TILE Interface, Inc. - Common Stock
$27,46
Ціна · Тра 20, 2026
Фундаментальні показники станом на Тра 12, 2026
Діапазон 52 тижнів
$19–$35
53% of range
Рейтинг аналітиків
BUY
8 analysts
Цільова ціна
$37
+35% upside
P/E (TTM)
14.5
ROE
19.1%
Маржа чистого прибутку
8.4%
TILE Знімок акцій Ціна, ринкова капіталізація, P/E, EPS, ROE, борг/власний капітал, діапазон 52 тижнів
Ціна
$27.45
Капіталізація
$1.65B
P/E (TTM)
14.5
Прибуток на акцію (TTM)
$1.96
Виручка (TTM)
$1.39B
Дивідендна дохідність
0.22%
ROE
19.1%
Борг/Капітал
0.3
Діапазон 52 тижнів
$19 – $35
TILE Графік ціни акцій Денні OHLCV з технічними індикаторами — панування, масштабування та налаштування вашого представлення
Configure
10-річна ефективність Тренди виручки, чистого прибутку, маржі та EPS
Виручка та чистий прибуток
$1.39B
2017-01-01
→
2025-12-28
Прибуток на акцію
$1.96
2017-01-01
→
2025-12-28
Вільний грошовий потік
$122M
2017-01-01
→
2025-12-28
Маржа
8.4%
2017-01-01
→
2025-12-28
Оцінка Співвідношення P/E, P/S, P/B, EV/EBITDA — акція дорога чи дешева?
Метрика
5-річний тренд
TILE
Медіана аналогів
P/E (TTM)
14.5
18.4
P/S (TTM)
1.2
0.9
P/B
2.6
1.4
EV / EBITDA
8.7
—
Price / FCF (Ціна / FCF)
13.5
—
Прибутковість Валова, операційна та чиста маржа; ROE, ROA, ROIC
Метрика
5-річний тренд
TILE
Медіана аналогів
Gross Margin (Валова маржа)
38.8%
39.8%
Operating Margin (Операційна маржа)
11.8%
—
Net Profit Margin (Маржа чистого прибутку)
8.4%
2.3%
ROA
9.8%
2.0%
ROE
19.1%
5.2%
ROIC
16.9%
—
Фінансове здоровʼя Борг, ліквідність, платоспроможність — міцність балансу
Метрика
5-річний тренд
TILE
Медіана аналогів
Debt / Equity (Борг / Власний капітал)
0.3
53.3
Current Ratio (Поточний коефіцієнт)
2.3
2.0
Quick Ratio (Коефіцієнт швидкої ліквідності)
1.0
—
Зростання Зростання виручки, EPS та чистого прибутку: рік до року, 3-річний CAGR, 5-річний CAGR
Метрика
5-річний тренд
TILE
Медіана аналогів
Revenue YoY (Виторг рік до року)
5.4%
—
Revenue CAGR 3Y (CAGR виторгу 3 роки)
2.2%
—
Revenue CAGR 5Y (CAGR виторгу 5 років)
4.7%
—
EPS YoY
32.4%
—
Net Income YoY (Чистий прибуток рік до року)
33.5%
—
Ефективність капіталу Оборотність активів, оборотність запасів, оборотність дебіторської заборгованості
Метрика
5-річний тренд
TILE
Медіана аналогів
Payout Ratio (Коефіцієнт виплат)
3.1%
—
Дивіденди Дивідендна дохідність, коефіцієнт виплат, історія дивідендів, 5-річний CAGR
Дивідендна дохідність
0.22%
Коефіцієнт виплат
3.1%
5-річний CAGR дивідендів
—
| Дата екс-дивіденду | Сума |
|---|---|
| 27 березня 2026 р. | $0,0300 |
| 28 листопада 2025 р. | $0,0200 |
| 29 серпня 2025 р. | $0,0200 |
| 30 травня 2025 р. | $0,0100 |
| 28 березня 2025 р. | $0,0100 |
| 29 листопада 2024 р. | $0,0100 |
| 30 серпня 2024 р. | $0,0100 |
| 31 травня 2024 р. | $0,0100 |
| 27 березня 2024 р. | $0,0100 |
| 30 листопада 2023 р. | $0,0100 |
| 31 серпня 2023 р. | $0,0100 |
| 01 червня 2023 р. | $0,0100 |
| 30 березня 2023 р. | $0,0100 |
| 01 грудня 2022 р. | $0,0100 |
| 01 вересня 2022 р. | $0,0100 |
| 02 червня 2022 р. | $0,0100 |
| 31 березня 2022 р. | $0,0100 |
| 02 грудня 2021 р. | $0,0100 |
| 02 вересня 2021 р. | $0,0100 |
| 03 червня 2021 р. | $0,0100 |
TILE Консенсус аналітиків Бичачі та ведмежі думки аналітиків, 12-місячна цільова ціна, потенціал зростання
КУПІВЛЯ
8 аналітиків
- Активна купівля 3 37,5%
- Купівля 4 50,0%
- Утримувати 1 12,5%
- Продаж 0 0,0%
- Активний продаж 0 0,0%
12-місячна цільова ціна
3 аналітиків · 2026-05-15
Медіана
$36.00
Середнє значення
$37.00
← Нижче всіх цілей
$27.45
Мін
$35.00
Макс
$40.00
Медіанна цільова ціна
$36.00
+31,1%
Середня цільова ціна
$37.00
+34,8%
Історія прибутків EPS фактичний проти прогнозу, сюрприз %, коефіцієнт перевищення, дата наступного звіту про прибутки
Середній сюрприз
0.09%
| Період | EPS Actual | EPS прогноз | Сюрприз |
|---|---|---|---|
| 31 березня 2026 р. | $0.41 | $0.34 | 0.07% |
| 31 грудня 2025 р. | $0.49 | $0.41 | 0.08% |
| 30 вересня 2025 р. | $0.61 | $0.49 | 0.12% |
| 30 червня 2025 р. | $0.60 | $0.48 | 0.12% |
| 31 березня 2025 р. | $0.25 | $0.21 | 0.04% |
Порівняння з конкурентами Ключові показники порівняно з аналогами в секторі
| Тікер | Капіталізація | P/E | Виручка рік до року | Чиста маржа | ROE | Валова маржа |
|---|---|---|---|---|---|---|
| TILE | $1.65B | 14.5 | 5.4% | 8.4% | 19.1% | 38.8% |
| MSA | $6.23B | 22.6 | 3.7% | 14.9% | 22.2% | 46.5% |
| HNI | $3.04B | 38.4 | 12.4% | 1.9% | 4.0% | 41.4% |
| PBI | $1.59B | 12.6 | -6.6% | 7.6% | -21.6% | — |
| MLKN | $1.14B | -31.2 | 1.1% | -1.0% | -2.9% | 38.8% |
| NL | $267M | -7.1 | 8.5% | -23.9% | -10.0% | 30.4% |
| ACCO | $336M | 8.5 | -8.5% | 2.7% | 6.3% | 32.8% |
| VIRC | $110M | 43.7 | -25.0% | 1.3% | 2.3% | 40.7% |
Повні фундаментальні показники Усі показники за роками — звіт про прибутки та збитки, баланс, рух грошових коштів
Звіт про прибутки та збитки 17
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.39B | $1.32B | $1.26B | $1.30B | $1.20B | $1.10B | $1.34B | $1.18B | $996M | $959M | $1.00B | $1.00B | |
| Cost of Revenue | $849M | $833M | $820M | $860M | $768M | $693M | $810M | $750M | $610M | $590M | $619M | $664M | |
| Gross Profit | $537M | $483M | $441M | $438M | $433M | $411M | $533M | $430M | $386M | $369M | $383M | $340M | |
| R&D Expense | $16M | $15M | $17M | $19M | $19M | $19M | $18M | $16M | $14M | $14M | $14M | $14M | |
| SG&A Expense | $373M | $349M | $339M | $324M | $324M | $333M | $389M | $333M | $267M | $262M | $269M | $257M | |
| Operating Expenses | · | · | · | · | · | · | $1.20B | $1.08B | · | · | · | · | |
| Operating Income | $164M | $134M | $105M | $75M | $105M | $-39M | $131M | $76M | $112M | $87M | $114M | $70M | |
| Interest Expense | $20M | $23M | $32M | $30M | $30M | $29M | $26M | $15M | $7M | $6M | $6M | $21M | |
| Other Non-op | $-8M | $2M | $-9M | $-4M | $-2M | $-11M | $-3M | $-6M | $-4M | $-2M | $-1M | $-2M | |
| Pretax Income | $137M | $114M | $64M | $42M | $73M | $-79M | $102M | $55M | $101M | $79M | $106M | $36M | |
| Income Tax | $21M | $27M | $19M | $22M | $17M | $-7M | $23M | $5M | $47M | $25M | $33M | $11M | |
| Net Income | $116M | $87M | $45M | $20M | $55M | $-72M | $79M | $50M | $53M | $54M | $72M | $25M | |
| EPS (Basic) | $1.99 | $1.49 | $0.77 | $0.33 | $0.94 | $-1.23 | $1.34 | $0.84 | $0.86 | $0.83 | $1.10 | $0.37 | |
| EPS (Diluted) | $1.96 | $1.48 | $0.76 | $0.33 | $0.94 | $-1.23 | $1.34 | $0.84 | $0.86 | $0.83 | $1.10 | $0.37 | |
| Shares (Basic) | 58,375,000 | 58,282,000 | 58,092,000 | 58,865,000 | 58,971,000 | 58,547,000 | 58,943,000 | 59,544,000 | 61,996,000 | 65,098,000 | 66,027,000 | 66,389,000 | |
| Shares (Diluted) | 59,162,000 | 58,871,000 | 58,335,000 | 58,865,000 | 58,971,000 | 58,547,000 | 58,948,000 | 59,566,000 | 62,040,000 | 65,136,000 | 66,075,000 | 66,448,000 | |
| EBITDA | $203M | $174M | $145M | $116M | $151M | $7M | $176M | $115M | $140M | $116M | $144M | $101M |
Баланс 27
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $71M | $99M | $110M | $98M | $97M | $103M | $81M | $81M | $87M | $166M | $76M | $55M | |
| Short-term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | · | |
| Receivables | $174M | $171M | $163M | $183M | $172M | $140M | $177M | $179M | $143M | $126M | $130M | $157M | |
| Inventory | $275M | $261M | $279M | $306M | $265M | $229M | $254M | $259M | $178M | $156M | $161M | $142M | |
| Prepaid Expense | $34M | $33M | $31M | $30M | $38M | $24M | $36M | $40M | $23M | $23M | $22M | $21M | |
| Current Assets | $555M | $564M | $584M | $617M | $572M | $495M | $548M | $559M | $431M | $471M | $398M | $385M | |
| PP&E (Net) | · | · | · | · | · | · | $325M | $293M | $213M | · | · | · | |
| PP&E (Gross) | · | · | · | · | · | · | · | $726M | $520M | $488M | $485M | $488M | |
| Accum. Depreciation | · | · | · | · | · | · | · | $433M | $307M | $283M | $274M | $261M | |
| Goodwill | $112M | $100M | $105M | $102M | $147M | $166M | $257M | $246M | $69M | $61M | $64M | $71M | |
| Intangibles | $51M | $48M | $56M | $60M | $76M | $27M | $30M | · | · | · | · | · | |
| Other Non-current Assets | $76M | $75M | $84M | $90M | $90M | $82M | $77M | $74M | $70M | $66M | $63M | $59M | |
| Total Assets | $1.21B | $1.17B | $1.23B | $1.27B | $1.33B | $1.31B | $1.42B | $1.28B | $801M | $835M | · | · | |
| Accounts Payable | $65M | $69M | $63M | $78M | $86M | $59M | $76M | $66M | $51M | $45M | $53M | $49M | |
| Accrued Liabilities | $148M | $135M | $131M | $120M | $146M | $106M | $141M | $126M | $111M | $99M | $89M | $94M | |
| Current Liabilities | $237M | $217M | $215M | $220M | $262M | $193M | $263M | $224M | $177M | $159M | $153M | $144M | |
| Capital Leases | $67M | $68M | $78M | $72M | $78M | $86M | $92M | $0 | · | · | · | · | |
| Deferred Tax | $23M | $32M | $34M | $39M | $37M | $34M | $36M | $26M | $7M | $5M | $11M | $11M | |
| Other Non-current Liabilities | $65M | $63M | $69M | $64M | $87M | $104M | $99M | $93M | $72M | $76M | $48M | $50M | |
| Total Liabilities | $566M | $682M | $804M | $905M | $967M | $979M | $1.05B | $930M | $471M | $495M | $414M | $468M | |
| Long-term Debt | $182M | $303M | $417M | $520M | $518M | $577M | $596M | $619M | $230M | $270M | $214M | $263M | |
| Total Debt | $182M | $303M | $417M | $520M | $518M | $577M | $596M | $619M | $230M | $270M | $214M | $263M | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $7M | $7M | |
| Retained Earnings | $518M | $405M | $321M | $279M | $261M | $209M | $286M | $222M | $187M | $140M | $100M | $40M | |
| Stockholders' Equity | $641M | $489M | $426M | $362M | $363M | $327M | $368M | $355M | $330M | $341M | $342M | $307M | |
| Liabilities + Equity | $1.21B | $1.17B | $1.23B | $1.27B | $1.33B | $1.31B | $1.42B | $1.28B | $801M | $835M | $757M | $775M | |
| Shares Outstanding | 57,891,000 | 58,304,000 | 58,112,000 | 58,106,000 | 59,055,000 | 58,664,000 | 58,416,000 | · | · | · | · | · |
Грошовий потік 19
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $39M | $39M | $41M | $40M | $46M | $46M | $45M | $39M | $30M | $31M | $31M | $31M | |
| Deferred Tax | $-13M | $-4M | $-7M | $-1M | $-7M | $134.0K | $-3M | $-9M | $24M | $4M | $21M | $4M | |
| Amort. of Intangibles | $3M | $5M | $5M | $5M | $6M | $5M | $6M | $5M | $0 | $0 | $300.0K | $300.0K | |
| Restructuring | · | · | $178.0K | $2M | $4M | $-5M | $8M | · | · | · | · | · | |
| Other Non-cash | $25M | $27M | $64M | $-15M | $-8M | $145M | $20M | $11M | $-4M | $5M | $1M | · | |
| Operating Cash Flow | $168M | $148M | $142M | $43M | $87M | $119M | $142M | $92M | $103M | $98M | $126M | $46M | |
| CapEx | $46M | $34M | $26M | $18M | $28M | $63M | $75M | $55M | $30M | $28M | $27M | $39M | |
| Investing Cash Flow | $-46M | $-30M | $-20M | $-18M | $-28M | $-62M | $-74M | $-456M | $-31M | $-26M | $-26M | $-37M | |
| Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $49M | |
| Net Debt Issued | · | · | · | · | · | · | · | · | · | · | · | $-199M | |
| Stock Issued | · | · | · | $0 | $0 | $93.0K | $60.0K | $294.0K | $0 | $0 | $359.0K | $408.0K | |
| Stock Repurchased | $18M | $0 | $0 | $17M | $0 | $0 | $25M | $14M | $92M | $18M | $13M | $8M | |
| Net Stock Activity | $-18M | $0 | $0 | $-17M | $0 | $93.0K | $-25M | $-14M | $-92M | $-18M | $-13M | $-7M | |
| Dividends Paid | $4M | $2M | $2M | $2M | $2M | $6M | $15M | $15M | $15M | $14M | $12M | $9M | |
| Financing Cash Flow | $-159M | $-125M | $-112M | $-19M | $-61M | $-43M | $-67M | $362M | $-157M | $20M | $-74M | $-26M | |
| Net Change in Cash | $-28M | $-11M | $13M | $312.0K | $-6M | $22M | $312.0K | $-6M | $-79M | $90M | $21M | $-18M | |
| Taxes Paid | $37M | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $122M | $115M | $116M | $25M | $59M | $56M | $67M | $37M | $73M | $65M | $98M | $7M | |
| Levered FCF | $105M | $97M | $94M | $11M | $36M | $30M | $47M | $23M | $69M | $61M | $94M | $-7M |
Прибутковість 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 38.8% | 36.7% | 35.0% | 33.7% | 36.0% | 37.2% | 39.1% | 36.0% | 38.7% | 38.5% | 38.2% | 33.9% | |
| Operating Margin | 11.8% | 10.2% | 8.3% | 5.8% | 8.7% | -3.6% | 9.8% | 6.5% | 11.0% | 8.9% | 11.3% | 7.0% | |
| Net Margin | 8.4% | 6.6% | 3.5% | 1.5% | 4.6% | -6.5% | 5.9% | 4.3% | 5.3% | 5.7% | 7.2% | · | |
| Pretax Margin | 9.9% | 8.6% | 5.1% | 3.2% | 6.0% | -7.2% | 7.6% | 4.7% | 10.1% | 8.3% | 10.6% | 3.6% | |
| EBITDA Margin | 14.6% | 13.2% | 11.5% | 8.9% | 12.6% | 0.60% | 13.1% | 9.8% | 14.1% | 12.1% | 14.4% | 10.1% | |
| ROA | 9.8% | 7.2% | 3.6% | 1.5% | 4.2% | -5.3% | 5.9% | 4.8% | 6.5% | 12.9% | 19.1% | · | |
| ROE | 19.1% | 17.5% | 10.9% | 5.4% | 16.0% | -20.7% | 21.9% | 14.7% | 15.9% | 15.9% | 22.3% | · | |
| ROIC | 16.9% | 13.0% | 8.7% | 4.0% | 9.0% | -3.9% | 10.6% | 7.2% | 10.4% | 9.5% | 14.0% | 8.6% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.3 | 2.6 | 2.7 | 2.8 | 2.2 | 2.6 | 2.1 | 2.5 | 2.4 | 3.0 | 2.6 | 2.7 | |
| Quick Ratio | 1.0 | 1.2 | 1.3 | 1.3 | 1.0 | 1.3 | 1.0 | 1.2 | 1.3 | 1.8 | 1.3 | 1.5 | |
| Debt / Equity | 0.3 | 0.6 | 1.0 | 1.4 | 1.4 | 1.8 | 1.6 | 1.7 | 0.7 | 0.8 | 0.6 | 0.9 | |
| LT Debt / Equity | 0.3 | 0.6 | 1.0 | 1.4 | 1.4 | 1.7 | 1.5 | 1.7 | 0.7 | 0.7 | 0.6 | 0.9 | |
| Interest Coverage | 8.4 | 5.8 | 3.3 | 2.5 | 3.5 | -1.3 | 5.1 | 4.9 | 15.4 | 13.9 | 17.7 | 3.4 |
Ефективність 3
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 | 1.0 | 1.1 | 1.2 | 2.3 | 2.6 | 1.3 | |
| Inventory Turnover | 3.2 | 3.1 | 2.8 | 3.0 | 3.1 | 2.9 | 3.2 | 3.5 | 3.7 | 3.7 | 4.1 | 4.6 | |
| Receivables Turnover | 8.0 | 7.9 | 7.3 | 7.3 | 7.7 | 7.0 | 7.5 | 7.3 | 7.4 | 7.5 | 7.0 | 6.9 |
Темпи зростання 8
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.4% | 4.3% | -2.8% | 8.1% | 8.8% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 2.2% | 3.1% | 4.6% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 4.7% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 32.4% | 94.7% | 130.3% | -64.9% | · | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 81.1% | 16.3% | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 33.5% | 95.3% | 127.6% | -64.6% | · | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 81.1% | 16.3% | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | -8.6% | · | · | · | · | · | · | · | · | · | · | · |
Оцінка (TTM) 17
| Метрика | Тенденція | 2025 | 2024 | 2023 | 2023 | 2022 | 2021 | 2019 | 2018 | 2017 | 2017 | 2016 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.39B | $1.32B | $1.26B | $1.30B | $1.20B | $1.10B | $1.34B | $1.18B | $996M | $959M | $1.00B | $1.00B | |
| Net Income TTM | $116M | $87M | $45M | $20M | $55M | $-72M | $79M | $50M | $53M | $54M | $72M | $25M | |
| Market Cap | $1.65B | $1.46B | $733M | $574M | $942M | $616M | · | · | · | · | · | · | |
| Enterprise Value | $1.76B | $1.66B | $1.04B | $996M | $1.36B | $1.09B | · | · | · | · | · | · | |
| P/E | 14.5 | 16.9 | 16.6 | 29.9 | 17.0 | -8.5 | 12.3 | 16.9 | 29.2 | 22.3 | 17.4 | 44.9 | |
| P/S | 1.2 | 1.1 | 0.6 | 0.4 | 0.8 | 0.6 | · | · | · | · | · | · | |
| P/B | 2.6 | 3.0 | 1.7 | 1.6 | 2.6 | 1.9 | · | · | · | · | · | · | |
| P / Tangible Book | 3.5 | 4.3 | 2.8 | 2.9 | 6.7 | 4.6 | · | · | · | · | · | · | |
| P / Cash Flow | 9.8 | 9.8 | 5.2 | 13.3 | 10.9 | 5.2 | · | · | · | · | · | · | |
| P / FCF | 13.5 | 12.7 | 6.3 | 23.3 | 16.1 | 11.0 | · | · | · | · | · | · | |
| EV / EBITDA | 8.7 | 9.6 | 7.2 | 8.6 | 9.0 | 164.3 | · | · | · | · | · | · | |
| EV / FCF | 14.4 | 14.5 | 9.0 | 40.5 | 23.2 | 19.4 | · | · | · | · | · | · | |
| EV / Revenue | 1.3 | 1.3 | 0.8 | 0.8 | 1.1 | 1.0 | · | · | · | · | · | · | |
| Dividend Yield | 0.22% | 0.16% | 0.32% | 0.41% | 0.25% | 0.90% | · | · | · | · | · | · | |
| Earnings Yield | 6.9% | 5.9% | 6.0% | 3.3% | 5.9% | -11.7% | 8.1% | 5.9% | 3.4% | 4.5% | 5.8% | 2.2% | |
| Payout Ratio | 3.1% | 2.7% | 5.2% | 12.0% | 4.3% | -7.7% | 19.4% | 30.8% | 29.1% | 26.4% | 16.4% | · | |
| Annual Payout | $4M | $2M | $2M | $2M | $2M | $6M | $15M | $15M | $15M | $14M | $12M | $9M |
Звіт про прибутки та збитки 15
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $331M | $349M | $365M | $376M | $297M | $335M | $344M | $347M | $290M | $348M | $311M | $330M | $296M | $410M | $328M | $347M | |
| Cost of Revenue | $204M | $215M | $221M | $228M | $186M | $213M | $217M | $224M | $179M | $222M | $201M | $218M | $200M | $292M | $219M | $230M | |
| Gross Profit | $127M | $135M | $144M | $148M | $111M | $122M | $128M | $123M | $110M | $127M | $110M | $112M | $96M | $118M | $109M | $117M | |
| SG&A Expense | $94M | $99M | $90M | $96M | $88M | $93M | $85M | $84M | $86M | $89M | $79M | $86M | $86M | $85M | $81M | $81M | |
| Operating Income | $32M | $35M | $53M | $52M | $23M | $30M | $42M | $38M | $24M | $39M | $31M | $29M | $9M | $-3M | $28M | $35M | |
| Interest Expense | $3M | $6M | $4M | $4M | $4M | $5M | $6M | $6M | $6M | $8M | $8M | $8M | $9M | $9M | $8M | $7M | |
| Other Non-op | $-774.0K | $-2M | $-659.0K | $-3M | $-2M | $3M | $-381.0K | $-832.0K | $976.0K | $-8M | $-7M | $528.0K | $-2M | $-1M | $-124.0K | $-1M | |
| Pretax Income | $29M | $27M | $48M | $44M | $17M | $27M | $36M | $31M | $19M | $23M | $16M | $21M | $-528.0K | $-13M | $20M | $26M | |
| Income Tax | $5M | $3M | $2M | $12M | $4M | $6M | $8M | $9M | $5M | $7M | $6M | $5M | $186.0K | $4M | $6M | $9M | |
| Net Income | $24M | $24M | $46M | $33M | $13M | $22M | $28M | $23M | $14M | $16M | $10M | $16M | $-714.0K | $-17M | $14M | $17M | |
| EPS (Basic) | $0.41 | $0.42 | $0.79 | $0.56 | $0.22 | $0.37 | $0.49 | $0.39 | $0.24 | $0.29 | $0.17 | $0.27 | $-0.01 | $-0.29 | $0.24 | $0.28 | |
| EPS (Diluted) | $0.40 | $0.41 | $0.78 | $0.55 | $0.22 | $0.38 | $0.48 | $0.38 | $0.24 | $0.28 | $0.17 | $0.27 | $-0.01 | $-0.29 | $0.24 | $0.28 | |
| Shares (Basic) | 58,098,000 | -116,985,000 | 58,371,000 | 58,555,000 | 58,434,000 | -116,542,000 | 58,305,000 | 58,281,000 | 58,238,000 | -117,309,000 | 58,107,000 | 58,074,000 | 58,079,000 | -118,481,000 | 58,681,000 | 59,368,000 | |
| Shares (Diluted) | 59,010,000 | -118,218,000 | 59,134,000 | 59,073,000 | 59,173,000 | -117,406,000 | 58,871,000 | 58,692,000 | 58,714,000 | -117,162,000 | 58,342,000 | 58,170,000 | 58,079,000 | -118,481,000 | 58,681,000 | 59,368,000 | |
| EBITDA | $42M | · | $63M | $62M | $33M | · | $52M | $48M | $34M | · | $41M | $39M | $19M | · | $38M | $45M |
Баланс 24
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $61M | $71M | $187M | $122M | $98M | $99M | $116M | $94M | $90M | · | $120M | $93M | $101M | · | $79M | $92M | |
| Short-term Investments | · | $0 | · | · | · | $0 | · | · | · | · | · | · | · | · | · | · | |
| Receivables | $163M | $174M | $187M | $194M | $163M | $171M | $174M | $180M | $147M | · | $144M | $166M | $148M | · | $170M | $174M | |
| Inventory | $294M | $275M | $287M | $288M | $282M | $261M | $283M | $281M | $296M | · | $289M | $288M | $313M | · | $319M | $318M | |
| Prepaid Expense | $44M | $34M | $34M | $39M | $37M | $33M | $36M | $37M | $33M | · | $33M | $34M | $47M | · | $34M | $43M | |
| Current Assets | $562M | $555M | $695M | $643M | $579M | $564M | $608M | $592M | $566M | · | $586M | $581M | $612M | · | $603M | $627M | |
| Goodwill | · | $112M | · | · | · | $100M | · | · | · | $105M | · | · | · | $102M | $112M | $126M | |
| Intangibles | $50M | $51M | $51M | $51M | $49M | $48M | $53M | $52M | $54M | · | $55M | $58M | $59M | · | $62M | $67M | |
| Other Non-current Assets | $74M | $76M | $76M | $74M | $73M | $75M | $88M | $86M | $85M | · | $85M | $90M | $89M | · | $71M | $79M | |
| Total Assets | $1.21B | $1.21B | $1.33B | $1.28B | $1.19B | $1.17B | $1.24B | $1.22B | $1.19B | · | $1.20B | $1.22B | $1.25B | · | $1.24B | $1.31B | |
| Accounts Payable | $88M | $65M | $78M | $87M | $83M | $69M | $78M | $79M | $75M | · | $76M | $70M | $86M | · | $84M | $93M | |
| Accrued Liabilities | $120M | $148M | $148M | $123M | $114M | $135M | $137M | $115M | $112M | · | $115M | $103M | $114M | · | $127M | $128M | |
| Current Liabilities | $231M | $237M | $240M | $224M | $210M | $217M | $236M | $215M | $208M | · | $210M | $194M | $221M | · | $238M | $249M | |
| Capital Leases | $63M | $67M | $69M | $72M | $69M | $68M | $73M | $72M | $74M | · | $68M | $71M | $71M | · | $67M | $73M | |
| Deferred Tax | $23M | $23M | $26M | $37M | $33M | $32M | $33M | $32M | $32M | · | $37M | $36M | $39M | · | $30M | $33M | |
| Other Non-current Liabilities | $66M | $65M | $68M | $68M | $64M | $63M | $70M | $68M | $68M | · | $63M | $68M | $63M | · | $77M | $81M | |
| Total Liabilities | $571M | $566M | $710M | $703M | $679M | $682M | $742M | $765M | $765M | · | $814M | $835M | $886M | · | $919M | $966M | |
| Long-term Debt | $196M | $182M | $308M | $304M | $303M | $303M | $338M | $388M | $392M | · | $444M | $476M | $501M | · | $521M | $545M | |
| Total Debt | $196M | · | $308M | $304M | $303M | · | $338M | $388M | $392M | · | · | · | · | · | $521M | $545M | |
| Common Stock | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | $6M | · | $6M | $6M | $6M | · | $6M | $6M | |
| Retained Earnings | $540M | $518M | $495M | $450M | $418M | $405M | $384M | $356M | $334M | · | $302M | $293M | $277M | · | $304M | $290M | |
| Stockholders' Equity | $635M | $641M | $621M | $575M | $513M | $489M | $502M | $451M | $429M | $426M | $388M | $385M | $367M | $362M | $321M | $347M | |
| Liabilities + Equity | $1.21B | $1.21B | $1.33B | $1.28B | $1.19B | $1.17B | $1.24B | $1.22B | $1.19B | · | $1.20B | $1.22B | $1.25B | · | $1.24B | $1.31B | |
| Shares Outstanding | 58,055,000 | 57,891,000 | 58,391,000 | 58,393,000 | 58,610,000 | 58,304,000 | 58,304,000 | 58,303,000 | 58,273,000 | · | 58,107,000 | 58,112,000 | 58,053,000 | · | 58,370,000 | 59,097,000 |
Грошовий потік 15
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $10M | $10M | $10M | $10M | $9M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $10M | $8M | $10M | $10M | |
| Deferred Tax | · | $-2M | $-11M | · | · | $-3M | $-121.0K | · | · | $-7M | · | · | · | · | · | · | |
| Amort. of Intangibles | $0 | $-1.0K | $467.0K | $1M | $1M | $1M | $1M | $1M | $1M | $1M | $1M | · | $1M | $1M | $955.0K | · | |
| Other Non-cash | $-20M | · | · | · | $-11M | · | · | · | $-11M | · | · | · | $20M | · | · | · | |
| Operating Cash Flow | $14M | $49M | $77M | $30M | $12M | $38M | $76M | $22M | $13M | $28M | $127M | · | $30M | $28M | $-20M | · | |
| CapEx | $10M | $21M | $11M | $7M | $7M | $14M | $7M | $10M | $4M | $9M | $8M | · | $6M | $5M | $1M | · | |
| Investing Cash Flow | $-10M | $-21M | $-11M | $-7M | $-7M | $-14M | $-5M | $-10M | $-2M | $-9M | $-2M | · | $-6M | $-5M | $-1M | · | |
| Stock Repurchased | $12M | $13M | $857.0K | · | $0 | $0 | $0 | · | · | $0 | $-6M | · | · | $3M | $14M | · | |
| Net Stock Activity | $-12M | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Dividends Paid | $138.0K | $1M | $1M | $1M | $54.0K | $583.0K | $582.0K | $1M | $6.0K | $581.0K | $555.0K | · | $0 | $582.0K | $595.0K | · | |
| Financing Cash Flow | $-12M | $-145M | $-255.0K | $-5M | $-9M | $-36M | $-53M | $-7M | $-30M | $-31M | $-102M | · | $-21M | $-9M | $11M | · | |
| Net Change in Cash | $-10M | $-116M | $66M | $24M | $-1M | $-16M | $21M | $4M | $-21M | $-9M | $28M | · | $4M | $18M | $-17M | · | |
| Taxes Paid | · | $10M | $8M | $13M | $6M | · | $10M | $9M | $7M | · | $11M | · | $5M | · | $4M | · | |
| Free Cash Flow | $3M | · | · | · | $4M | · | · | · | $9M | · | · | · | $24M | · | · | · | |
| Levered FCF | $1M | · | · | · | $916.8K | · | · | · | $4M | · | · | · | $12M | · | · | · |
Прибутковість 8
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gross Margin | 38.3% | · | 39.4% | 39.4% | 37.3% | · | 37.1% | 35.4% | 38.1% | · | 35.4% | 33.9% | 32.4% | · | 33.2% | 33.7% | |
| Operating Margin | 9.8% | · | 14.6% | 13.9% | 7.8% | · | 12.2% | 11.0% | 8.4% | · | 10.0% | 8.8% | 3.2% | · | 8.6% | 10.0% | |
| Net Margin | 7.1% | · | 12.7% | 8.7% | 4.4% | · | 8.3% | 6.5% | 4.9% | · | 3.2% | 4.8% | -0.24% | · | 4.3% | 4.9% | |
| Pretax Margin | 8.7% | · | 13.3% | 11.8% | 5.8% | · | 10.5% | 9.0% | 6.6% | · | 5.2% | 6.4% | -0.18% | · | 6.2% | 7.5% | |
| EBITDA Margin | 12.8% | · | 17.4% | 16.5% | 11.0% | · | 15.1% | 13.8% | 11.8% | · | 13.3% | 11.8% | 6.6% | · | 11.6% | 12.9% | |
| ROA | 2.0% | · | 3.6% | 2.6% | 1.1% | · | 2.3% | 1.8% | 1.2% | · | · | · | · | · | 1.1% | 1.3% | |
| ROE | 4.1% | · | 8.2% | 6.3% | 2.8% | · | 6.4% | 5.4% | 3.6% | · | · | · | · | · | 4.3% | 4.9% | |
| ROIC | 3.2% | · | 5.5% | 4.4% | 2.2% | · | 4.0% | 3.3% | 2.2% | · | · | · | · | · | 2.3% | 2.5% |
Ліквідність та платоспроможність 5
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 2.4 | · | 2.9 | 2.9 | 2.8 | · | 2.6 | 2.8 | 2.7 | · | · | · | · | · | 2.5 | 2.5 | |
| Quick Ratio | 1.0 | · | 1.6 | 1.4 | 1.2 | · | 1.2 | 1.3 | 1.1 | · | · | · | · | · | 1.1 | 1.1 | |
| Debt / Equity | 0.3 | · | 0.5 | 0.5 | 0.6 | · | 0.7 | 0.9 | 0.9 | · | · | · | · | · | 1.6 | 1.6 | |
| LT Debt / Equity | 0.3 | · | 0.5 | 0.5 | 0.6 | · | 0.7 | 0.8 | 0.9 | · | · | · | · | · | 1.6 | 1.5 | |
| Interest Coverage | 12.1 | · | 12.7 | 11.7 | 5.3 | · | 7.4 | 6.2 | 3.8 | · | 3.8 | 3.5 | 1.1 | · | 3.6 | 4.8 |
Ефективність 3
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.3 | · | 0.3 | 0.3 | 0.2 | · | 0.3 | 0.3 | 0.2 | · | · | · | · | · | 0.3 | 0.3 | |
| Inventory Turnover | 0.7 | · | 0.8 | 0.8 | 0.6 | · | 0.8 | 0.8 | 0.6 | · | · | · | · | · | 0.8 | 0.8 | |
| Receivables Turnover | 2.0 | · | 2.0 | 2.0 | 1.9 | · | 2.2 | 2.0 | 2.0 | · | · | · | · | · | 2.0 | 2.2 |
Оцінка (TTM) 15
| Метрика | Тенденція | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q4 2023 | Q3 2023 | Q2 2023 | Q4 2023 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $1.37B | · | $1.38B | $1.36B | $1.28B | · | $1.29B | $1.28B | $1.23B | · | $1.26B | $1.28B | $1.30B | · | · | · | |
| Net Income TTM | $115M | · | $120M | $97M | $78M | · | $75M | $62M | $39M | · | $39M | $43M | $44M | · | · | · | |
| Market Cap | $1.48B | · | $1.66B | $1.23B | $1.16B | · | $1.07B | $856M | $980M | · | · | · | · | · | $525M | $750M | |
| Enterprise Value | $1.61B | · | $1.78B | $1.41B | $1.36B | · | $1.30B | $1.15B | $1.28B | · | · | · | · | · | $967M | $1.20B | |
| P/E | 13.0 | · | 14.0 | 12.9 | 15.0 | · | 14.5 | 13.8 | 25.1 | · | 14.6 | 11.9 | 10.8 | · | · | · | |
| P/S | 1.1 | · | 1.2 | 0.9 | 0.9 | · | 0.8 | 0.7 | 0.8 | · | · | · | · | · | · | · | |
| P/B | 2.3 | · | 2.7 | 2.1 | 2.3 | · | 2.1 | 1.9 | 2.3 | · | · | · | · | · | 1.6 | 2.2 | |
| P / Tangible Book | 2.5 | · | 2.9 | 2.3 | 2.5 | · | 2.4 | 2.1 | 2.6 | · | · | · | · | · | 3.6 | 4.9 | |
| P / Cash Flow | 109.1 | · | · | · | 98.6 | · | · | · | 77.7 | · | · | · | · | · | · | · | |
| P / FCF | 459.8 | · | · | · | 271.0 | · | · | · | 114.2 | · | · | · | · | · | · | · | |
| EV / EBITDA | 38.2 | · | 28.1 | 22.8 | 41.8 | · | 24.9 | 24.0 | 37.6 | · | · | · | · | · | 25.5 | 26.9 | |
| EV / FCF | 501.9 | · | · | · | 319.0 | · | · | · | 149.3 | · | · | · | · | · | · | · | |
| EV / Revenue | 1.2 | · | 1.3 | 1.0 | 1.1 | · | 1.0 | 0.9 | 1.0 | · | · | · | · | · | · | · | |
| Earnings Yield | 7.7% | · | 7.1% | 7.7% | 6.7% | · | 6.9% | 7.2% | 4.0% | · | 6.8% | 8.4% | 9.2% | · | · | · | |
| Payout Ratio | 0.58% | · | · | · | 0.42% | · | · | · | 0.04% | · | · | · | · | · | · | · |
Фінансова звітність Звіт про прибутки та збитки, баланс, рух грошових коштів — річні, за останні 5 років
Звіт про прибутки та збитки
| 2025-12-28 | 2024-12-29 | 2023-12-31 | 2023-01-01 | 2022-01-02 | |
|---|---|---|---|---|---|
| Виручка | $1.39B | $1.32B | $1.26B | $1.30B | $1.20B |
| Валова маржа % | 38.8% | 36.7% | 35.0% | 33.7% | 36.0% |
| Операційна маржа % | 11.8% | 10.2% | 8.3% | 5.8% | 8.7% |
| Чистий прибуток | $116M | $87M | $45M | $20M | $55M |
| Розбавлений EPS | $1.96 | $1.48 | $0.76 | $0.33 | $0.94 |
Баланс
| 2025-12-28 | 2024-12-29 | 2023-12-31 | 2023-01-01 | 2022-01-02 | |
|---|---|---|---|---|---|
| Борг / Власний капітал | 0.3 | 0.6 | 1.0 | 1.4 | 1.4 |
| Поточний коефіцієнт | 2.3 | 2.6 | 2.7 | 2.8 | 2.2 |
| Коефіцієнт швидкої ліквідності | 1.0 | 1.2 | 1.3 | 1.3 | 1.0 |
Грошовий потік
| 2025-12-28 | 2024-12-29 | 2023-12-31 | 2023-01-01 | 2022-01-02 | |
|---|---|---|---|---|---|
| Вільний грошовий потік | $122M | $115M | $116M | $25M | $59M |
Останні новини Останні заголовки, що згадують цю компанію
Торгові сигнали Останні сигнали купівлі/продажу із зазначенням ціни входу та коефіцієнта ризику/прибутку
Мої показники Ваш персональний список спостереження — вибрані рядки з Повних фундаментальних даних
📊
Виберіть показники, які для вас важливі — натисніть ➕ поруч із будь-яким рядком у Повних фундаментальних даних вище.
Ваш вибір збережено і він буде застосовуватися до всіх тікерів.