Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGM
$15.50
+0.19 (+1.24%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $25.3M · quality 45.3/100
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
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
$229M
P/E
55.4x
↑EV/EBITDA
15.4x
↑ROE
1.9%
↓Gross Margin
56.4%
↑Debt/Equity
0.88
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2018–2026 · 8 años de histórico normalizado
Revenue CAGR
+27.2%
FCF CAGR
—
FCF margin
3.6%
FCF / Net income
6.23x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $697.1M · net income $4.1M · FCF $25.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||
| Revenue | $697.1M | $697.1M | $680.6M | $700.3M | $651.2M | — | $320.7M | $233.4M | $165.9M | $101.8M |
| Net Income | $4.1M | $4.1M | $11.6M | $23.9M | $26.5M | — | $14.7M | $-15.2M | $-6.7M | $-5.5M |
| EBITDA | $20.6M | $20.6M | $28.4M | $42.7M | $47.8M | — | $21.0M | $-10.9M | $-4.1M | $-3.0M |
| EPS | — | — | 0.69 | 1.45 | 1.77 | — | 0.96 | -1.07 | — | — |
| Gross Margin | 56.4% | 56.4% | 58.5% | 57.3% | 52.8% | — | 54.5% | 50.0% | 54.8% | 56.2% |
| Operating Margin | 0.8% | 0.8% | 2.0% | 4.3% | 5.7% | — | 4.6% | -6.8% | -4.2% | -4.9% |
| Net Margin | 0.6% | 0.6% | 1.7% | 3.4% | 4.1% | — | 4.6% | -6.5% | -4.0% | -5.4% |
| Balance Sheet | ||||||||||
| Debt/Equity | 0.88 | 0.88 | 0.85 | 0.81 | 0.76 | — | 0.72 | — | — | — |
| Current Ratio | 1.61 | 1.61 | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||
| Free Cash Flow | $25.3M | $25.3M | $17.5M | $47.2M | $-46.9M | — | $32.1M | $-21.5M | $-17.8M | $-9.4M |
| Returns | ||||||||||
| ROE | 1.9% | 1.9% | 5.3% | 11.0% | 13.7% | — | 13.6% | -16.9% | -8.5% | -23.3% |
| Valuation | ||||||||||
| P/E | 55.36 | 55.36 | 32.32 | 15.88 | 16.17 | — | — | — | — | — |
| EV/EBITDA | 15.42 | 15.42 | 16.71 | 10.95 | 11.71 | — | — | — | — | — |
| P/B | 1.04 | 1.04 | 1.73 | 1.74 | 2.36 | — | — | — | — | — |
| Growth & Yield | ||||||||||
| Revenue Growth | 2.4% | 2.4% | -2.8% | 7.5% | — | — | 37.4% | 40.7% | 62.9% | — |
| EPS Growth | — | — | -52.4% | -18.1% | — | — | 189.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.69 → n/d
Residual
-17.2%
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.