Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$12.28
+0.30 (+2.55%)
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 33% · confianza 25%
FCF escenarios
weak_data · normalized FCF $15.1M · quality 55.3/100
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
30/100
D
Piotroski
5/9
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
$132M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-15.9%
↓Gross Margin
26.4%
↓Debt/Equity
0.17
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2026 · 17 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
5.4%
FCF / Net income
-0.56x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $278.1M · net income $-27.0M · FCF $15.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $278.1M | $278.1M | $317.4M | $344.6M | $583.1M | — | — | — | — | — | — | — | — | — | $218.4M | $222.5M | $215.4M | $203.3M | — |
| Net Income | $-27.0M | $-27.0M | $-12.5M | $9.9M | $-4.3M | $11.7M | $-10.4M | $17.1M | $39.9M | $28.3M | $25.3M | $16.2M | $12.6M | $7.9M | $8.6M | $5.1M | $3.2M | $3.0M | $6.9M |
| EBITDA | $-9.2M | $-9.2M | $958000.00 | $24.9M | $3.2M | $22.7M | $-7.6M | $29.8M | $60.1M | $52.1M | $47.8M | $27.2M | $21.6M | $15.0M | $15.5M | $9.2M | $6.9M | $2.1M | $13.3M |
| EPS | — | — | -1.19 | 0.91 | -0.37 | 0.97 | -0.88 | 1.44 | 3.38 | 2.42 | 2.18 | 1.49 | 1.16 | 0.74 | 0.80 | 0.47 | 0.30 | 0.28 | — |
| Gross Margin | 26.4% | 26.4% | 24.6% | 27.3% | 16.0% | — | — | — | — | — | — | — | — | — | 24.1% | 22.0% | 21.8% | 23.8% | — |
| Operating Margin | -0.3% | -0.3% | -2.7% | 4.8% | -1.0% | — | — | — | — | — | — | — | — | — | 5.9% | 3.0% | 1.9% | 2.6% | — |
| Net Margin | -9.7% | -9.7% | -3.9% | 2.9% | -0.7% | — | — | — | — | — | — | — | — | — | 4.0% | 2.3% | 1.5% | 1.5% | — |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 0.17 | 0.17 | 0.31 | 0.34 | 0.40 | — | 0.00 | 0.09 | 0.11 | 0.20 | 0.21 | 0.00 | — | — | — | — | — | — | — |
| Current Ratio | 3.37 | 3.37 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $15.1M | $15.1M | $-25.1M | $61.2M | $-25.9M | $12.5M | $67.1M | $36.3M | $4.4M | $24.6M | $28.8M | $20.2M | $19.8M | $2.2M | $-7.4M | $28.5M | $-17.5M | $35.2M | $-212000.00 |
| Returns | |||||||||||||||||||
| ROE | -15.9% | -15.9% | -6.1% | 4.4% | -1.8% | 4.5% | -4.0% | 6.2% | 15.2% | 12.3% | 12.8% | 10.4% | 8.8% | 5.9% | — | — | 2.6% | 2.4% | — |
| Valuation | |||||||||||||||||||
| P/E | — | — | — | 26.09 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | — | — | 203.05 | 11.64 | 100.85 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.78 | 0.78 | 0.67 | 1.14 | 1.04 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | -12.4% | -12.4% | -7.9% | -40.9% | — | — | — | — | — | — | — | — | — | — | -1.9% | 3.3% | 5.9% | — | — |
| EPS Growth | — | — | -230.8% | 345.9% | — | 210.2% | -161.1% | -57.4% | 39.7% | 11.0% | 46.3% | 28.4% | 56.8% | -7.5% | 70.2% | 56.7% | 7.1% | — | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+28.8%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.19 → n/d
Residual
+25.0%
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.