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-rata17.2%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 5, 2026
$0.71
$0.66
8.1%
31 Maret 2026
$0.68
$0.65
5.2%
31 Des. 2025
$0.93
$0.68
37.4%
30 Sep. 2025
$0.69
$0.61
12.9%
30 Juni 2025
$0.73
$0.54
35.5%
31 Maret 2025
$0.55
$0.53
4.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Pretax Income
$146M
$96M
$71M
$45M
$40M
$23M
$25M
Income Tax
$41M
$28M
$19M
$12M
$11M
$5M
$8M
Net Income
$105M
$68M
$52M
$32M
$29M
$18M
$17M
EPS (Basic)
$2.81
$2.07
$1.60
$0.99
$0.90
$-1.55
·
EPS (Diluted)
$2.75
$1.91
$1.52
$0.94
$0.86
$-1.55
·
Shares (Basic)
36,850,000
32,653,000
32,206,000
31,913,000
22,813,000
20,087,000
·
Shares (Diluted)
38,178,000
35,760,000
34,484,000
34,131,000
33,982,000
20,087,000
·
EBITDA
$516.0K
$793.0K
$752.0K
$796.0K
$1M
$1M
·
Neraca17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Cash & Equivalents
$92M
$50M
$41M
$45M
$36M
$13M
$21M
Prepaid Expense
$3M
$2M
$2M
$2M
$2M
$1M
$2M
PP&E (Net)
$1M
$2M
$3M
$3M
$4M
$4M
$5M
PP&E (Gross)
$9M
$10M
$10M
$10M
$11M
$10M
$10M
Accum. Depreciation
$8M
$8M
$8M
$7M
$7M
$6M
$5M
Goodwill
$7M
$7M
$7M
$7M
$7M
·
·
Total Assets
$7.38B
$5.53B
$4.40B
$3.75B
$2.81B
$2.10B
$2.21B
Accounts Payable
$168M
$148M
$122M
$92M
$92M
$63M
$56M
Total Liabilities
$6.71B
$5.01B
$3.97B
$3.37B
$2.47B
$1.79B
$2.06B
Common Stock
$398.0K
$339.0K
$331.0K
$326.0K
$323.0K
$201.0K
·
Paid-in Capital
$383M
$323M
$307M
$300M
$296M
$204M
·
Retained Earnings
$302M
$197M
$129M
$77M
$44M
$15M
·
Treasury Stock
$10M
$3M
$1M
$458.0K
·
·
·
AOCI
$-3M
$-805.0K
$-1M
·
·
·
·
Stockholders' Equity
$673M
$517M
$433M
$377M
$341M
$220M
$153M
Liabilities + Equity
$7.38B
$5.53B
$4.40B
$3.75B
$2.81B
$2.10B
$2.21B
Shares Outstanding
38,965,317
33,545,585
32,865,836
32,489,869
32,293,042
20,087,494
0
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
D&A
$516.0K
$793.0K
$752.0K
$796.0K
$1M
$1M
$1M
Stock-based Comp
$8M
$6M
$4M
$3M
$2M
$965.0K
·
Deferred Tax
$-8M
$-11M
$3M
$12M
$-10M
$2M
$-8M
Other Non-cash
$-88M
$-26M
$-11M
$753.0K
$35M
$33M
·
Operating Cash Flow
$18M
$38M
$49M
$49M
$58M
$55M
$-105M
CapEx
$281.0K
$289.0K
$180.0K
$326.0K
$135.0K
$726.0K
$882.0K
Investing Cash Flow
$-1.52B
$-1.05B
$-585M
$-908M
$-656M
$88M
$-306M
Stock Issued
$41M
$10M
$2M
$607.0K
$137.0K
$101M
·
Stock Repurchased
$7M
$2M
$861.0K
$458.0K
·
·
·
Net Stock Activity
$34M
$10M
$1M
$149.0K
$137.0K
$101M
·
Financing Cash Flow
$1.68B
$1.02B
$536M
$874M
$626M
$-150M
$422M
Net Change in Cash
$178M
$9M
$-129.0K
$14M
$27M
$-7M
$11M
Taxes Paid
$51M
$42M
$8M
$23M
$10M
$965.0K
$15M
Free Cash Flow
$18M
$37M
$49M
$48M
$57M
$54M
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Net Margin
56.5%
50.4%
48.5%
38.7%
38.5%
26.4%
·
Pretax Margin
78.7%
71.0%
66.0%
53.6%
52.4%
34.3%
·
EBITDA Margin
0.28%
0.58%
0.70%
0.96%
1.5%
1.8%
·
ROA
1.6%
1.4%
1.3%
0.98%
1.2%
0.82%
·
ROE
17.7%
14.4%
12.9%
9.0%
10.2%
8.3%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Book Value / Share
$16.99
$15.41
$13.19
$11.60
$10.56
$10.93
·
Revenue / Share
$4.87
$3.80
$3.12
$2.44
$2.24
$3.36
·
Cash Flow / Share
$0.48
$1.06
$1.42
$1.43
$1.70
$2.73
·
Cash / Share
$2.33
$1.49
$1.23
$1.39
$1.11
$0.66
·
EPS (TTM)
$2.75
$1.91
$1.52
$0.94
$0.86
$-1.55
·
Tingkat Pertumbuhan8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue YoY
36.8%
26.0%
29.6%
9.4%
12.6%
·
·
Revenue CAGR 3Y
30.7%
21.4%
16.9%
·
·
·
·
Revenue CAGR 5Y
22.5%
·
·
·
·
·
·
EPS YoY
44.0%
25.7%
61.7%
9.3%
·
·
·
EPS CAGR 3Y
43.0%
30.5%
·
·
·
·
·
Net Income YoY
53.5%
30.9%
62.3%
10.2%
64.4%
·
·
Net Income CAGR 3Y
48.3%
32.8%
43.3%
·
·
·
·
Net Income CAGR 5Y
42.7%
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
Revenue TTM
$186M
$136M
$108M
$83M
$76M
$67M
$59M
Net Income TTM
$105M
$68M
$52M
$32M
$29M
$18M
$17M
Market Cap
$822M
$656M
$566M
$314M
$442M
$125M
·
P/E
7.5
10.2
11.3
10.3
15.9
-4.0
·
P/S
4.4
4.8
5.3
3.8
5.8
1.9
·
P/B
1.2
1.3
1.3
0.8
1.3
0.6
·
P / Tangible Book
1.2
1.3
1.3
0.8
1.3
0.6
·
P / Cash Flow
45.2
17.4
11.6
6.4
7.7
2.3
·
P / FCF
45.9
17.5
11.6
6.5
7.7
2.3
·
Earnings Yield
13.2%
9.8%
8.8%
9.7%
6.3%
-24.9%
·
Laporan Laba Rugi8
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
Pretax Income
$35M
$31M
$50M
$35M
$34M
$27M
$32M
$21M
$20M
$23M
$22M
$17M
$17M
$15M
$12M
$14M
Income Tax
$10M
$9M
$15M
$10M
$8M
$8M
$11M
$6M
$5M
$6M
$5M
$5M
$5M
$4M
$3M
$4M
Net Income
$25M
$22M
$35M
$25M
$26M
$19M
$21M
$16M
$15M
$17M
$17M
$12M
$12M
$11M
$8M
$10M
EPS (Basic)
$0.64
$0.57
$0.91
$0.66
$0.69
$0.55
$0.62
$0.48
$0.45
$0.52
$0.53
$0.37
$0.37
$0.33
$0.25
$0.31
EPS (Diluted)
$0.64
$0.57
$0.90
$0.65
$0.69
$0.51
$0.56
$0.44
$0.42
$0.49
$0.50
$0.35
$0.36
$0.31
$0.25
$0.29
Shares (Basic)
38,730,000
38,626,000
·
38,073,000
37,194,000
33,687,000
·
32,711,000
32,585,000
32,541,000
·
32,275,000
32,122,000
32,098,000
·
31,922,000
Shares (Diluted)
39,304,000
39,174,000
·
38,800,000
37,790,000
36,811,000
·
35,895,000
35,600,000
35,439,000
·
34,731,000
34,140,000
34,052,000
·
34,199,000
EBITDA
·
$133.0K
·
·
·
$138.0K
·
·
·
$182.0K
·
·
·
$195.0K
·
·
Neraca17
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
$76M
$87M
$92M
$99M
$80M
$52M
$50M
$44M
$47M
$35M
$41M
$29M
$34M
$39M
$45M
$26M
Prepaid Expense
·
·
$3M
·
·
·
$2M
·
·
·
·
·
·
·
·
·
PP&E (Net)
$1M
$1M
$1M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
·
$3M
$3M
$3M
·
$3M
PP&E (Gross)
·
·
$9M
·
·
·
$10M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$8M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Goodwill
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
$7M
Total Assets
$7.96B
$7.59B
$7.38B
$6.96B
$6.48B
$5.97B
$5.53B
$5.20B
$4.87B
$4.63B
·
$4.12B
$3.95B
$3.84B
·
$3.65B
Accounts Payable
$186M
$173M
$168M
$171M
$165M
$153M
$148M
$141M
$138M
$124M
·
$98M
$95M
$85M
·
$75M
Total Liabilities
$7.24B
$6.90B
$6.71B
$6.32B
$5.87B
$5.41B
$5.01B
$4.71B
$4.40B
$4.17B
·
$3.70B
$3.55B
$3.45B
·
$3.28B
Common Stock
$405.0K
$403.0K
$398.0K
$396.0K
$390.0K
$359.0K
$339.0K
$335.0K
$335.0K
$334.0K
·
$330.0K
$329.0K
$328.0K
·
$325.0K
Paid-in Capital
$391M
$385M
$383M
$379M
$369M
$353M
$323M
$313M
$311M
$308M
·
$305M
$303M
$301M
·
$299M
Retained Earnings
$350M
$325M
$302M
$268M
$242M
$216M
$197M
$177M
$161M
$146M
·
$112M
$99M
$87M
·
$68M
Treasury Stock
$17M
$15M
$10M
$10M
$10M
$5M
$3M
$3M
$3M
$3M
·
$1M
$1M
$1M
·
$458.0K
AOCI
$-2M
$-2M
$-3M
$-3M
$-3M
$-2M
$-805.0K
$-3M
$2M
$794.0K
·
$905.0K
·
·
·
·
Stockholders' Equity
$722M
$693M
$673M
$634M
$598M
$563M
$517M
$485M
$471M
$453M
·
$416M
$402M
$388M
·
$367M
Liabilities + Equity
$7.96B
$7.59B
$7.38B
$6.96B
$6.48B
$5.97B
$5.53B
$5.20B
$4.87B
$4.63B
·
$4.12B
$3.95B
$3.84B
·
$3.65B
Shares Outstanding
39,293,655
39,235,281
39,573,657
38,900,030
38,289,087
35,384,747
33,545,585
33,114,845
33,098,635
32,985,794
·
32,784,157
32,741,628
32,602,432
·
32,415,860
Arus Kas14
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
$131.0K
$133.0K
$123.0K
$123.0K
$132.0K
$138.0K
$143.0K
$283.0K
$185.0K
$182.0K
$185.0K
$186.0K
$186.0K
$195.0K
$191.0K
$204.0K
Stock-based Comp
$3M
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$923.0K
$1M
$1M
$1M
$933.0K
$931.0K
Deferred Tax
$-2M
$4M
$-6M
$-4M
$-867.0K
$3M
$-327.0K
$-12M
$168.0K
$480.0K
$-2M
$1M
$664.0K
$2M
$-695.0K
$11M
Other Non-cash
·
$-17M
·
·
·
$-20M
·
·
·
$-9M
·
·
·
$-26M
·
·
Operating Cash Flow
$4M
$12M
$-4M
$11M
$8M
$4M
$33M
$-18M
$11M
$11M
$26M
$-10M
$44M
$-12M
$40M
$-4M
CapEx
$98.0K
$42.0K
$57.0K
$66.0K
$78.0K
$80.0K
$99.0K
$65.0K
$84.0K
$41.0K
$108.0K
$24.0K
$0
$48.0K
$53.0K
$56.0K
Investing Cash Flow
$-200M
$-351M
$-250M
$-429M
$-441M
$-401M
$-356M
$-280M
$-197M
$-212M
$-224M
$-148M
$-141M
$-72M
$-89M
$-311M
Stock Issued
·
·
$1M
$9M
$2M
$29M
$8M
$189.0K
$2M
$155.0K
$907.0K
$523.0K
·
·
·
·
Stock Repurchased
$3M
$5M
$1.0K
$179.0K
$5M
$2M
$0
$0
$266.0K
$1M
$24.0K
$0
$1.0K
$836.0K
·
$0
Net Stock Activity
·
$-5M
·
·
·
$29M
·
·
·
$-1M
·
·
·
$-836.0K
·
·
Financing Cash Flow
$329M
$202M
$386M
$438M
$456M
$402M
$326M
$285M
$206M
$199M
$213M
$154M
$91M
$77M
$70M
$301M
Net Change in Cash
$133M
$-137M
$131M
$21M
$23M
$4M
$4M
$-12M
$21M
$-3M
$15M
$-4M
$-5M
$-6M
$21M
$-15M
Taxes Paid
$12M
$699.0K
$24M
$8M
$18M
$771.0K
$19M
$7M
$16M
$17.0K
$5M
$4M
$-1M
$264.0K
$78.0K
$1M
Free Cash Flow
·
$12M
·
·
·
$3M
·
·
·
$11M
·
·
·
$-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
51.5%
50.9%
·
51.7%
54.6%
50.3%
·
45.1%
45.6%
58.5%
·
44.2%
48.1%
43.7%
·
40.2%
Pretax Margin
72.1%
70.3%
·
72.1%
71.3%
71.7%
·
60.6%
61.3%
78.8%
·
63.0%
66.5%
60.6%
·
56.5%
EBITDA Margin
·
0.30%
·
·
·
0.37%
·
·
·
0.62%
·
·
·
0.80%
·
·
ROA
0.35%
0.33%
·
0.42%
0.46%
0.36%
·
0.34%
0.33%
0.41%
·
0.31%
0.33%
0.31%
·
0.33%
ROE
3.8%
3.6%
·
4.5%
4.9%
3.7%
·
3.5%
3.4%
4.1%
·
3.1%
3.2%
2.9%
·
3.3%
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
$18.36
$17.67
·
$16.30
$15.62
$15.92
·
$14.63
$14.24
$13.73
·
$12.70
$12.27
$11.89
·
$11.32
Revenue / Share
$1.24
$1.12
·
$1.26
$1.26
$1.02
·
$0.98
$0.91
$0.83
·
$0.79
$0.74
$0.72
·
$0.73
Cash Flow / Share
·
$0.31
·
·
·
$0.10
·
·
·
$0.30
·
·
·
$-0.35
·
·
Cash / Share
$1.94
$2.22
·
$2.54
$2.08
$1.46
·
$1.33
$1.43
$1.06
·
$0.90
$1.04
$1.21
·
$0.81
EPS (TTM)
$2.76
$2.81
·
$2.41
$2.20
$1.93
·
$1.85
$1.76
$1.70
·
$1.27
$1.21
$1.16
·
$0.94
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
$193M
$192M
·
$173M
$159M
$144M
·
$128M
$120M
$113M
·
$98M
$95M
$96M
·
$84M
Net Income TTM
$108M
$109M
·
$91M
$81M
$70M
·
$65M
$61M
$59M
·
$43M
$41M
$40M
·
$32M
Market Cap
$725M
$710M
·
$706M
$710M
$662M
·
$649M
$593M
$594M
·
$370M
$378M
$294M
·
$351M
P/E
6.7
6.4
·
7.5
8.4
9.7
·
10.6
10.2
10.6
·
8.9
9.5
7.8
·
11.5
P/S
3.7
3.7
·
4.1
4.5
4.6
·
5.1
4.9
5.3
·
3.8
4.0
3.1
·
4.2
P/B
1.0
1.0
·
1.1
1.2
1.2
·
1.3
1.3
1.3
·
0.9
0.9
0.8
·
1.0
P / Tangible Book
1.0
1.0
·
1.1
1.2
1.2
·
1.4
1.3
1.3
·
0.9
1.0
0.8
·
1.0
P / Cash Flow
·
58.7
·
·
·
187.2
·
·
·
56.1
·
·
·
-24.7
·
·
Earnings Yield
14.9%
15.5%
·
13.3%
11.9%
10.3%
·
9.4%
9.8%
9.4%
·
11.2%
10.5%
12.8%
·
8.7%
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
$105M
$68M
$52M
$32M
$29M
EPS Dilusian
$2.75
$1.91
$1.52
$0.94
$0.86
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
$18M
$37M
$49M
$48M
$57M
Pemilik institusional (13F)
120 pengaju
· $750.5M 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.
Pemegang120
Nilai yang dipegang$750.5M
Posisi baru17
Posisi yang keluar15
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
17 (-2 vs Kuartal sebelumnya)
15 (-6 vs Kuartal sebelumnya)
50 (+16 vs Kuartal sebelumnya)
23 (-12 vs Kuartal sebelumnya)
+85K
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
SPG GP, LLC, Ian K. Snow, Snow Phipps Group AIV, L.P., Snow Phipps Group (RPV), L.P., Snow Phipps Group (B), L.P., Snow Phipps Group AIV (Offshore), L.P., SPG Co-Investment, L.P.
×5 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
11 orang dalam
· 6 pejabat · 4 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 24 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.