Consumer Cyclical / Packaging & ContainersNasdaqCM
$1.48
+0.03 (+2.07%)
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 19%
FCF escenarios
weak_data · normalized FCF $1.5M · quality 49.7/100
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
19/100
F
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
$17M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-28.2%
↓Gross Margin
21.6%
↓Debt/Equity
0.20
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2024 · 3 años de histórico normalizado
Revenue CAGR
-15.8%
FCF CAGR
—
FCF margin
-16.9%
FCF / Net income
0.74x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $38.5M · net income $-8.8M · FCF $-6.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $38.5M | $38.5M | $45.6M | $66.2M | $64.6M |
| Net Income | $-8.8M | $-8.8M | $-354111.00 | $4.1M | $3.7M |
| EBITDA | $-6.2M | $-6.2M | $2.0M | $7.3M | $7.0M |
| EPS | -0.78 | -0.78 | -0.03 | 0.41 | 0.37 |
| Gross Margin | 21.6% | 21.6% | 19.9% | 24.6% | 26.9% |
| Operating Margin | -18.0% | -18.0% | -2.4% | 8.4% | 7.9% |
| Net Margin | -22.8% | -22.8% | -0.8% | 6.2% | 5.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.20 | 0.20 | 0.34 | 0.42 | 0.67 |
| Current Ratio | 1.87 | 1.87 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-6.5M | $-6.5M | $7.9M | $1.5M | $4.1M |
| Returns | |||||
| ROE | -28.2% | -28.2% | -0.9% | 10.2% | 12.0% |
| Valuation | |||||
| EV/EBITDA | — | — | 3.68 | — | — |
| P/B | 0.54 | 0.54 | 0.53 | — | — |
| Growth & Yield | |||||
| Revenue Growth | -15.5% | -15.5% | -31.2% | 2.6% | — |
| EPS Growth | -2500.0% | -2500.0% | -107.3% | 11.8% | — |
Revenue, Net Income & Free Cash Flow ($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
-0.7%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.03 → -0.78
Residual
-0.7%
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.