shares (Diluted)
45,300,000
45,300,000
44,700,000
45,700,000
44
41
39
38
34
33,150,000
31,564,000
29,936,000
EBITDA
$-107M
$91M
$35M
$120M
$186M
$121M
$30M
$61M
$89M
$22M
$6M
$18M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$312M
$314M
$307M
$359M
$466M
$200M
$162M
$144M
$68M
$52M
$50M
$79M
Receivables
$209M
$241M
$181M
$254M
$250M
$146M
$113M
$107M
$90M
$75M
$59M
$62M
Inventory
$391M
$381M
$374M
$444M
$379M
$180M
$172M
$186M
$237M
$104M
$73M
$57M
Prepaid Expense
$48M
$34M
$31M
$42M
$41M
$19M
$19M
$26M
$12M
$6M
$8M
$7M
Current Assets
$960M
$970M
$893M
$1.10B
$1.14B
$545M
$467M
$463M
$407M
$237M
$190M
$208M
PP&E (Net)
$325M
$326M
$328M
$280M
$242M
$159M
$145M
$144M
$32M
$19M
$17M
$11M
PP&E (Gross)
·
·
·
·
·
·
·
·
·
$53M
$46M
$36M
Accum. Depreciation
$243M
$214M
$170M
$146M
$116M
$84M
$57M
$42M
$39M
$34M
$29M
$25M
Goodwill
$114M
$265M
$265M
$249M
$270M
$171M
$171M
$150M
$85M
$85M
$85M
$56M
Intangibles
$157M
$185M
$215M
$188M
$246M
$160M
$180M
$194M
$32M
$37M
$43M
$17M
Other Non-current Assets
$13M
$10M
$11M
$11M
$9M
$5M
$5M
$5M
$2M
$762.0K
$717.0K
$667.0K
Total Assets
$1.73B
$1.92B
$1.87B
$1.96B
$1.87B
$1.10B
$1.02B
$966M
$563M
$381M
$336M
$296M
Accounts Payable
$195M
$212M
$193M
$254M
$333M
$121M
$133M
$99M
$174M
$71M
$40M
$49M
Current Liabilities
$301M
$336M
$310M
$389M
$469M
$201M
$211M
$139M
$207M
$101M
$64M
$66M
Capital Leases
$157M
$149M
$143M
$80M
$66M
$31M
$29M
·
·
·
·
·
Deferred Tax
$14M
$16M
$19M
$52M
$55M
$34M
$25M
$16M
$10M
$10M
$5M
$105.0K
Other Non-current Liabilities
$7M
$7M
$37M
$9M
$13M
$24M
$19M
$28M
$6M
·
·
·
Total Liabilities
$945M
$984M
$970M
$1.02B
$1.13B
$551M
$567M
$514M
$263M
$165M
$135M
$108M
Long-term Debt
$467M
$500M
·
$485M
$565M
$277M
$302M
·
·
·
·
·
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$39M
Common Stock
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$34.0K
$33.0K
$32.0K
$30.0K
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
·
$153M
Retained Earnings
$189M
$370M
$347M
$378M
$337M
$218M
$140M
$150M
$113M
$38M
$28M
$39M
Treasury Stock
$48M
$45M
$45M
$15M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
$3M
AOCI
$-9M
$-10M
$-4M
$-5M
$-200.0K
$5M
$-1M
$-600.0K
$2M
$-383.0K
$-18.0K
·
Stockholders' Equity
$711M
$874M
$839M
$888M
$849M
$533M
$437M
$436M
$300M
$216M
$201M
$189M
Liabilities + Equity
$1.73B
$1.92B
$1.87B
$1.96B
$2.03B
$1.10B
$1.02B
$966M
$563M
$381M
$336M
$296M
Shares Outstanding
45,500,000
45,100,000
44,600,000
45,200,000
44,900,000
40,600,000
39,900,000
39
33,664,940
32,956,285
32,279,429
29,562,338
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$48M
$46M
$38M
$38M
$34M
$25M
$22M
$12M
$5M
$6M
$5M
$3M
Stock-based Comp
$19M
$17M
$12M
$19M
$16M
$13M
$12M
$10M
$8M
$6M
$4M
$4M
Deferred Tax
$-3M
$-3M
$-12M
$100.0K
$-3M
$400.0K
$-2M
$100.0K
$-4M
$3M
$10M
$2M
Amort. of Intangibles
$28M
$30M
$24M
$30M
$33M
$20M
$20M
$10M
$5M
$5M
$6M
$5M
Restructuring
·
·
·
·
·
·
$13M
·
·
·
·
·
Operating Cash Flow
$66M
$65M
$136M
$47M
$212M
$97M
$121M
$42M
$49M
$18M
$926.0K
$30M
CapEx
$50M
$64M
$76M
$100M
$59M
$36M
$26M
$26M
$16M
$7M
$10M
$5M
Investing Cash Flow
$-47M
$-64M
$-120M
$-96M
$-405M
$-30M
$-49M
$-346M
$-16M
$-7M
·
·
Net Debt Issued
$-18M
$-10M
$-39M
$-40M
$-132M
$-106M
$-93M
$-86M
$-31M
$-14M
$-55M
$-10M
Stock Issued
$2M
$2M
$800.0K
$700.0K
$194M
$600.0K
$300.0K
$95M
$2M
$602.0K
$2M
$2M
Stock Repurchased
$3M
$0
$29M
$12M
$0
$0
·
·
·
·
·
·
Net Stock Activity
$-1M
$2M
$-29M
$-11M
$194M
$600.0K
$300.0K
$95M
$2M
$602.0K
$2M
$2M
Financing Cash Flow
$-21M
$10M
$-70M
$-56M
$461M
$-31M
$-53M
$380M
$-17M
$-8M
·
·
Net Change in Cash
$-2M
$7M
$-52M
$-108M
$266M
$38M
$18M
$76M
$16M
$2M
$-29M
$19M
Taxes Paid
$42M
$34M
$31M
$37M
·
·
·
·
·
·
·
·
Free Cash Flow
$15M
$2M
$60M
$-53M
$152M
$61M
$95M
$16M
$33M
$10M
$-9M
$25M
Levered FCF
·
·
$-36M
$-72M
$132M
$47M
$180M
·
·
·
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
15.7%
17.0%
16.0%
19.6%
20.5%
20.9%
18.5%
16.0%
18.1%
15.4%
15.1%
14.2%
Operating Margin
-5.2%
4.3%
2.0%
5.1%
8.8%
8.7%
2.8%
5.5%
9.7%
4.0%
1.2%
3.5%
Net Margin
-8.8%
1.1%
-1.8%
1.7%
5.7%
5.5%
-0.88%
3.3%
8.1%
1.8%
-2.3%
2.2%
Pretax Margin
-7.1%
3.2%
-0.65%
3.7%
7.3%
7.1%
0.22%
4.8%
9.4%
3.4%
0.77%
3.2%
EBITDA Margin
-5.2%
4.3%
2.0%
5.1%
8.8%
8.7%
2.8%
5.5%
9.7%
4.0%
1.2%
3.5%
ROA
-9.9%
1.2%
-1.6%
2.1%
7.6%
7.0%
-0.92%
3.8%
15.9%
2.8%
-3.4%
3.9%
ROE
-22.9%
2.8%
-3.6%
4.7%
17.3%
16.0%
-2.1%
9.9%
29.1%
4.8%
-5.5%
6.3%
ROIC
-17.8%
5.4%
8.2%
7.7%
17.9%
18.4%
-22.9%
9.8%
25.7%
5.5%
-8.6%
5.6%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
3.2
2.9
2.9
2.8
2.4
2.7
2.2
3.3
2.0
2.3
2.9
3.2
Quick Ratio
1.7
1.7
1.6
1.6
1.5
1.7
1.3
1.8
0.8
1.3
1.7
2.1
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.2
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.2
Interest Coverage
·
·
0.7
3.6
7.7
7.2
1.2
·
·
·
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.1
1.1
0.9
1.2
1.3
1.3
1.0
1.1
2.0
1.6
1.5
1.7
Inventory Turnover
4.5
4.6
3.9
4.6
6.0
6.3
4.9
4.4
4.4
5.4
6.1
7.3
Receivables Turnover
9.1
9.9
8.0
9.4
10.6
10.8
9.7
11.1
11.2
8.4
7.8
8.0
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$15.63
$19.37
$18.81
$19.64
$18.91
$13.12
$10944862.16
$11.17
$8.92
$6.56
$6.23
$6.38
Revenue / Share
$45.34
$46.30
$38803131.99
$51954048.14
$47333333.33
$34029197.08
$26992405.06
$28.17
$26.95
$16.98
$14.86
$17.17
Cash Flow / Share
$1.45
$1.43
$3040268.46
$1032822.76
$4765765.77
$2367396.59
$3063291.14
$1.07
$1.43
$0.53
$0.03
$1.01
Cash / Share
$6.85
$6.96
$6.88
$7.94
$10.39
$4.93
$4072681.70
$3.69
$2.03
$1.59
$1.55
$2.67
EPS (TTM)
$-4.00
$0.52
$-0.70
$0.88
$2.69
$1.89
$-0.24
$0.94
$2.19
$0.30
$-0.34
$0.38
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.1%
20.9%
-27.0%
13.0%
50.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-4.7%
-0.06%
7.4%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
8.0%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
·
·
·
-67.3%
42.3%
·
·
·
·
·
·
·
EPS CAGR 3Y
·
-42.2%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-66.2%
54.0%
·
·
·
·
·
·
·
Net Income CAGR 3Y
·
-41.7%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$2.05B
$2.10B
$1.73B
$2.37B
$2.10B
$1.40B
$1.07B
$1.10B
$924M
$563M
$469M
$514M
Net Income TTM
$-181M
$24M
$-31M
$40M
$120M
$78M
$-9M
$37M
$75M
$10M
$-11M
$11M
Market Cap
$1.18B
$1.65B
$1.52B
$1.50B
$2.58B
$1.28B
$934
$321M
$777M
$320M
$174M
$277M
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$237M
P/E
-6.5
70.2
-48.8
37.7
21.3
16.7
-97.5
8.7
10.5
32.3
-15.8
24.7
P/S
0.6
0.8
0.9
0.6
1.2
0.9
0.0
0.3
0.8
0.6
0.4
0.5
P/B
1.7
1.9
1.8
1.7
3.0
2.4
0.0
0.7
2.6
1.5
0.9
1.5
P / Tangible Book
2.7
3.9
4.2
3.3
7.7
6.4
·
·
·
·
·
·
P / Cash Flow
18.1
25.3
11.2
31.7
12.2
13.2
0.0
7.7
15.9
18.2
187.5
9.1
P / FCF
77.4
1098.3
25.3
-28.3
16.9
21.1
0.0
20.6
23.7
31.0
-18.8
11.1
EV / EBITDA
·
·
·
·
·
·
·
·
·
·
·
13.0
EV / FCF
·
·
·
·
·
·
·
·
·
·
·
9.5
EV / Revenue
·
·
·
·
·
·
·
·
·
·
·
0.5
Earnings Yield
-15.4%
1.4%
-2.1%
2.6%
4.7%
6.0%
-1.0%
11.5%
9.5%
3.1%
-6.3%
4.0%
Laporan Laba Rugi17
Metrik
Tren
Q2 2027
Q1 2027
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
$645M
$534M
$507M
$510M
$519M
$519M
$563M
$540M
$516M
$478M
$445M
$435M
$422M
$433M
$566M
$635M
Cost of Revenue
$541M
$449M
$429M
$428M
$439M
$435M
$472M
$447M
$428M
$395M
$374M
$370M
$353M
$360M
$458M
$511M
Gross Profit
$104M
$84M
$77M
$82M
$80M
$84M
$92M
$93M
$88M
$83M
$71M
$65M
$68M
$73M
$108M
$124M
R&D Expense
$9M
$8M
$9M
$8M
$8M
$8M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
SG&A Expense
$49M
$49M
$42M
$49M
$47M
$49M
$44M
$47M
$44M
$45M
$47M
$39M
$36M
$40M
$44M
$46M
Operating Expenses
$74M
$73M
$66M
$72M
$221M
$71M
$66M
$68M
$66M
$65M
$66M
$60M
$56M
$61M
$65M
$88M
Operating Income
$30M
$11M
$11M
$11M
$-142M
$13M
$26M
$25M
$23M
$17M
$4M
$6M
$13M
$12M
$44M
$36M
Interest Expense
·
·
·
·
·
·
·
·
·
$12M
·
$12M
$12M
$12M
·
$9M
Interest Income
$1M
$1M
$900.0K
$1M
$800.0K
$1M
$900.0K
$1M
$1M
$1M
$2M
$1M
$800.0K
$500.0K
$500.0K
$200.0K
Pretax Income
$30M
$4M
$2M
$600.0K
$-153M
$5M
$24M
$10M
$30M
$3M
$-8M
$-8M
$100.0K
$4M
$37M
$25M
Income Tax
$18M
$19M
$3M
$9M
$7M
$7M
$4M
$10M
$8M
$10M
$-6M
$5M
$8M
$4M
$8M
$12M
Net Income
$9M
$-18M
$-3M
$-11M
$-162M
$-5M
$16M
$-2M
$19M
$-9M
$-4M
$-14M
$-9M
$-3M
$28M
$10M
EPS (Basic)
$0.19
$-0.40
$-0.07
$-0.24
$-3.58
$-0.11
$0.36
$-0.05
$0.43
$-0.21
$-0.09
$-0.32
$-0.21
$-0.08
$0.61
$0.21
EPS (Diluted)
$0.19
$-0.40
$-0.07
$-0.24
$-3.58
$-0.11
$0.36
$-0.05
$0.42
$-0.21
$-0.09
$-0.32
$-0.21
$-0.08
$0.60
$0.21
Shares (Basic)
45,100,000
45,300,000
·
45,400,000
45,200,000
45,100,000
·
45,000,000
44,900,000
44,600,000
·
44,800,000
44,700,000
44,800,000
·
45
Shares (Diluted)
46,100,000
45,300,000
·
45,400,000
45,200,000
45,100,000
·
45,000,000
45,400,000
44,600,000
·
44,800,000
44,700,000
44,800,000
·
45
EBITDA
$30M
·
·
$11M
$-142M
$13M
·
·
$23M
·
·
$6M
$13M
$12M
·
$36M
Neraca26
Metrik
Tren
Q2 2027
Q1 2027
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
$256M
$324M
$312M
$314M
$327M
$318M
$314M
$318M
$320M
$293M
·
$342M
$321M
$322M
·
$454M
Receivables
$208M
$233M
$209M
$200M
$207M
$218M
$241M
$228M
$207M
$194M
·
$170M
$179M
$190M
·
$236M
Inventory
$630M
$482M
$391M
$382M
$376M
$375M
$381M
$403M
$400M
$388M
·
$378M
$399M
$433M
·
$405M
Prepaid Expense
$67M
$60M
$48M
$46M
$46M
$38M
$34M
$37M
$34M
$33M
·
$35M
$37M
$36M
·
$42M
Current Assets
$1.16B
$1.10B
$960M
$941M
$956M
$948M
$970M
$986M
$961M
$909M
·
$926M
$935M
$981M
·
$1.14B
PP&E (Net)
$324M
$319M
$325M
$329M
$337M
$329M
$326M
$328M
$327M
$329M
·
$309M
$306M
$290M
·
$242M
Accum. Depreciation
$263M
$253M
$243M
$233M
$227M
$213M
$214M
$205M
$192M
$182M
·
$162M
$162M
$154M
·
$138M
Goodwill
$114M
$114M
$114M
$114M
$114M
$265M
$265M
$265M
$265M
$265M
$265M
$249M
$249M
$249M
$249M
$249M
Intangibles
$143M
$150M
$157M
$164M
$171M
$178M
$185M
$192M
$200M
$208M
·
$171M
$176M
$182M
·
$195M
Other Non-current Assets
$14M
$12M
$13M
$12M
$12M
$11M
$10M
$10M
$10M
$10M
·
$10M
$11M
$13M
·
$10M
Total Assets
$1.92B
$1.86B
$1.73B
$1.72B
$1.75B
$1.89B
$1.92B
$1.95B
$1.93B
$1.89B
·
$1.85B
$1.84B
$1.87B
·
$1.96B
Accounts Payable
$301M
$263M
$195M
$191M
$202M
$207M
$212M
$233M
$229M
$216M
·
$188M
$184M
$196M
·
$271M
Current Liabilities
$425M
$358M
$301M
$293M
$312M
$313M
$336M
$359M
$351M
$329M
·
$294M
$294M
$314M
·
$407M
Capital Leases
$155M
$158M
$157M
$155M
$151M
$147M
$149M
$156M
$152M
$153M
·
$131M
$114M
$96M
·
$69M
Deferred Tax
$14M
$28M
$14M
$16M
$16M
$16M
$16M
$19M
$19M
$19M
·
$52M
$52M
$52M
·
$55M
Other Non-current Liabilities
$8M
$7M
$7M
$8M
$8M
$7M
$7M
$16M
$15M
$39M
·
$9M
$9M
$9M
·
$13M
Total Liabilities
$1.20B
$1.15B
$945M
$939M
$956M
$954M
$984M
$1.03B
$1.02B
$998M
·
$950M
$938M
$941M
·
$1.05B
Long-term Debt
$599M
$602M
$481M
·
·
·
·
·
·
·
·
·
·
·
·
·
Total Debt
$599M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Common Stock
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
$100.0K
·
$100.0K
$100.0K
$100.0K
·
$100.0K
Retained Earnings
$180M
$171M
$189M
$192M
$203M
$365M
$370M
$354M
$356M
$337M
·
$350M
$365M
$374M
·
$350M
Treasury Stock
$89M
$89M
$48M
$48M
$48M
$45M
$45M
$45M
$45M
$45M
·
$39M
$39M
$30M
·
$3M
AOCI
$-12M
$-12M
$-9M
$-7M
$-4M
$-10M
$-10M
$-4M
$-7M
$-6M
·
$-11M
$-10M
$-8M
·
$-16M
Stockholders' Equity
$640M
$628M
$711M
$710M
$719M
$872M
$874M
$858M
$852M
$831M
·
$838M
$850M
$871M
·
$857M
Liabilities + Equity
$1.92B
$1.86B
$1.73B
$1.72B
$1.75B
$1.89B
$1.92B
$1.95B
$1.93B
$1.89B
·
$1.85B
$1.84B
$1.87B
·
$1.96B
Shares Outstanding
45,300,000
44,800,000
45,500,000
45,400,000
45,300,000
45,100,000
45,100,000
45,100,000
45,000,000
44,600,000
44,600,000
44,800,000
44,800,000
44,800,000
45,200,000
45,400,000
Arus Kas15
Metrik
Tren
Q2 2027
Q1 2027
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
$12M
$12M
$12M
$12M
$12M
$12M
$12M
$11M
$11M
$12M
$10M
$10M
$9M
$9M
$9M
$10M
Stock-based Comp
$6M
$3M
$5M
$4M
$7M
$3M
$5M
$5M
$4M
$4M
$3M
$4M
$1M
$4M
$4M
$5M
Amort. of Intangibles
$7M
$7M
$7M
$7M
$7M
$7M
$8M
$8M
$8M
$8M
$7M
$6M
$6M
$6M
$30M
$7M
Operating Cash Flow
$-41M
$-33M
$8M
$100.0K
$29M
$28M
$17M
$15M
$23M
$10M
$35M
$36M
$36M
$28M
$-39M
$72M
CapEx
$16M
$10M
$10M
$11M
$17M
$12M
$17M
$15M
$13M
$18M
$17M
$12M
$20M
$27M
$32M
$21M
Investing Cash Flow
$-16M
$-10M
$-10M
$-8M
$-17M
$-12M
$-17M
$-15M
$-13M
$-18M
$-63M
$-10M
$-19M
$-27M
$-32M
$-18M
Net Debt Issued
·
·
·
·
·
$-12M
·
·
·
·
·
·
·
$-22M
·
·
Stock Issued
·
·
$1M
$0
·
·
$1M
$0
·
·
$800.0K
$0
·
·
$0
$0
Stock Repurchased
$0
$40M
$0
$0
$3M
$0
$0
$0
$0
$0
$6M
$0
$10M
$14M
$12M
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
·
·
$-14M
·
·
Financing Cash Flow
$-9M
$58M
$1M
$-4M
$-7M
$-12M
$1M
$-4M
$17M
$-4M
$-9M
$-4M
$-21M
$-36M
$-29M
$-18M
Net Change in Cash
$-68M
$12M
$-2M
$-13M
$10M
$4M
$-4M
$-1M
$26M
$-14M
$-35M
$21M
$-1M
$-37M
$-95M
$32M
Taxes Paid
$24M
$6M
$7M
$17M
$10M
$9M
$6M
$10M
$10M
$8M
$4M
$9M
$12M
$6M
·
·
Free Cash Flow
·
·
·
·
·
$16M
·
·
·
·
·
·
·
$700.0K
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
·
·
·
·
$-510.3K
·
·
Profitabilitas8
Metrik
Tren
Q2 2027
Q1 2027
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
Gross Margin
16.1%
·
·
16.1%
15.3%
16.2%
·
·
17.2%
·
·
15.0%
16.2%
16.9%
·
19.6%
Operating Margin
4.6%
·
·
2.1%
-27.3%
2.5%
·
·
4.4%
·
·
1.3%
3.0%
2.9%
·
5.7%
Net Margin
1.4%
·
·
-2.1%
-31.2%
-0.96%
·
·
3.7%
·
·
-3.3%
-2.2%
-0.78%
·
1.5%
Pretax Margin
4.7%
·
·
0.12%
-29.5%
0.94%
·
·
5.8%
·
·
-1.7%
0.02%
0.90%
·
3.9%
EBITDA Margin
4.6%
·
·
2.1%
-27.3%
2.5%
·
·
4.4%
·
·
1.3%
3.0%
2.9%
·
5.7%
ROA
0.47%
·
·
-0.59%
-8.8%
-0.26%
·
·
0.99%
·
·
-0.79%
·
·
·
0.50%
ROE
1.3%
·
·
-1.4%
-20.6%
-0.59%
·
·
2.2%
·
·
-1.7%
·
·
·
1.2%
ROIC
0.94%
·
·
-20.2%
-20.6%
-0.75%
·
·
1.9%
·
·
1.2%
·
·
·
2.2%
Likuiditas & Solvabilitas5
Metrik
Tren
Q2 2027
Q1 2027
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
Current Ratio
2.7
·
·
3.2
3.1
3.0
·
·
2.7
·
·
3.2
·
·
·
2.8
Quick Ratio
1.1
·
·
1.8
1.7
1.7
·
·
1.5
·
·
1.7
·
·
·
1.7
Debt / Equity
0.9
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
LT Debt / Equity
0.9
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
·
·
0.5
1.1
1.1
·
3.9
Efisiensi3
Metrik
Tren
Q2 2027
Q1 2027
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
0.4
·
·
0.3
0.3
0.3
·
·
0.3
·
·
0.2
·
·
·
0.3
Inventory Turnover
1.1
·
·
1.1
1.1
1.1
·
·
1.1
·
·
1.0
·
·
·
1.4
Receivables Turnover
3.1
·
·
2.4
2.5
2.5
·
·
2.3
·
·
2.5
·
·
·
2.7
Per Saham5
Metrik
Tren
Q2 2027
Q1 2027
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
$14.12
·
·
$15.64
$15.88
$19.33
·
·
$18.94
·
·
$18.71
·
·
·
$18.87
Revenue / Share
$13.99
·
·
$11.23
$11.48
$11.50
·
·
$11.37
·
·
$9709821.43
$9429530.20
$9671875.00
·
$13925438.60
Cash Flow / Share
·
·
·
·
·
$0.63
·
·
·
·
·
·
·
$625000.00
·
·
Cash / Share
$5.65
·
·
$6.92
$7.23
$7.04
·
·
$7.10
·
·
$7.63
·
·
·
$9.99
EPS (TTM)
$-0.52
$-4.33
·
$-3.57
$-3.38
$0.62
·
$-0.16
$-0.20
$-0.82
·
$-0.01
$0.52
$0.17
·
$1.26
Valuasi (TTM)11
Metrik
Tren
Q2 2027
Q1 2027
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
$2.20B
$2.08B
·
$2.11B
$2.14B
$2.14B
·
$1.97B
$1.87B
$1.77B
·
$1.86B
$2.06B
$2.24B
·
$2.42B
Net Income TTM
$-23M
$-196M
·
$-162M
$-153M
$28M
·
$-7M
$-9M
$-37M
·
$600.0K
$25M
$9M
·
$58M
Market Cap
$5.38B
·
·
$1.21B
$1.03B
$993M
·
·
$2.21B
·
·
$1.33B
·
·
·
$1.17B
Enterprise Value
$5.73B
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
P/E
-228.5
-13.6
·
-7.5
-6.7
35.5
·
-251.0
-245.0
-56.0
·
-2967.0
74.0
195.1
·
20.4
P/S
2.5
·
·
0.6
0.5
0.5
·
·
1.2
·
·
0.7
·
·
·
0.5
P/B
8.4
·
·
1.7
1.4
1.1
·
·
2.6
·
·
1.6
·
·
·
1.4
P / Tangible Book
14.1
7.2
·
2.8
2.4
2.3
·
4.5
5.7
5.7
·
3.2
·
·
·
2.8
P / Cash Flow
·
·
·
·
·
35.2
·
·
·
·
·
·
·
·
·
·
EV / Revenue
2.6
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
-0.44%
-7.4%
·
-13.4%
-14.9%
2.8%
·
-0.40%
-0.41%
-1.8%
·
-0.03%
1.4%
0.51%
·
4.9%
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
Pendapatan
$2.05B
$2.10B
$1.73B
$2.37B
$2.10B
Margin Kotor %
15.7%
17.0%
16.0%
19.6%
20.5%
Margin Operasi %
-5.2%
4.3%
2.0%
5.1%
8.8%
Laba Bersih
$-181M
$24M
$-31M
$40M
$120M
EPS Dilusian
$-4.00
$0.52
$-0.70
$0.88
$2.69
Metrik
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
Rasio Lancar
3.2
2.9
2.9
2.8
2.4
Rasio Cepat
1.7
1.7
1.6
1.6
1.5
Metrik
2025-12-26
2024-12-27
2023-12-29
2022-12-30
2021-12-31
Arus Kas Bebas
$15M
$2M
$60M
$-53M
$152M
Pemilik institusional (13F)
470 pengaju
· $7.3B 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.
Pemegang470
Nilai yang dipegang$7.3B
Posisi baru147
Posisi yang keluar30
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
147 (+18 vs Kuartal sebelumnya)
30 (+9 vs Kuartal sebelumnya)
100 (+6 vs Kuartal sebelumnya)
161 (+77 vs Kuartal sebelumnya)
+2.9M
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Leonid and Inna Mezhvinsky as trustees of the Revocable Trust Agreement of Leonid Mezhvinsky and Inna Mezhvinsky dated April 26, 1988
×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
55 orang dalam
· 32 pejabat · 16 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 47 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.