Consumer Cyclical / Packaging & ContainersBSE
$4.01
-0.21 (-4.98%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-2.3M · quality 45.3/100
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
3/100
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
$32M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.3%
↓Gross Margin
N/A
•Debt/Equity
N/A
•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
0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-3.8M · FCF $-2.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | $1.5M | $5.2M |
| Net Income | $-3.8M | $-3.8M | $-2.6M | $38.5M | $-1.7M |
| EBITDA | $-2.1M | $-2.1M | $-1.9M | $55.1M | $1.3M |
| EPS | -0.47 | -0.47 | -0.33 | 4.85 | -0.22 |
| Gross Margin | — | — | — | 70.0% | 85.6% |
| Operating Margin | — | — | — | -577.4% | -11.4% |
| Net Margin | — | — | — | 2588.3% | -33.7% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | — | -2.85 |
| Cash Flow | |||||
| Free Cash Flow | $-2.3M | $-2.3M | $2.2M | $-13.5M | $-351000.00 |
| Returns | |||||
| ROE | -16.3% | -16.3% | -9.7% | 130.5% | 19.4% |
| Valuation | |||||
| P/E | — | — | — | 1.44 | — |
| EV/EBITDA | — | — | — | 1.00 | 76.55 |
| P/B | 1.38 | 1.38 | 1.67 | 1.87 | — |
| Growth & Yield | |||||
| Revenue Growth | — | — | — | -71.3% | — |
| EPS Growth | -42.4% | -42.4% | -106.8% | 2304.5% | — |
Revenue, Net Income & Free Cash Flow ($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
-24.1%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.33 → -0.47
Residual
-24.1%
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.