Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$9.34
+0.79 (+9.24%)
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 31% · confianza 25%
FCF escenarios
weak_data · normalized FCF $16.3M · quality 38.3/100
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
35/100
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
$213M
P/E
N/A
•EV/EBITDA
37.9x
↑ROE
-13.3%
↓Gross Margin
37.1%
↑Debt/Equity
1.20
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
+2.8%
FCF CAGR
-16.8%
FCF margin
0.5%
FCF / Net income
-0.12x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $647.9M · net income $-26.9M · FCF $3.3M
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 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $647.9M | $647.9M | $683.0M | $686.7M | $727.7M | $862.9M | $769.2M | $734.9M | $704.5M | $579.5M | $592.6M | $587.7M | $586.0M | $502.7M | $486.8M | $444.4M | $443.2M | $415.0M |
| Net Income | $-26.9M | $-26.9M | $-15.2M | $-8.4M | $-6.2M | $20.8M | $-3.0M | $-44.4M | $-1.7M | $2.2M | $15.7M | $12.3M | $1.5M | $9.3M | $20.9M | $14.1M | $20.3M | $2.7M |
| EBITDA | $11.7M | $11.7M | $34.8M | $51.8M | $45.8M | $73.4M | $49.6M | $1.7M | $41.9M | $29.4M | $41.2M | $38.4M | $35.6M | $38.6M | $36.7M | $33.0M | $39.6M | $27.1M |
| EPS | -1.24 | -1.24 | -0.71 | -0.40 | -0.29 | 0.94 | -0.14 | -2.16 | -0.09 | 0.14 | 1.08 | 0.86 | 0.11 | 0.71 | 1.64 | 1.12 | 1.64 | 0.22 |
| Gross Margin | 37.1% | 37.1% | 38.2% | 37.1% | 35.8% | 35.2% | 35.6% | 34.7% | 36.3% | 37.1% | 36.6% | 36.5% | 36.3% | 37.2% | 36.3% | 36.5% | 38.2% | — |
| Operating Margin | 3.7% | 3.7% | 4.0% | 4.8% | 3.5% | 5.9% | 3.2% | -3.2% | 2.6% | 2.6% | 4.6% | 4.1% | 3.6% | 5.6% | 5.6% | 5.5% | 6.7% | 3.8% |
| Net Margin | -4.2% | -4.2% | -2.2% | -1.2% | -0.8% | 2.4% | -0.4% | -6.0% | -0.2% | 0.4% | 2.7% | 2.1% | 0.3% | 1.8% | 4.3% | 3.2% | 4.6% | 0.7% |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 1.20 | 1.20 | 1.09 | 1.23 | 1.43 | — | — | 1.14 | 0.98 | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.93 | 2.93 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $3.3M | $3.3M | $16.3M | $53.6M | $21.3M | $33.0M | $42.7M | $20.7M | $11.3M | $10.7M | $26.4M | — | — | $31.9M | $17.7M | $7.2M | $27.2M | $61.6M |
| Returns | ||||||||||||||||||
| ROE | -13.3% | -13.3% | -6.6% | -3.6% | -2.6% | 8.1% | -1.3% | -18.8% | -0.6% | 1.0% | 8.0% | 6.2% | 0.8% | 5.1% | 12.2% | 9.6% | 15.9% | 2.6% |
| Valuation | ||||||||||||||||||
| EV/EBITDA | 37.92 | 37.92 | 10.70 | 7.85 | 10.62 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.00 | 1.00 | 0.54 | 0.59 | 0.69 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | -5.1% | -5.1% | -0.5% | -5.6% | — | 12.2% | 4.7% | 4.3% | 21.6% | -2.2% | 0.8% | 0.3% | 16.6% | 3.3% | 9.5% | 0.3% | 6.8% | — |
| EPS Growth | -74.6% | -74.6% | -77.5% | -37.9% | — | 771.4% | 93.5% | -2300.0% | -164.3% | -87.0% | 25.6% | 681.8% | -84.5% | -56.7% | 46.4% | -31.7% | 645.5% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+182.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.71 → -1.24
Residual
+180.5%
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.