Financhill
Buy
55

TILE Quote, Financials, Valuation and Earnings

Last price:
$19.60
Seasonality move :
5.03%
Day range:
$19.56 - $20.48
52-week range:
$14.13 - $27.34
Dividend yield:
0.2%
P/E ratio:
13.44x
P/S ratio:
0.88x
P/B ratio:
2.35x
Volume:
412.6K
Avg. volume:
683.1K
1-year change:
17.42%
Market cap:
$1.2B
Revenue:
$1.3B
EPS (TTM):
$1.47
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.3B $1.3B $1.3B
Revenue Growth (YoY) -17.85% 8.8% 8.12% -2.81% 4.29%
 
Cost of Revenues $692.7M $767.7M $860.2M $820.4M $832.7M
Gross Profit $410.6M $432.7M $437.7M $441.1M $482.9M
Gross Profit Margin 37.22% 36.05% 33.73% 34.96% 36.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $333.2M $324.3M $324.2M $339M $348.5M
Other Inc / (Exp) -$127.5M -$6.1M -$41.7M -$6.6M $2.4M
Operating Expenses $333.2M $324.3M $324.2M $339M $348.5M
Operating Income $77.3M $108.4M $113.5M $102M $134.4M
 
Net Interest Expenses $29.2M $29.7M $29.9M $31.8M $23.2M
EBT. Incl. Unusual Items -$79.4M $72.6M $41.9M $63.7M $113.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M $17.4M $22.4M $19.1M $26.6M
Net Income to Company -$71.9M $55.2M $19.6M $44.5M $86.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.9M $55.2M $19.6M $44.5M $86.9M
 
Basic EPS (Cont. Ops) -$1.23 $0.94 $0.33 $0.77 $1.49
Diluted EPS (Cont. Ops) -$1.23 $0.94 $0.33 $0.76 $1.48
Weighted Average Basic Share $58.5M $59M $58.9M $58.1M $58.3M
Weighted Average Diluted Share $58.5M $59M $58.9M $58.3M $58.9M
 
EBITDA $1.2M $155.5M $118.2M $141.7M $181.4M
EBIT -$50.2M $102.3M $71.8M $95.4M $136.8M
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.3B $1.3B
Operating Income (Reported) $77.3M $108.4M $113.5M $102M $134.4M
Operating Income (Adjusted) -$50.2M $102.3M $71.8M $95.4M $136.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $276.9M $339.6M $335.6M $325.1M $335M
Revenue Growth (YoY) -18.42% 22.64% -1.21% -3.11% 3.04%
 
Cost of Revenues $180.1M $218.3M $230.1M $202M $212.7M
Gross Profit $96.8M $121.4M $105.4M $123.2M $122.3M
Gross Profit Margin 34.96% 35.74% 31.42% 37.88% 36.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $77.3M $87.4M $83.5M $88M $92.7M
Other Inc / (Exp) $132K -$264K -$38.4M -$1.4M $2.6M
Operating Expenses $77.3M $87.4M $83.5M $88M $92.7M
Operating Income $19.5M $33.9M $22M $35.2M $29.6M
 
Net Interest Expenses $13.2M $7.4M $8.1M $6.8M $4.9M
EBT. Incl. Unusual Items $6.4M $26.3M -$24.6M $26.9M $27.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.2M $4.4M $21K $7.4M $5.6M
Net Income to Company $19.6M $21.8M -$24.6M $19.6M $21.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.6M $21.8M -$24.6M $19.6M $21.8M
 
Basic EPS (Cont. Ops) $0.33 $0.37 -$0.42 $0.34 $0.37
Diluted EPS (Cont. Ops) $0.33 $0.37 -$0.42 $0.33 $0.37
Weighted Average Basic Share $58.7M $59.1M $58.2M $58.1M $58.3M
Weighted Average Diluted Share $58.7M $59.1M $58.2M $58.6M $59.2M
 
EBITDA $33.5M $47.4M -$4.6M $45.5M $43.8M
EBIT $19.6M $33.7M -$16.5M $33.7M $32.2M
 
Revenue (Reported) $276.9M $339.6M $335.6M $325.1M $335M
Operating Income (Reported) $19.5M $33.9M $22M $35.2M $29.6M
Operating Income (Adjusted) $19.6M $33.7M -$16.5M $33.7M $32.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.2B $1.3B $1.3B $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $692.7M $767.7M $860.2M $820.4M $832.7M
Gross Profit $410.6M $432.7M $437.7M $441.1M $482.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $333.2M $324.3M $324.2M $339M $348.5M
Other Inc / (Exp) -$127.5M -$6.1M -$41.7M -$6.6M $2.4M
Operating Expenses $333.2M $324.3M $324.2M $339M $348.5M
Operating Income $77.3M $108.4M $113.5M $102M $134.4M
 
Net Interest Expenses $29.2M $29.7M $29.9M $31.8M $23.2M
EBT. Incl. Unusual Items -$79.4M $72.6M $41.9M $63.7M $113.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$7.5M $17.4M $22.4M $19.1M $26.6M
Net Income to Company -$71.9M $55.2M $19.6M $44.5M $86.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$71.9M $55.2M $19.6M $44.5M $86.9M
 
Basic EPS (Cont. Ops) -$1.24 $0.94 $0.32 $0.77 $1.49
Diluted EPS (Cont. Ops) -$1.24 $0.94 $0.32 $0.76 $1.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2M $155.5M $118.2M $141.7M $181.4M
EBIT -$50.2M $102.3M $71.8M $95.4M $136.8M
 
Revenue (Reported) $1.1B $1.2B $1.3B $1.3B $1.3B
Operating Income (Reported) $77.3M $108.4M $113.5M $102M $134.4M
Operating Income (Adjusted) -$50.2M $102.3M $71.8M $95.4M $136.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.3B $1.3B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $767.7M $860.2M $820.4M $832.7M --
Gross Profit $432.7M $437.7M $441.1M $482.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $324.3M $324.2M $339M $348.5M --
Other Inc / (Exp) -$6.1M -$41.7M -$6.6M $2.4M --
Operating Expenses $324.3M $324.2M $339M $348.5M --
Operating Income $108.4M $113.5M $102M $134.4M --
 
Net Interest Expenses $29.7M $29.9M $31.8M $23.2M --
EBT. Incl. Unusual Items $72.6M $41.9M $63.7M $113.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.4M $22.4M $19.1M $26.6M --
Net Income to Company $55.2M $19.6M $44.5M $86.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.2M $19.6M $44.5M $86.9M --
 
Basic EPS (Cont. Ops) $0.94 $0.32 $0.77 $1.49 --
Diluted EPS (Cont. Ops) $0.94 $0.32 $0.76 $1.47 --
Weighted Average Basic Share $235.9M $235.5M $232.4M $233.1M --
Weighted Average Diluted Share $235.9M $235.5M $233.2M $235.5M --
 
EBITDA $155.5M $118.2M $141.7M $181.4M --
EBIT $102.3M $71.8M $95.4M $136.8M --
 
Revenue (Reported) $1.2B $1.3B $1.3B $1.3B --
Operating Income (Reported) $108.4M $113.5M $102M $134.4M --
Operating Income (Adjusted) $102.3M $71.8M $95.4M $136.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.1M $97.3M $97.6M $110.5M $99.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $139.9M $171.7M $182.8M $163.4M $171.1M
Inventory $228.7M $265.1M $306.3M $279.1M $260.6M
Prepaid Expenses $23.7M -- -- -- --
Other Current Assets -- $38.3M $30.3M $30.9M $33.4M
Total Current Assets $495.4M $572.3M $617M $583.9M $564.3M
 
Property Plant And Equipment $457M $420.4M $379.6M $378.7M $359.2M
Long-Term Investments -- -- -- -- --
Goodwill $165.8M $147M $102.4M $105.4M $99.9M
Other Intangibles $87.8M $76.2M $59.8M $56.3M $48.3M
Other Long-Term Assets $81.9M $90.2M $89.9M $84.2M $74.5M
Total Assets $1.3B $1.3B $1.3B $1.2B $1.2B
 
Accounts Payable $58.7M $85.9M $78.3M $62.9M $68.9M
Accrued Expenses $21.1M $21.5M $20.7M $21M $18.8M
Current Portion Of Long-Term Debt $15.3M $15M $10.2M $8.6M $482K
Current Portion Of Capital Lease Obligations $13.6M $14.6M $11.9M $12.3M $12.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.3M $261.8M $220.5M $214.7M $216.7M
 
Long-Term Debt $561.3M $503.1M $510M $408.6M $302.3M
Capital Leases -- -- -- -- --
Total Liabilities $979.5M $966.7M $905M $804.1M $681.7M
 
Common Stock $5.9M $5.9M $5.8M $5.8M $5.8M
Other Common Equity Adj -$6.2M -$2.7M -$749K -- --
Common Equity $326.5M $363.4M $361.5M $425.9M $489.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $326.5M $363.4M $361.5M $425.9M $489.1M
 
Total Liabilities and Equity $1.3B $1.3B $1.3B $1.2B $1.2B
Cash and Short Terms $103.1M $97.3M $97.6M $110.5M $99.2M
Total Debt $576.6M $518.1M $520.2M $417.2M $302.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $103.1M $97.3M $97.6M $110.5M $99.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $139.9M $171.7M $182.8M $163.4M $171.1M
Inventory $228.7M $265.1M $306.3M $279.1M $260.6M
Prepaid Expenses $23.7M -- -- -- --
Other Current Assets -- $38.3M $30.3M $30.9M $33.4M
Total Current Assets $495.4M $572.3M $617M $583.9M $564.3M
 
Property Plant And Equipment $457M $420.4M $379.6M $378.7M $359.2M
Long-Term Investments -- -- -- -- --
Goodwill $165.8M $147M $102.4M $105.4M $99.9M
Other Intangibles $87.8M $76.2M $59.8M $56.3M $48.3M
Other Long-Term Assets $81.9M $90.2M $89.9M $84.2M $74.5M
Total Assets $1.3B $1.3B $1.3B $1.2B $1.2B
 
Accounts Payable $58.7M $85.9M $78.3M $62.9M $68.9M
Accrued Expenses $21.1M $21.5M $20.7M $21M $18.8M
Current Portion Of Long-Term Debt $15.3M $15M $10.2M $8.6M $482K
Current Portion Of Capital Lease Obligations $13.6M $14.6M $11.9M $12.3M $12.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $193.3M $261.8M $220.5M $214.7M $216.7M
 
Long-Term Debt $561.3M $503.1M $510M $408.6M $302.3M
Capital Leases -- -- -- -- --
Total Liabilities $979.5M $966.7M $905M $804.1M $681.7M
 
Common Stock $5.9M $5.9M $5.8M $5.8M $5.8M
Other Common Equity Adj -$6.2M -$2.7M -$749K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $326.5M $363.4M $361.5M $425.9M $489.1M
 
Total Liabilities and Equity $1.3B $1.3B $1.3B $1.2B $1.2B
Cash and Short Terms $103.1M $97.3M $97.6M $110.5M $99.2M
Total Debt $576.6M $518.1M $520.2M $417.2M $302.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$71.9M $55.2M $19.6M $44.5M $86.9M
Depreciation & Amoritzation $51.4M $53.1M $46.3M $46.3M $44.7M
Stock-Based Compensation -$502K $5.5M $8.5M $10.3M $12.9M
Change in Accounts Receivable $40.1M -$36.1M -$17.5M $21.8M -$13.9M
Change in Inventories $38.7M -$47.1M -$49.7M $31M $10.5M
Cash From Operations $119.1M $86.7M $43.1M $142M $148.4M
 
Capital Expenditures $62.9M $28.1M $18.4M $26.1M $33.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.7M -$28.1M -$18.4M -$19.5M -$30.4M
 
Dividends Paid (Ex Special Dividend) -$5.6M -$2.4M -$2.4M -$2.3M -$2.3M
Special Dividend Paid
Long-Term Debt Issued $410M $76M $206M $90M $34.2M
Long-Term Debt Repaid -$437.2M -$134.3M -$204.6M -$197.7M -$152.4M
Repurchase of Common Stock -- -- -$17.2M -- --
Other Financing Activities -$10.1M -$229K -$1.4M -$1.5M -$4.8M
Cash From Financing -$42.7M -$60.9M -$19.5M -$111.6M -$125.2M
 
Beginning Cash (CF) $81.3M $103.1M $97.3M $97.6M $110.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M -$2.2M $5.1M $11M -$7.2M
Ending Cash (CF) $103.1M $97.3M $97.6M $110.5M $99.2M
 
Levered Free Cash Flow $56.1M $58.6M $24.6M $115.9M $114.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.6M $21.8M -$24.6M $19.6M $21.8M
Depreciation & Amoritzation $13.9M $13.8M $11.9M $11.8M $11.5M
Stock-Based Compensation $914K $1.3M $1.8M $2.9M $3.7M
Change in Accounts Receivable -$7.5M -$19M -$8.6M -$15.6M -$3.2M
Change in Inventories $25.5M -$10.8M $21.8M $16.9M $12.9M
Cash From Operations $21.8M $22.6M $28.2M $27.8M $38M
 
Capital Expenditures $16.1M $10.7M $5.1M $8.9M $13.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.6M -$10.7M -$5.1M -$8.9M -$13.7M
 
Dividends Paid (Ex Special Dividend) -$587K -$591K -$582K -$581K -$583K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $317M $19M $46.7M $16M $862K
Long-Term Debt Repaid -$321.9M -$26.2M -$51.4M -$46.1M -$36M
Repurchase of Common Stock -- -- -$2.7M -- --
Other Financing Activities -$7M -- -$1M -- --
Cash From Financing -$12.5M -$7.8M -$9M -$30.7M -$35.7M
 
Beginning Cash (CF) $103.7M $92.8M $79.4M $119.6M $115.6M
Foreign Exchange Rate Adjustment $4.7M $254K $4.1M $2.6M -$5M
Additions / Reductions -$5.4M $4.2M $14M -$11.8M -$11.3M
Ending Cash (CF) $103.1M $97.3M $97.6M $110.5M $99.2M
 
Levered Free Cash Flow $5.7M $12M $23.1M $18.9M $24.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$71.9M $55.2M $19.6M $44.5M $86.9M
Depreciation & Amoritzation $51.4M $53.1M $46.3M $46.3M $44.7M
Stock-Based Compensation -$502K $5.5M $8.5M $10.3M $12.9M
Change in Accounts Receivable $40.1M -$36.1M -$17.5M $21.8M -$13.9M
Change in Inventories $38.7M -$47.1M -$49.7M $31M $10.5M
Cash From Operations $119.1M $86.7M $43.1M $142M $148.4M
 
Capital Expenditures $62.9M $28.1M $18.4M $26.1M $33.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.7M -$28.1M -$18.4M -$19.5M -$30.4M
 
Dividends Paid (Ex Special Dividend) -$5.6M -$2.4M -$2.4M -$2.3M -$2.3M
Special Dividend Paid
Long-Term Debt Issued $410M $76M $206M $90M $34.2M
Long-Term Debt Repaid -$437.2M -$134.3M -$204.6M -$197.7M -$152.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.1M -$229K -$1.4M -$1.5M -$4.8M
Cash From Financing -$42.7M -$60.9M -$19.5M -$111.6M -$125.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $14.7M -$2.2M $5.1M $11M -$7.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $56.1M $58.6M $24.6M $115.9M $114.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $55.2M $19.6M $44.5M $86.9M --
Depreciation & Amoritzation $53.1M $46.3M $46.3M $44.7M --
Stock-Based Compensation $5.5M $8.5M $10.3M $12.9M --
Change in Accounts Receivable -$36.1M -$17.5M $21.8M -$13.9M --
Change in Inventories -$47.1M -$49.7M $31M $10.5M --
Cash From Operations $86.7M $43.1M $142M $148.4M --
 
Capital Expenditures $28.1M $18.4M $26.1M $33.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$28.1M -$18.4M -$19.5M -$30.4M --
 
Dividends Paid (Ex Special Dividend) -$2.4M -$2.4M -$2.3M -$2.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $76M $206M $90M $34.2M --
Long-Term Debt Repaid -$134.3M -$204.6M -$197.7M -$152.4M --
Repurchase of Common Stock -- -$17.2M -- -- --
Other Financing Activities -$229K -$1.4M -$1.5M -$4.8M --
Cash From Financing -$60.9M -$19.5M -$111.6M -$125.2M --
 
Beginning Cash (CF) $405.2M $344.4M $411.4M $410.1M --
Foreign Exchange Rate Adjustment -$3.6M -$4.8M $2M -$4.1M --
Additions / Reductions -$2.2M $5.1M $11M -$7.2M --
Ending Cash (CF) $399.4M $344.8M $424.3M $398.8M --
 
Levered Free Cash Flow $58.6M $24.6M $115.9M $114.6M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 1.41% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 5.93% over the past day.

Sell
24
AIR alert for Mar 31

AAR [AIR] is down 2.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock