Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGM
$40.75
+0.18 (+0.44%)
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 $12.6M · quality 43.0/100
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
50/100
C
Piotroski
4/9
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
$117M
P/E
11.0x
↓EV/EBITDA
6.9x
↓ROE
17.7%
↑Gross Margin
28.6%
↓Debt/Equity
0.78
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+6.1%
FCF CAGR
—
FCF margin
5.2%
FCF / Net income
1.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $240.5M · net income $11.4M · FCF $12.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $240.5M | $240.5M | $203.8M | $219.5M | $168.9M | $147.5M | $147.5M | $146.6M | $158.1M | $138.6M | $128.6M | $118.8M | $111.2M | $117.1M | $102.8M | $100.0M | $99.1M |
| Net Income | $11.4M | $11.4M | $18.8M | $738000.00 | $-6.1M | $-3.7M | $-4.7M | $1.5M | $5.3M | $4.5M | $3.8M | $3.5M | $3.9M | $3.0M | $1.0M | $1.9M | $3.6M |
| EBITDA | $22.8M | $22.8M | $18.0M | $9.1M | $916000.00 | — | — | — | — | — | — | — | — | — | — | — | — |
| EPS | 3.83 | 3.83 | 6.38 | 0.25 | -2.20 | -1.33 | -1.70 | 0.55 | 1.90 | 1.66 | 1.42 | 1.33 | 1.48 | 1.17 | 0.40 | 0.72 | 1.39 |
| Gross Margin | 28.6% | 28.6% | 25.5% | 16.2% | 14.3% | 16.3% | 15.9% | 17.3% | 20.3% | 19.2% | 18.4% | 18.3% | 19.8% | 19.0% | 18.6% | 19.3% | 21.6% |
| Operating Margin | 7.4% | 7.4% | 9.0% | 2.4% | -1.5% | -0.9% | -1.6% | 1.4% | 6.3% | 4.7% | 4.4% | 4.4% | 5.4% | 4.5% | 2.6% | 3.2% | 5.9% |
| Net Margin | 4.7% | 4.7% | 9.2% | 0.3% | -3.6% | -2.5% | -3.2% | 1.0% | 3.3% | 3.3% | 3.0% | 3.0% | 3.5% | 2.6% | 1.0% | 1.8% | 3.6% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.78 | 0.78 | 0.20 | 0.35 | 0.26 | — | 0.00 | 0.00 | 0.03 | 0.06 | 0.09 | 0.11 | 0.12 | 0.10 | 0.12 | 0.12 | — |
| Current Ratio | 2.12 | 2.12 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $12.6M | $12.6M | $15.2M | $-7.9M | $-9.8M | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 17.7% | 17.7% | 34.2% | 2.0% | -17.2% | -8.9% | -12.2% | 3.2% | 11.1% | 10.4% | 9.9% | 10.1% | 11.5% | 9.6% | 3.5% | 5.9% | 11.7% |
| Valuation | |||||||||||||||||
| P/E | 10.95 | 10.95 | 5.51 | 65.72 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.88 | 6.88 | 5.05 | 5.77 | 47.62 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.88 | 1.88 | 1.89 | 1.27 | 1.08 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 18.0% | 18.0% | -7.2% | 30.0% | — | -0.0% | 0.7% | -7.3% | 14.1% | 7.7% | 8.2% | 6.9% | -5.1% | 13.9% | 2.8% | 0.9% | — |
| EPS Growth | -40.0% | -40.0% | 2452.0% | 111.4% | — | 21.8% | -409.1% | -71.1% | 14.5% | 16.9% | 6.8% | -10.1% | 26.5% | 192.5% | -44.4% | -48.2% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.9%
EPS terminal req.
$3.62
Spread vs growth
-38.1%
5Y implied EPS CAGR
2.7%
EPS terminal req.
$4.38
Spread vs growth
-42.7%
10Y implied EPS CAGR
6.3%
EPS terminal req.
$7.05
Spread vs growth
-46.3%
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
6.0x → 10.6x
EPS bridge
6.38 → 3.83
Residual
-30.6%
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.