Consumer Cyclical / Furnishings, Fixtures & AppliancesNasdaqGM
$8.24
+0.01 (+0.12%)
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 $-1.4M · quality 60.0/100
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
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
$524M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-12.2%
↓Gross Margin
25.0%
↓Debt/Equity
0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
-3.6%
FCF CAGR
—
FCF margin
-2.7%
FCF / Net income
0.13x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $16.7M · net income $-3.4M · FCF $-445838.0
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 | $16.7M | $16.7M | $9.7M | $11.1M | $12.7M | $12.6M | $11.4M | $22.0M | $81.2M | $106.5M | $92.6M | $89.9M | $98.7M | $78.4M | $66.3M | $43.2M | $28.8M |
| Net Income | $-3.4M | $-3.4M | $-5.6M | $-7.7M | $-17.1M | $-20.0M | $-26.1M | $-8.6M | $5.3M | $3.8M | $-1.1M | $2.2M | $8.6M | $4.9M | $5.4M | $5.4M | $4.2M |
| EBITDA | $-3.0M | $-3.0M | $-5.0M | $-6.2M | $-15.7M | $-3.8M | $-26.2M | $-5.8M | $4.9M | $8.3M | $-162937.00 | $5.1M | $7.0M | $7.4M | $7.4M | $6.3M | $5.6M |
| EPS | -0.17 | -0.17 | -1.48 | -4.96 | -12.34 | -3.27 | -4.54 | -1.52 | 0.93 | 0.14 | -0.04 | 0.10 | 0.42 | 0.25 | 0.29 | 0.37 | 0.43 |
| Gross Margin | 25.0% | 25.0% | 43.9% | 37.6% | -61.1% | 44.0% | -175.3% | 5.9% | 18.9% | 19.2% | 14.6% | 17.0% | 19.6% | 19.6% | 22.2% | 28.1% | 26.3% |
| Operating Margin | -11.5% | -11.5% | -55.4% | -57.9% | -127.3% | -30.7% | -231.8% | -26.4% | 5.9% | 6.4% | -0.8% | 5.1% | 5.3% | 7.7% | 10.0% | 16.1% | 18.3% |
| Net Margin | -20.4% | -20.4% | -57.4% | -69.7% | -134.2% | -159.0% | -229.8% | -39.1% | 6.5% | 3.5% | -1.2% | 2.4% | 8.7% | 6.2% | 8.2% | 12.4% | 14.6% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.22 | 0.22 | 0.68 | 4.25 | 0.43 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 12.96 | 12.96 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-445838.00 | $-445838.00 | $-1.4M | $-1.6M | $-5.4M | $-4.9M | $-2.4M | $14.9M | $-6.9M | $-1.3M | $-6.4M | $-4.2M | $-8.1M | $-459319.00 | $175057.00 | $-1.1M | $153455.00 |
| Returns | |||||||||||||||||
| ROE | -12.2% | -12.2% | -178.1% | -1556.0% | -258.7% | -85.1% | -63.7% | -13.0% | 7.1% | 5.5% | -1.8% | 3.7% | 16.5% | 12.6% | 17.9% | 23.5% | 33.0% |
| Valuation | |||||||||||||||||
| P/B | 6.10 | 6.10 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 72.6% | 72.6% | -12.6% | -13.0% | — | 10.6% | -48.4% | -72.9% | -23.8% | 14.9% | 3.0% | -8.9% | 26.0% | 18.2% | 53.6% | 49.8% | — |
| EPS Growth | 88.5% | 88.5% | 70.2% | 59.8% | — | 28.0% | -198.7% | -263.4% | 564.3% | 450.0% | -140.0% | -76.2% | 68.0% | -13.8% | -21.6% | -14.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+51.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.48 → -0.17
Residual
+51.2%
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.