Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGS
$0.50
+0.00 (+0.00%)
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 $-41.9M · quality 74.7/100
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
14/100
F
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
$55M
P/E
N/A
•EV/EBITDA
N/A
•ROE
173.2%
↑Gross Margin
40.2%
↑Debt/Equity
-4.27
↓Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2015–2025 · 10 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-8.9%
FCF / Net income
0.82x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $468.7M · net income $-51.4M · FCF $-41.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||
| Revenue | $468.7M | $468.7M | $487.9M | $510.5M | $573.2M | $725.0M | $648.5M | $428.4M | $285.8M | $196.9M | — | — |
| Net Income | $-51.4M | $-51.4M | $-97.9M | $-120.8M | $-92.5M | $3.1M | $-236.9M | $-22.6M | $-4.3M | $-8.8M | $-2.3M | — |
| EBITDA | $-19.0M | $-19.0M | $-56.8M | $-88.6M | $-25.3M | $-15.1M | $79.1M | $20.5M | $-14.7M | $-8.0M | — | — |
| EPS | 0.48 | 0.48 | 0.91 | 1.17 | -1.13 | -0.31 | -6.04 | -2.26 | -0.51 | -1.05 | -0.49 | — |
| Gross Margin | 40.2% | 40.2% | 37.1% | 33.7% | 36.3% | 40.5% | 47.0% | 44.1% | 39.4% | 43.2% | — | — |
| Operating Margin | -9.2% | -9.2% | -18.9% | -22.3% | -7.5% | -3.4% | 11.0% | 3.8% | -5.9% | -4.4% | — | — |
| Net Margin | -11.0% | -11.0% | -20.1% | -23.7% | -16.1% | 0.4% | -36.5% | -5.3% | -1.5% | -4.5% | — | — |
| Balance Sheet | ||||||||||||
| Debt/Equity | -4.27 | -4.27 | 3.50 | 0.23 | 0.14 | 0.66 | 0.65 | -1.35 | -40.25 | 1.60 | — | — |
| Cash Flow | ||||||||||||
| Free Cash Flow | $-41.9M | $-41.9M | $-25.1M | $-69.1M | $-64.1M | $-84.8M | $53.4M | $12.4M | $-33.0M | $-2.6M | — | — |
| Returns | ||||||||||||
| ROE | 173.2% | 173.2% | -484.7% | -104.6% | -53.1% | 2.1% | -352.5% | 86.3% | 652.9% | -176.4% | -46.5% | — |
| Growth & Yield | ||||||||||||
| Revenue Growth | -3.9% | -3.9% | -4.4% | -10.9% | -20.9% | 11.8% | 51.4% | 49.9% | 45.2% | — | — | — |
| EPS Growth | -47.3% | -47.3% | -22.2% | 203.5% | -264.5% | 94.9% | -167.3% | -343.1% | 51.4% | -114.3% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-54.8%
EPS terminal req.
$0.04
Spread vs growth
7.5%
5Y implied EPS CAGR
-35.4%
EPS terminal req.
$0.05
Spread vs growth
-11.8%
10Y implied EPS CAGR
-15.7%
EPS terminal req.
$0.09
Spread vs growth
-31.5%
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.
Unavailable: positive start/end prices are required.