Consumer Cyclical / Packaging & ContainersBSE
$18.75
+0.24 (+1.30%)
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 33% · confianza 22%
FCF escenarios
weak_data · normalized FCF $-42.9M · quality 61.3/100
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
23/100
D
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$604M
P/E
N/A
•EV/EBITDA
N/A
•ROE
3.7%
↓Gross Margin
7.0%
↓Debt/Equity
-0.95
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-64.3%
FCF CAGR
—
FCF margin
-90.6%
FCF / Net income
0.66x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $47.3M · net income $-65.2M · FCF $-42.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $47.3M | $47.3M | $23.2M | $34.3M | $1.04B |
| Net Income | $-65.2M | $-65.2M | $81.9M | $-711.4M | $-518.8M |
| EBITDA | $-7.9M | $-7.9M | $-4.4M | $21.9M | $-373.2M |
| EPS | — | — | 2.63 | -66.24 | -48.30 |
| Gross Margin | 7.0% | 7.0% | 6.7% | 1.1% | 23.0% |
| Operating Margin | -19.3% | -19.3% | -37.7% | -29.6% | -39.1% |
| Net Margin | -137.7% | -137.7% | 352.3% | -2073.8% | -49.9% |
| Balance Sheet | |||||
| Debt/Equity | -0.95 | -0.95 | -0.30 | -0.37 | -0.60 |
| Current Ratio | 0.53 | 0.53 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-42.9M | $-42.9M | $-41.4M | $-84.0M | $-197.0M |
| Returns | |||||
| ROE | 3.7% | 3.7% | -4.8% | 32.1% | 34.5% |
| Valuation | |||||
| P/E | — | — | 6.90 | — | — |
| EV/EBITDA | — | — | — | 49.16 | — |
| Growth & Yield | |||||
| Revenue Growth | 103.7% | 103.7% | -32.3% | -96.7% | — |
| EPS Growth | — | — | 104.0% | -37.1% | — |
Revenue, Net Income & Free Cash Flow ($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
-7.4%
Start / end P/E
n/dx → n/dx
EPS bridge
2.63 → n/d
Residual
-7.4%
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.