Basic Materials / Paper & Paper ProductsBSE
$9.50
+0.00 (+0.00%)
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 21%
FCF escenarios
weak_data · normalized FCF $-7.9M · quality 60.0/100
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
18/100
F
Piotroski
1/9
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
$48M
P/E
N/A
•EV/EBITDA
N/A
•ROE
9.6%
↑Gross Margin
N/A
•Debt/Equity
-0.22
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
0.29x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-8.6M · FCF $-2.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $8.6M | $107.1M | $62.3M |
| Net Income | $-8.6M | $-8.6M | $-6.2M | $-7.0M | $-63700.00 |
| EBITDA | $-8.3M | $-8.3M | $-5.6M | $-5.8M | $1.1M |
| EPS | -1.71 | -1.71 | -1.22 | -1.38 | -0.01 |
| Gross Margin | — | — | -10.4% | 13.3% | 9.7% |
| Operating Margin | — | — | -318.4% | -24.3% | -43.1% |
| Net Margin | — | — | -71.5% | -6.5% | -0.1% |
| Balance Sheet | |||||
| Debt/Equity | -0.22 | -0.22 | -0.25 | -0.29 | -0.29 |
| Cash Flow | |||||
| Free Cash Flow | $-2.5M | $-2.5M | $-12.1M | $-7.9M | $-20.6M |
| Returns | |||||
| ROE | 9.6% | 9.6% | 7.6% | 9.3% | 0.1% |
| Valuation | |||||
| EV/EBITDA | — | — | — | — | 75.16 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -91.9% | 71.9% | — |
| EPS Growth | -40.2% | -40.2% | 11.6% | -13700.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-16.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-1.22 → -1.71
Residual
-16.3%
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.