Consumer Cyclical / Packaging & ContainersNYSE American
$0.51
+0.03 (+5.21%)
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 32% · confianza 25%
FCF escenarios
weak_data · normalized FCF $-9.4M · quality 70.7/100
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
20/100
D
Piotroski
5/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$5M
P/E
N/A
•EV/EBITDA
N/A
•ROE
2876.1%
↑Gross Margin
-10.4%
↓Debt/Equity
-51.76
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
+3.0%
FCF CAGR
—
FCF margin
-45.3%
FCF / Net income
0.39x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $20.8M · net income $-23.9M · FCF $-9.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $20.8M | $20.8M | $19.1M | $25.9M | $28.4M | $20.3M | $15.4M | $15.6M | $18.5M | $1.6M | $19.2M | $17.5M | $18.3M | $17.5M | $17.1M | $13.4M | $13.4M |
| Net Income | $-23.9M | $-23.9M | $-46.9M | $-60.6M | $-59.8M | $-33.1M | $1.9M | $-2.9M | $1.5M | $-578156.00 | $-950003.00 | $-14.3M | $-41.2M | $2.6M | $-4.3M | $-3.2M | $-3.5M |
| EBITDA | $-23.7M | $-23.7M | $-50.4M | $-68.3M | $-30.4M | $-19.2M | $-10.4M | $-1.5M | $-427027.00 | $1.2M | $731756.00 | $-12.5M | $-41.2M | $-5.2M | $-2.9M | $-2.7M | $-2.6M |
| EPS | — | — | -6.63 | -8.67 | -10.73 | -12.63 | 0.56 | -61.28 | 50.14 | -22.28 | — | — | -2183.84 | 178.27 | -467.97 | — | — |
| Gross Margin | -10.4% | -10.4% | -23.3% | 2.1% | -16.2% | — | — | — | — | — | — | — | — | — | 33.5% | 31.2% | 27.5% |
| Operating Margin | -69.5% | -69.5% | -109.6% | -91.0% | -105.6% | -116.0% | -74.4% | -16.8% | -9.2% | -13.8% | -3.4% | -80.5% | -254.2% | -46.7% | -22.1% | -26.0% | -29.1% |
| Net Margin | -115.3% | -115.3% | -245.6% | -233.8% | -210.8% | -163.3% | 12.4% | -18.6% | 7.9% | -35.3% | -5.0% | -81.7% | -225.1% | 14.9% | -25.0% | -24.1% | -25.9% |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | -51.76 | -51.76 | 2.96 | 0.98 | 0.52 | 0.34 | 0.03 | 0.19 | 0.23 | 0.36 | 1.60 | 0.61 | 0.47 | 0.05 | 0.17 | 0.51 | 0.34 |
| Current Ratio | 0.22 | 0.22 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $-9.4M | $-9.4M | $-8.9M | $-20.0M | $-29.3M | $-23.3M | — | $-6.3M | $-2.4M | $-2.2M | — | — | — | — | $-3.4M | $-2.6M | $-1.9M |
| Returns | |||||||||||||||||
| ROE | 2876.1% | 2876.1% | -235.2% | -94.8% | -47.7% | -20.5% | 2.5% | -23.5% | 19.3% | -12.1% | -28.9% | -388.1% | -259.6% | 4.4% | -49.1% | -58.6% | -75.5% |
| Valuation | |||||||||||||||||
| P/B | — | — | 0.35 | 0.25 | 0.15 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 8.7% | 8.7% | -26.4% | -8.6% | — | 31.9% | -1.2% | -16.0% | 1031.7% | -91.5% | 9.6% | -4.3% | 4.8% | 2.0% | 27.9% | 0.0% | — |
| EPS Growth | — | — | 23.5% | 19.2% | — | -2366.7% | 100.9% | -222.2% | 325.0% | — | — | — | -1325.0% | 138.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-43.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.63 → n/d
Residual
-43.9%
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.