Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 4/5 core metricsFlagged areas: Earnings quality, Solvency & liquidity.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 3 filing risk checks flagged
Flagged areas: Earnings quality, Solvency & liquidity.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue was broadly stable
Latest reported annual revenue changed -0.4% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Operating margin was stable
Operating margin changed -0.7 percentage points from the prior annual period.
Why this surfaced
Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $310M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Earnings quality
- Solvency & liquidity
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Reportable Segment$5.29B100.0%-0.4% yoy
Members sum to the consolidated $5.29B for this period.
- Reportable Segment$580M100.0%-6.0% yoy
Members sum to the consolidated $580M for this period.
- United States$4.9B92.6%-0.7% yoy
- Outside the United States$389M7.4%+4.0% yoy
Members sum to the consolidated $5.29B for this period.
- Reportable Segment$1.82B100.0%no prior
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $5.3B | 81stof 3,301 top third | 68thof 463 top third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | -0.4% | 28thof 3,135 bottom third | 30thof 449 bottom third |
Gross margin gross profit ÷ revenue | 29.7% | 36thof 1,603 middle third | 40thof 328 middle third |
Operating margin operating income ÷ revenue | 11.0% | 70thof 2,819 top third | 79thof 432 top third |
Net margin net income ÷ revenue | 7.7% | 66thof 3,263 middle third | 78thof 459 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 5.8% | 54thof 2,679 middle third | 64thof 417 middle third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 34.3% | 94thof 3,577 top third | 90thof 410 top third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 0.4% | 88thof 2,895 top third | 68thof 414 top third |
Days sales outstanding receivables ÷ revenue × 365 · lower is ranked higher | 9 days | 90thof 2,398 top third | 73rdof 382 top third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 0.9× | 21stof 2,183 bottom third | 13thof 298 bottom third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | 1.2% | 14thof 3,577 bottom third | 9thof 415 bottom third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -10.1% | 75thof 3,059 top third | 78thof 325 top third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 1 changed period| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Stockholders' equity StockholdersEquity | balance at 2023-12-31 | $1.31B 10-K 2024-02-27 | $1.27B 10-Q 2026-04-28 | -3.0% | first · latest · 10 filings carry it |
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsBusiness combinations · 560 characters as filed
Note 3 Acquisitions In October 2025, we acquired the distribution assets of Vegas Stone Brokers, a stone and hardscapes supplier, adding one location in Nevada. In August 2025, we acquired the distribution assets of Great Plains Supply Pool and Spa Products, a wholesale distributor of swimming pool products and supplies, adding one location in Kansas and one location in Texas. We have completed our accounting for these acquisitions, subject to adjustments for standard holdback provisions per the terms of the purchase agreements, which are not material. …
BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing
Debt · 1,654 characters as filed
Note 5 Debt The table below presents the components of our debt (in thousands): June 30, 2026 2025 Variable rate debt Short-term borrowings $ $ 4,612 Current portion of long-term debt: Australian credit facility 13,443 12,774 Short-term borrowings and current portion of long-term debt $ 13,443 $ 17,386 Long-term portion: Revolving credit facility $ 424,400 $ 354,800 Term loan under credit facility 500,000 450,000 Term facility 90,000 90,000 Receivables securitization facility 315,500 320,100 Less: financing costs, net 2,627 2,367 Long-term debt, net 1,327,273 1,212,533 Total debt $ 1,340,716 $ 1,229,919 Our accounts receivable securitization facility (the Receivables Facility) provides for the sale of our receivables to a wholly-owned subsidiary (the Securitization Subsidiary). The Securitization Subsidiary transfers variable undivided percentage interests in the receivables and related rights to certain third-party financial institutions in exchange for cash proceeds, limited to the applicable funding capacities. We account for the sale of the receivable interests as a secured borrowing on our Consolidated Balance Sheets. The receivables subject to the agreement collateralize the cash proceeds received from the third-party financial institutions. We classify the entire outstanding balance, which matures on October 30, 2026, as Long-term debt, net on our Consolidated Balance Sheets as we intend and have the ability to refinance the obligations on a long-term basis. We present …
DebtDisclosureTextBlock · excerpt; the full note is in the filing
Fair value · 5,780 characters as filed
Note 4 Fair Value Measurements and Interest Rate Swaps Recurring Fair Value Measurements Our assets and liabilities that are measured at fair value on a recurring basis include the unrealized gains or losses on our interest rate swap contracts and our deferred compensation plan asset and liability. The three levels of the fair value hierarchy under the accounting guidance are described below: Level 1 Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets. Level 2 Inputs to the valuation methodology include: quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; inputs other than quoted prices that are observable for the asset or liability; or inputs that are derived principally from or corroborated by observable market data by correlation or other means. Level 3 Inputs to the valuation methodology are unobservable and significant to the fair value measurement. The table below presents our assets and liabilities measured and recorded at fair value on a recurring basis (in thousands): Fair Value at June 30, Input Level Classification 2026 2025 Assets Unrealized gains on interest rate swaps Level 2 Prepaid expenses and other current assets $ 6,272 $ Unrealized gains on interest rate swaps Level 2 Other assets 13,791 Deferred compensation plan asset Level 1 Other assets 20,423 18,832 Liabilities Deferred compensation plan li …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 2,491 characters as filed
Recent Accounting Pronouncements Pending Adoption The following table summarizes recent accounting pronouncements that we plan to adopt in future periods: Standard Description Effective Date Effect on Financial Statements and Other Significant Matters Accounting Standards Update (ASU) 2025-06, IntangiblesGoodwill and Other Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software In September 2025, the FASB issued ASU 2025-06, which modernizes the accounting for internal-use software to current development practices, clarifies when to begin capitalizing costs and enhances disclosure requirements. For annual periods beginning after December 15, 2027, including interim periods within those fiscal years. The ASU may be adopted on a prospective or retrospective basis with early adoption permitted. We are currently evaluating the impact that the adoption of this standard will have on our consolidated financial statements and related disclosures. ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses and related amendments In November 2024, the FASB issued ASU 2024-03, which adds new disclosure requirements, including more detailed information about certain income statement expense line items and a separate disclosure for selling expenses. For annual periods beginning after December 15, 2026, and interim periods beginning after Dec …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Segment reporting · 2,155 characters as filed
Note 6 - Segment Information Since all of our sales centers have similar operations and share similar economic characteristics, we aggregate our sales centers into a single reportable segment and one reportable revenue stream. These similarities include (i) the nature of our products and services, (ii) the types of customers to whom we sell and (iii) the distribution methods we use. Our chief operating decision maker (CODM) is our president and chief executive officer. Our CODM evaluates each sales center based on individual performance that includes both financial and operational measures. These measures include operating income, accounts receivable and inventory management criteria. The accounting policies for our segment are the same as those described in Note 1 of our Notes to Consolidated Financial Statements, included in Part II, Item 8 in our 2025 Annual Report on Form 10-K and in Note 1 above. The table below presents segment revenue, operating expenses and operating income and reconciles segment operating income to consolidated income before taxes and equity in earnings (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Net sales $ 1,822,938 $ 1,784,530 $ 2,960,952 $ 2,856,056 Cost of sales 1,282,176 1,249,369 2,090,319 2,008,526 Gross profit 540,762 535,161 870,633 847,530 Compensation expenses 141,245 135,815 265,791 256,184 Freight out expenses 28,190 28,650 46,479 45,772 Other selling and administrative expenses 103,648 98,0 …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.