Container Store (TCS) | Financial Analysis & Statements
Container Store Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Sep 2024Income Metrics
Revenue
196.6M
Gross Profit
109.0M
55.47%
Operating Income
-10.2M
-5.19%
Net Income
-16.1M
-8.19%
EPS (Diluted)
$-4.85
Balance Sheet Metrics
Total Assets
969.2M
Total Liabilities
836.4M
Shareholders Equity
132.8M
Debt to Equity
6.30
Cash Flow Metrics
Operating Cash Flow
-4.8M
Free Cash Flow
6.1M
Revenue & Profitability Trend
Quarter Income Flow
Sep 30, 2024
Annual Income Flow 2024
Container Store Income Statement From 2024 to 2024
| Metric | 2024 |
|---|---|
| Revenue | 847.8M |
| Cost of Goods Sold | 359.0M |
| Gross Profit | 488.8M |
| Gross Margin % | 57.7% |
| Operating Expenses | |
| Research & Development | - |
| Selling, General & Administrative | 441.4M |
| Other Operating Expenses | 7.4M |
| Total Operating Expenses | 448.8M |
| Operating Income | -4.3M |
| Operating Margin % | -0.5% |
| Non-Operating Items | |
| Interest Income | - |
| Interest Expense | 20.7M |
| Other Non-Operating Income | -100.4M |
| Pre-tax Income | -125.4M |
| Income Tax | -22.1M |
| Effective Tax Rate % | 0.0% |
| Net Income | -103.3M |
| Net Margin % | -12.2% |
| Key Metrics | |
| EBITDA | 40.0M |
| EPS (Basic) | $-31.35 |
| EPS (Diluted) | $-31.35 |
| Basic Shares Outstanding | 3298458 |
| Diluted Shares Outstanding | 3298458 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Container Store Balance Sheet From 2024 to 2024
| Metric | 2024 |
|---|---|
| Assets | |
| Current Assets | |
| Cash & Equivalents | 21.0M |
| Short-term Investments | - |
| Accounts Receivable | 22.0M |
| Inventory | 158.4M |
| Other Current Assets | 11.0M |
| Total Current Assets | 230.5M |
| Non-Current Assets | |
| Property, Plant & Equipment | 401.4M |
| Goodwill | 146.4M |
| Intangible Assets | 146.4M |
| Long-term Investments | - |
| Other Non-Current Assets | 3.8M |
| Total Non-Current Assets | 705.8M |
| Total Assets | 936.4M |
| Liabilities | |
| Current Liabilities | |
| Accounts Payable | 59.9M |
| Short-term Debt | 62.9M |
| Current Portion of Long-term Debt | - |
| Other Current Liabilities | - |
| Total Current Liabilities | 193.1M |
| Non-Current Liabilities | |
| Long-term Debt | 553.1M |
| Deferred Tax Liabilities | 24.2M |
| Other Non-Current Liabilities | 6.3M |
| Total Non-Current Liabilities | 583.6M |
| Total Liabilities | 776.7M |
| Equity | |
| Common Stock | 496.0K |
| Retained Earnings | -681.3M |
| Treasury Stock | - |
| Other Equity | - |
| Total Shareholders Equity | 159.7M |
| Key Metrics | |
| Total Debt | 616.0M |
| Working Capital | 37.5M |
Balance Sheet Composition
Container Store Cash Flow Statement From 2024 to 2024
| Metric | 2024 |
|---|---|
| Operating Activities | |
| Net Income | -103.3M |
| Depreciation & Amortization | 44.3M |
| Stock-Based Compensation | 1.9M |
| Working Capital Changes | 29.0M |
| Operating Cash Flow | -51.3M |
| Investing Activities | |
| Capital Expenditures | -39.7M |
| Acquisitions | 0 |
| Investment Purchases | -252.0K |
| Investment Sales | 719.0K |
| Investing Cash Flow | -39.2M |
| Financing Activities | |
| Share Repurchases | 0 |
| Dividends Paid | - |
| Debt Issuance | 96.6M |
| Debt Repayment | -90.0M |
| Financing Cash Flow | 6.4M |
| Free Cash Flow | 6.9M |
| Net Change in Cash | -84.1M |
Cash Flow Trend
Container Store Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-0.01
Forward P/E
-0.63
Price to Book
0.14
Price to Sales
0.01
PEG Ratio
-0.63
Profitability Ratios
Profit Margin
-12.34%
Operating Margin
-3.86%
Return on Equity
-55.22%
Return on Assets
-1.32%
Financial Health
Current Ratio
1.29
Debt to Equity
503.33
Beta
1.09
Per Share Data
EPS (TTM)
$-29.86
Book Value per Share
$19.59
Revenue per Share
$241.37
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| TCS | 9.1M | -0.01 | 0.14 | -55.22% | -12.34% | 503.33 |
| O'Reilly Automotive | 78.2B | 31.59 | -103.12 | -332.51% | 14.27% | -11.12 |
| AutoZone | 59.6B | 25.25 | -20.51 | -73.17% | 12.47% | -4.42 |
| Tractor Supply | 19.3B | 18.10 | 7.50 | 45.50% | 6.91% | 254.95 |
| Williams-Sonoma | 22.7B | 21.56 | 10.87 | 51.52% | 13.94% | 69.96 |
| Ulta Beauty | 25.0B | 22.22 | 8.98 | 43.60% | 9.31% | 77.84 |
Financial data is updated regularly. All figures are in the company's reporting currency.