Consumer Cyclical / Furnishings, Fixtures & AppliancesNYSE
$73.17
+3.61 (+5.19%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 14%
FCF escenarios
weak_data · normalized FCF $13.1M · quality 20.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
29/100
D
Piotroski
3/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$204M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-67.4%
↓Gross Margin
39.2%
↑Debt/Equity
2.49
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2019–2025 · 6 años de histórico normalizado
Revenue CAGR
+7.5%
FCF CAGR
+3.0%
FCF margin
2.3%
FCF / Net income
-0.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $559.5M · net income $-115.2M · FCF $13.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||
| Revenue | $559.5M | $559.5M | $604.1M | $605.9M | $655.9M | $785.5M | $545.8M | $363.3M |
| Net Income | $-115.2M | $-115.2M | $-34.0M | $-84.4M | $-382.1M | $-91.8M | $31.1M | $-29.6M |
| EBITDA | $-33.8M | $-33.8M | $53.9M | $6.6M | $-296.5M | $-26.8M | $90.9M | $43.6M |
| EPS | -43.50 | -43.50 | -13.50 | -34.00 | -159.50 | -41.00 | 14.50 | -13.50 |
| Gross Margin | 39.2% | 39.2% | 42.3% | 36.9% | 34.9% | 38.3% | 43.0% | 42.9% |
| Operating Margin | -0.2% | -0.2% | -0.5% | -8.3% | -15.9% | -7.8% | 10.7% | 2.9% |
| Net Margin | -20.6% | -20.6% | -5.6% | -13.9% | -58.3% | -11.7% | 5.7% | -8.1% |
| Balance Sheet | ||||||||
| Debt/Equity | 2.49 | 2.49 | 1.57 | 1.57 | 1.48 | 0.63 | 0.91 | — |
| Current Ratio | 3.40 | 3.40 | — | — | — | — | — | — |
| Cash Flow | ||||||||
| Free Cash Flow | $13.1M | $13.1M | $11.4M | $43.6M | $-13.8M | $-50.9M | $32.5M | $11.0M |
| Returns | ||||||||
| ROE | -67.4% | -67.4% | -12.3% | -29.0% | -114.1% | -15.1% | 6.5% | — |
| Valuation | ||||||||
| EV/EBITDA | — | — | 13.58 | 109.13 | — | — | — | — |
| P/B | 1.14 | 1.14 | 1.13 | 1.01 | 0.97 | — | — | — |
| Growth & Yield | ||||||||
| Revenue Growth | -7.4% | -7.4% | -0.3% | -7.6% | — | 43.9% | 50.2% | — |
| EPS Growth | -222.2% | -222.2% | 60.3% | 78.7% | — | -382.8% | 207.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+6.0%
Start / end P/E
n/dx → n/dx
EPS bridge
-13.50 → -43.50
Residual
+6.0%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.