YHGJ
YUNHONG GREEN CTI LTD.
Company overview
- Market capitalization
- $6.37M
- Employees
- 52
- Latest publication
- 2026-09-29
About YUNHONG GREEN CTI LTD.
Yunhong Green CTI Ltd. develops, produces, distributes, and sells consumer products in the United States and internationally. The company offers novelty products, including foil and latex balloons, and related gift items; and inflatable latex items, which include punch balls, water bombs, and balloons twisted into shapes, and other specialty designs. It also provides flexible films for food, and other commercial and packaging applications, as well as assembles and sells Candy Blossom product line. The company serves various retail outlets, including general merchandise stores, discount and drugstore chains, grocery chains, card and gift shops, party goods stores, and florists and balloon decorators. It sells its products directly, as well as through a network of distributors and wholesalers, retail chains, and independent sales representatives. The company was formerly known as Yunhong CTI Ltd. and changed its name to Yunhong Green CTI Ltd. in August 2023. Yunhong Green CTI Ltd. was incorporated in 1983 and is headquartered in Lake Barrington, Illinois.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 3,900,000USD | 6,154,000USD | 6,493,000USD | 2,953,000USD | 5,457,000USD | 4,802,000USD | 6,165,000USD | 2,540,000USD |
| Cost Of Revenue | 3,362,000USD | 5,138,000USD | 4,814,000USD | 2,886,000USD | 4,479,000USD | 3,936,000USD | 4,132,000USD | 2,560,000USD |
| Gross Profit | 538,000USD | 1,016,000USD | 1,679,000USD | 66,999USD | 978,000USD | 866,000USD | 2,033,000USD | -20,000USD |
| Selling General Administrative | 675,000USD | 1,114,000USD | 2,587,000USD | 1,050,000USD | 754,000USD | 839,000USD | 947,000USD | 751,000USD |
| Selling And Marketing Expenses | 149,000USD | — | — | — | 205,000USD | 205,000USD | 184,000USD | 220,000USD |
| General And Administrative Expenses | 675,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 858,000USD | 1,114,000USD | 915,000USD | 1,050,000USD | 959,000USD | 1,044,000USD | 1,131,000USD | 971,000USD |
| Operating Income | -320,000USD | -98,000USD | 764,000USD | -983,000USD | 19,000USD | -178,000USD | 902,000USD | -991,000USD |
| Total Other Income Expense Net | -223,000USD | -243,000USD | -1,882,000USD | 172,000USD | -204,000USD | -238,000USD | -219,000USD | -202,000USD |
| Interest Expense | 225,000USD | 242,000USD | 216,000USD | 198,000USD | 227,000USD | 237,000USD | 207,000USD | 201,000USD |
| Net Income | -543,000USD | -341,000USD | -1,118,000USD | -811,000USD | -185,000USD | -416,000USD | 683,000USD | -1,193,000USD |
| Net Income Applicable To Common Shares | -586,000USD | — | — | — | — | — | — | — |
| Net Interest Income | — | -242,000USD | -216,000USD | -198,000USD | -227,000USD | -237,000USD | -207,000USD | -201,000USD |
| Income Before Tax | — | -341,000USD | -1,118,000USD | -811,000USD | -185,000USD | -416,000USD | 683,000USD | -1,193,000USD |
| Net Income From Continuing Ops | — | -341,000USD | -1,118,000USD | -811,000USD | -185,000USD | -416,000USD | 683,000USD | -1,193,000USD |
| Ebit | — | -98,000USD | 764,000USD | -613,000USD | 42,000USD | -179,000USD | 890,000USD | -992,000USD |
| Ebitda | — | 52,000USD | 927,000USD | -457,000USD | 201,000USD | -16,000USD | 1,054,000USD | -931,000USD |
| Depreciation And Amortization | — | 150,000USD | 163,000USD | 156,000USD | 159,000USD | 163,000USD | 164,000USD | 61,000USD |
| Reconciled Depreciation | — | 150,000USD | 163,000USD | 156,000USD | 159,000USD | 163,000USD | 164,000USD | 61,000USD |
| Unclassified Operating Expenses | — | — | -1,672,000USD | — | — | — | — | — |
| Research Development | — | — | — | — | — | — | 200,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 19,705,000USD | 17,953,000USD | 17,804,000USD | 18,048,000USD | 24,086,000USD | 21,059,353USD | 32,271,647USD | 49,421,411USD |
| Cost Of Revenue | 16,114,999USD | 14,352,000USD | 14,546,000USD | 14,910,000USD | 20,322,000USD | 17,969,767USD | 27,895,798USD | 39,381,405USD |
| Gross Profit | 3,590,000USD | 3,601,000USD | 3,258,000USD | 3,138,000USD | 3,764,000USD | 3,089,586USD | 4,375,849USD | 10,040,006USD |
| Research Development | 200,000USD | 200,000USD | 200,000USD | 200,000USD | 206,000USD | 317,000USD | 287,000USD | 375,000USD |
| Selling General Administrative | 5,640,000USD | 3,396,000USD | 2,995,000USD | 3,720,000USD | 3,815,000USD | 3,655,098USD | 5,357,861USD | 6,077,940USD |
| Unclassified Operating Expenses | -1,872,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 3,968,000USD | 4,213,000USD | 3,657,000USD | 4,258,000USD | 4,270,000USD | 4,133,341USD | 7,493,176USD | 10,556,633USD |
| Operating Income | -378,000USD | -612,000USD | -399,000USD | -1,120,000USD | -506,000USD | -1,043,755USD | -3,117,327USD | -516,630USD |
| Interest Expense | 878,000USD | 862,000USD | 628,000USD | 450,000USD | 564,000USD | 1,167,028USD | 2,028,014USD | 2,072,200USD |
| Net Interest Income | -878,000USD | -862,000USD | -628,000USD | -450,000USD | -564,383USD | -1,269,347USD | -2,028,014USD | — |
| Income Before Tax | -2,530,000USD | -1,499,000USD | -235,000USD | -1,467,000USD | -7,728,000USD | -2,179,019USD | -5,837,269USD | -2,718,379USD |
| Net Income | -2,530,000USD | -1,499,000USD | -235,000USD | -1,467,000USD | -8,272,000USD | -4,434,759USD | -7,127,354USD | -3,585,709USD |
| Net Income From Continuing Ops | -2,530,000USD | -1,499,000USD | -235,000USD | -1,467,000USD | -7,728,032USD | -2,507,679USD | -4,860,912USD | — |
| Ebit | -378,000USD | -637,000USD | 393,000USD | -1,017,000USD | -7,164,000USD | -1,011,991USD | -1,953,336USD | -646,177USD |
| Ebitda | 263,000USD | -292,000USD | 672,000USD | -634,000USD | -6,201,000USD | -153,220USD | -803,440USD | 589,247USD |
| Depreciation And Amortization | 641,000USD | 345,000USD | 279,000USD | 383,000USD | 963,000USD | 858,771USD | 1,149,896USD | 1,235,424USD |
| Reconciled Depreciation | 641,000USD | 345,000USD | 279,000USD | 383,000USD | 963,000USD | 472,337USD | 1,149,896USD | — |
| Total Other Income Expense Net | -2,152,000USD | -887,000USD | 164,000USD | -347,000USD | -7,222,000USD | -1,135,264USD | -2,719,942USD | -2,075,858USD |
| Selling And Marketing Expenses | — | 817,000USD | 662,000USD | 538,000USD | 455,000USD | 478,243USD | 971,324USD | 4,478,693USD |
| Income Tax Expense | — | — | 1,431,000USD | 1,137,000USD | 4,876,000USD | -403,074USD | 135,094USD | 756,767USD |
| Tax Provision | — | — | 0USD | 0USD | -403,074USD | -403,074USD | 135,094USD | — |
| Minority Interest | — | — | 0USD | 0USD | -718,212USD | -138,625USD | 947,093USD | — |
| Discontinued Operations | — | — | — | — | 173,727USD | -2,520,616USD | -2,102,084USD | — |
| Net Income Applicable To Common Shares | — | — | — | — | -11,845,104USD | -8,815,051USD | -7,127,354USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 18,620,000USD | 21,646,000USD | 23,591,000USD | 22,171,000USD | 22,736,000USD | 24,593,000USD | 25,578,000USD | 20,619,000USD |
| Cash And Equivalents | 320,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 11,793,000USD | 14,531,000USD | 15,073,000USD | 11,942,000USD | 12,236,000USD | 13,820,000USD | 14,528,000USD | 10,408,000USD |
| Total Liabilities | 10,897,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 8,371,000USD | 10,352,000USD | 10,685,000USD | 8,241,000USD | 8,199,000USD | 10,837,000USD | 11,405,000USD | 7,797,000USD |
| Other Current Liabilities | 627,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 7,723,000USD | 8,259,000USD | 8,556,000USD | 10,541,000USD | 11,351,000USD | 10,478,000USD | 10,703,000USD | 9,933,000USD |
| Total Equity Including Noncontrolling Interest | 7,723,000USD | — | — | — | — | — | — | — |
| Net Receivables | 3,295,000USD | 6,109,000USD | 5,955,000USD | 2,691,000USD | 3,795,000USD | 4,631,000USD | 5,403,000USD | 2,196,000USD |
| Inventory | 7,827,000USD | 8,006,000USD | 8,738,000USD | 8,680,000USD | 8,180,000USD | 8,668,000USD | 8,493,000USD | 7,852,000USD |
| Property Plant Equipment Net | 6,827,000USD | 7,115,000USD | 7,389,000USD | 8,037,000USD | 7,525,000USD | 7,798,000USD | 8,075,000USD | 7,866,170USD |
| Accounts Payable | 1,482,000USD | 1,782,000USD | 1,677,000USD | 1,749,000USD | 1,433,000USD | 1,871,000USD | 1,537,000USD | 1,568,000USD |
| Short Term Debt | 659,000USD | 7,828,000USD | 7,908,000USD | 5,670,000USD | 6,188,000USD | 7,068,000USD | 8,008,000USD | 5,119,000USD |
| Common Stock | 27,891,000USD | 27,891,000USD | 27,891,000USD | 28,765,000USD | 28,765,000USD | 27,715,000USD | 27,533,000USD | 27,533,000USD |
| Retained Earnings | -29,270,000USD | -28,727,000USD | -28,386,000USD | -27,268,000USD | -26,457,000USD | -26,272,000USD | -25,856,000USD | -26,539,000USD |
| Intangible Assets | — | 783,000USD | 783,000USD | 783,000USD | 783,000USD | 783,000USD | 783,000USD | 152,830USD |
| Other Current Assets | — | 238,000USD | 283,000USD | 184,000USD | 243,000USD | 349,000USD | 412,000USD | 355,000USD |
| Total Liab | — | 13,387,000USD | 15,035,000USD | 11,630,000USD | 11,385,000USD | 14,115,000USD | 14,875,000USD | 10,686,000USD |
| Other Current Liab | — | 742,000USD | 1,100,000USD | 822,000USD | 578,000USD | 1,898,000USD | 1,860,000USD | 1,110,000USD |
| Capital Stock | — | 29,435,000USD | 29,392,000USD | 30,223,000USD | 30,180,000USD | 29,087,000USD | 28,862,000USD | 28,817,000USD |
| Cash | — | 178,000USD | 97,000USD | 387,000USD | 18,000USD | 172,000USD | 220,000USD | 5,000USD |
| Cash And Short Term Investments | — | 178,000USD | 97,000USD | 387,000USD | 18,000USD | 172,000USD | 220,000USD | 5,000USD |
| Net Debt | — | 10,685,000USD | 11,032,000USD | 8,672,000USD | 9,356,000USD | 10,174,000USD | 11,258,000USD | 8,003,000USD |
| Short Long Term Debt | — | 7,828,000USD | 7,908,000USD | 5,106,000USD | 5,654,000USD | 7,068,000USD | 8,008,000USD | 4,565,000USD |
| Short Long Term Debt Total | — | 10,863,000USD | 11,129,000USD | 9,059,000USD | 9,374,000USD | 10,346,000USD | 11,478,000USD | 8,008,000USD |
| Long Term Debt | — | 331,000USD | 348,000USD | 357,000USD | — | — | — | 467,000USD |
| Property Plant Equipment Gross | — | 28,081,000USD | 28,205,000USD | 28,690,000USD | 28,805,000USD | 28,919,000USD | 29,033,000USD | 28,030,000USD |
| Common Stock Shares Outstanding | — | 2,600,501shares | 2,597,362shares | 2,733,863shares | 2,608,082shares | 2,600,658shares | 2,601,984shares | 2,584,819shares |
| Non Current Assets Total | — | 7,115,000USD | 8,518,000USD | 10,229,000USD | 10,500,000USD | 10,773,000USD | 11,050,000USD | 10,211,000USD |
| Non Current Liabilities Total | — | 3,035,000USD | 4,350,000USD | 3,389,000USD | 3,186,000USD | 3,278,000USD | 3,470,000USD | 2,889,000USD |
| Net Working Capital | — | 4,179,000USD | 4,388,000USD | 3,701,000USD | 4,037,000USD | 2,983,000USD | 3,123,000USD | 2,611,000USD |
| Unclassified Current Liabilities | — | -7,828,000USD | -7,908,000USD | -5,106,000USD | -5,654,000USD | -7,068,000USD | -8,008,000USD | -4,565,000USD |
| Unclassified Non Current Liabilities | — | 2,704,000USD | 4,002,000USD | 3,032,000USD | 3,186,000USD | 3,278,000USD | 3,470,000USD | 2,422,000USD |
| Unclassified Equity | — | -20,340,000USD | -20,341,000USD | -21,179,000USD | -21,137,000USD | -20,052,000USD | -19,836,000USD | -19,878,000USD |
| Non Currrent Assets Other | — | — | — | 2,192,000USD | 2,192,000USD | 2,192,000USD | 2,192,000USD | 2,192,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 23,591,000USD | 25,578,000USD | 17,247,000USD | 15,282,000USD | 17,282,000USD | 21,550,970USD | 31,321,083USD | 38,760,834USD |
| Intangible Assets | 783,000USD | 783,000USD | 783,000USD | 783,000USD | 761,246USD | — | — | — |
| Other Current Assets | 283,000USD | 412,000USD | 332,000USD | 389,000USD | 1,089,000USD | 10,245,845USD | 5,062,248USD | 5,118,134USD |
| Total Liab | 15,035,000USD | 14,875,000USD | 13,515,000USD | 12,536,000USD | 13,231,000USD | 18,831,319USD | 30,194,576USD | 32,505,105USD |
| Total Stockholder Equity | 8,556,000USD | 10,703,000USD | 3,732,000USD | 2,746,000USD | 4,051,000USD | 3,437,863USD | 1,983,344USD | 7,328,314USD |
| Other Current Liab | 1,100,000USD | 1,860,000USD | 2,748,000USD | 2,480,000USD | 1,317,000USD | 6,166,555USD | 1,861,780USD | 2,594,537USD |
| Common Stock | 27,891,000USD | 27,533,000USD | 21,283,000USD | 21,283,000USD | 14,538,000USD | 14,537,828USD | 13,898,494USD | 13,898,494USD |
| Capital Stock | 29,392,000USD | 28,862,000USD | 21,283,000USD | 23,134,000USD | 22,549,162USD | 18,824,575USD | 13,898,494USD | — |
| Retained Earnings | -28,386,000USD | -25,856,000USD | -24,357,000USD | -24,122,000USD | -22,655,000USD | -14,382,327USD | -9,992,841USD | -2,865,486USD |
| Cash | 97,000USD | 220,000USD | 921,000USD | 146,000USD | 66,000USD | 322,179USD | 845,098USD | 258,238USD |
| Cash And Short Term Investments | 97,000USD | 220,000USD | 921,000USD | 146,000USD | 66,000USD | 322,179USD | 845,098USD | 258,238USD |
| Total Current Assets | 15,073,000USD | 14,528,000USD | 13,019,000USD | 10,478,000USD | 12,474,000USD | 19,709,646USD | 27,624,716USD | 33,010,734USD |
| Total Current Liabilities | 10,685,000USD | 11,405,000USD | 10,140,000USD | 7,478,000USD | 10,371,000USD | 18,787,190USD | 27,524,405USD | 30,208,712USD |
| Net Debt | 11,032,000USD | 11,258,000USD | 9,451,000USD | 9,115,000USD | 10,386,000USD | 8,350,936USD | 20,281,278USD | 23,568,187USD |
| Short Term Debt | 7,908,000USD | 8,008,000USD | 6,997,000USD | 4,203,000USD | 7,592,000USD | 8,669,102USD | 18,641,045USD | 21,662,246USD |
| Short Long Term Debt | 7,908,000USD | 8,008,000USD | 6,997,000USD | 3,685,000USD | 6,921,485USD | 10,408,820USD | 17,982,671USD | — |
| Short Long Term Debt Total | 11,129,000USD | 11,478,000USD | 10,372,000USD | 9,261,000USD | 10,452,000USD | 8,673,115USD | 21,126,376USD | 23,826,425USD |
| Long Term Debt | 348,000USD | — | 533,000USD | 1,694,000USD | — | — | 2,097,267USD | — |
| Net Receivables | 5,955,000USD | 5,403,000USD | 3,975,000USD | 1,618,000USD | 3,443,000USD | 1,869,645USD | 8,180,663USD | 10,245,728USD |
| Inventory | 8,738,000USD | 8,493,000USD | 7,791,000USD | 8,325,000USD | 7,876,000USD | 7,271,977USD | 13,536,707USD | 17,388,634USD |
| Accounts Payable | 1,677,000USD | 1,537,000USD | 917,000USD | 1,313,000USD | 2,132,000USD | 3,304,927USD | 7,021,580USD | 5,951,929USD |
| Property Plant Equipment Net | 7,389,000USD | 8,075,000USD | 3,445,000USD | 4,021,000USD | 3,911,753USD | 1,841,324USD | 3,577,510USD | 3,720,912USD |
| Property Plant Equipment Gross | 28,205,000USD | 29,033,000USD | 24,058,000USD | 24,355,000USD | 24,623,455USD | 27,778,408USD | 32,575,319USD | — |
| Common Stock Shares Outstanding | 2,671,813shares | 2,336,738shares | 1,952,663shares | 930,189shares | 587,889shares | 470,574shares | 383,595shares | 357,889shares |
| Non Current Assets Total | 8,518,000USD | 11,050,000USD | 4,228,000USD | 4,804,000USD | 4,808,000USD | 1,841,324USD | 3,696,367USD | 5,750,100USD |
| Non Current Liabilities Total | 4,350,000USD | 3,470,000USD | 3,375,000USD | 5,058,000USD | 2,860,000USD | 44,129USD | 2,670,171USD | 2,296,393USD |
| Net Working Capital | 4,388,000USD | 3,123,000USD | 2,879,000USD | 3,000,000USD | 2,102,838USD | 364,033USD | 100,311USD | — |
| Unclassified Current Liabilities | -7,908,000USD | -8,008,000USD | -7,519,000USD | -4,203,000USD | -7,591,485USD | -10,408,820USD | -19,846,072USD | — |
| Unclassified Non Current Liabilities | 4,002,000USD | 3,470,000USD | 2,842,000USD | 3,364,000USD | 2,860,000USD | — | — | 2,296,393USD |
| Unclassified Equity | -20,341,000USD | -19,836,000USD | -14,477,000USD | -17,549,000USD | -10,381,162USD | -9,657,101USD | -10,471,991USD | 2,345,653USD |
| Other Assets | — | -1,326,000USD | — | — | 135,048USD | — | 118,857USD | — |
| Non Currrent Assets Other | — | 2,192,000USD | — | — | 135,000USD | 87,552USD | 118,857USD | 420,918USD |
| Current Deferred Revenue | — | — | -522,000USD | -518,000USD | -670,000USD | 646,606USD | 1,863,401USD | — |
| Accumulated Other Comprehensive Income | — | — | 0USD | 0USD | 0USD | -5,885,112USD | -5,348,812USD | -6,050,347USD |
| Net Tangible Assets | — | — | — | — | -3,960,876USD | -848,884USD | 1,983,344USD | — |
| Other Liab | — | — | — | — | — | 40,116USD | 184,840USD | — |
| Non Current Liabilities Other | — | — | — | — | — | — | 184,843USD | — |
| Good Will | — | — | — | — | — | — | — | 1,473,176USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 286,000USD |
| Stock Based Compensation | 51,000USD |
| Change To Account Receivables | 2,660,000USD |
| Change To Inventory | 911,000USD |
| Change To Liabilities | -323,000USD |
| Change In Working Capital | 3,503,000USD |
| Operating Cash Flow | 2,535,000USD |
| Capital Expenditures | -30,000USD |
| Investing Cash Flow | -30,000USD |
| Financing Cash Flow | -2,282,000USD |
| Change In Cash | 223,000USD |
| End Cash Flow | 320,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -341,000USD | -1,118,000USD | -811,000USD | -185,000USD | -416,000USD | 683,000USD | -1,193,000USD | -413,000USD |
| Depreciation | 150,000USD | 163,000USD | 156,000USD | 159,000USD | 163,000USD | 164,000USD | 61,000USD | 58,000USD |
| Stock Based Compensation | 44,000USD | 7,000USD | 1,000USD | 8,000USD | 9,000USD | 27,000USD | 6,000USD | 5,000USD |
| Other Non Cash Items | 44,000USD | 1,679,000USD | 1,000USD | — | — | 176,000USD | — | 6,000USD |
| Change To Account Receivables | -154,000USD | -3,264,000USD | 1,104,000USD | 836,000USD | 772,000USD | -3,207,000USD | 1,234,000USD | 968,000USD |
| Change To Inventory | 732,000USD | -58,000USD | -500,000USD | 488,000USD | -175,000USD | -641,000USD | -408,000USD | 266,000USD |
| Change In Working Capital | 383,000USD | -3,196,000USD | 1,240,000USD | 762,000USD | 1,214,000USD | -3,186,000USD | 1,880,000USD | 1,225,000USD |
| Total Cash From Operating Activities | 236,000USD | -2,472,000USD | 586,000USD | 744,000USD | 970,000USD | -2,136,000USD | 754,000USD | 875,000USD |
| Capital Expenditures | -27,000USD | -2,472,000USD | -26,000USD | -22,000USD | -20,000USD | -29,000USD | -28,000USD | -120,000USD |
| Free Cash Flow | 209,000USD | -2,404,000USD | 560,000USD | 722,000USD | 950,000USD | -2,165,000USD | 726,000USD | 755,000USD |
| Total Cashflows From Investing Activities | -27,000USD | 339,000USD | -26,000USD | -22,000USD | -20,000USD | -29,000USD | -28,000USD | -120,000USD |
| Net Borrowings | -128,000USD | 2,197,000USD | -191,000USD | -876,000USD | -998,000USD | 2,380,000USD | -743,000USD | — |
| Total Cash From Financing Activities | -128,000USD | 2,197,000USD | -191,000USD | -876,000USD | -998,000USD | 2,380,000USD | -743,000USD | -782,000USD |
| Change In Cash | 81,000USD | -290,000USD | 369,000USD | -154,000USD | -48,000USD | 215,000USD | -17,000USD | -27,000USD |
| Begin Period Cash Flow | 97,000USD | 387,000USD | 18,000USD | 172,000USD | 220,000USD | 5,000USD | 22,000USD | 49,000USD |
| End Period Cash Flow | 178,000USD | 97,000USD | 387,000USD | 18,000USD | 172,000USD | 220,000USD | 5,000USD | 22,000USD |
| Other Cashflows From Investing Activities | — | 68,000USD | — | — | — | — | — | — |
| Unclassified Investing Cash Flow | — | 2,743,000USD | — | — | — | — | — | — |
| Investments | — | — | -26,000USD | -22,000USD | -20,000USD | -29,000USD | -28,000USD | -120,000USD |
| Issuance Of Capital Stock | — | — | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Other Cashflows From Financing Activities | — | — | — | — | — | — | -28,000USD | 232,000USD |
| Unclassified Financing Cash Flow | — | — | — | — | — | — | — | -1,014,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -2,530,000USD | -1,499,000USD | -235,000USD | -1,467,000USD | -7,554,000USD | -4,296,561USD | -1,447,203USD | -3,322,131USD |
| Depreciation | 641,000USD | 345,000USD | 279,000USD | 383,000USD | 963,000USD | 858,771USD | 2,279,774USD | 1,235,424USD |
| Stock Based Compensation | 25,000USD | 160,000USD | 21,000USD | 162,000USD | — | 105,449USD | 177,850USD | 171,576USD |
| Other Non Cash Items | 1,697,000USD | 176,000USD | 103,000USD | 162,000USD | 6,701,000USD | 1,803,099USD | -1,560,715USD | 1,723,528USD |
| Change To Account Receivables | -552,000USD | -1,428,000USD | -2,357,000USD | 1,825,000USD | -1,673,000USD | 3,991,366USD | 475,061USD | 399,414USD |
| Change To Inventory | -245,000USD | -702,000USD | 534,000USD | -449,000USD | -604,000USD | 1,827,506USD | 4,507,221USD | -1,169,583USD |
| Change In Working Capital | 20,000USD | -456,000USD | -1,390,000USD | 3,290,000USD | -3,820,000USD | 2,957,143USD | 4,082,053USD | 123,750USD |
| Total Cash From Operating Activities | -172,000USD | -1,274,000USD | -1,222,000USD | 2,368,000USD | -3,710,000USD | 1,322,452USD | 3,666,853USD | -1,250,632USD |
| Capital Expenditures | -172,000USD | -331,000USD | -221,000USD | -163,000USD | -122,000USD | -115,080USD | -80,472USD | -459,542USD |
| Free Cash Flow | -172,000USD | -1,605,000USD | -1,443,000USD | 2,205,000USD | -3,832,000USD | 1,207,372USD | 3,586,381USD | -1,710,174USD |
| Total Cashflows From Investing Activities | 271,000USD | -331,000USD | -221,000USD | -163,000USD | 3,378,000USD | -115,080USD | -80,472USD | -459,542USD |
| Net Borrowings | 132,000USD | 404,000USD | 2,218,000USD | -2,125,000USD | -2,288,559USD | -8,233,896USD | -3,440,636USD | — |
| Total Cash From Financing Activities | 132,000USD | 904,000USD | 2,218,000USD | -2,125,000USD | 626,000USD | -2,266,721USD | -3,586,738USD | 2,468,194USD |
| Change In Cash | -123,000USD | -701,000USD | 775,000USD | 80,000USD | -256,000USD | -522,919USD | 421,254USD | 77,212USD |
| Begin Period Cash Flow | 220,000USD | 921,000USD | 146,000USD | 66,000USD | 322,000USD | 845,098USD | 428,150USD | 181,026USD |
| End Period Cash Flow | 97,000USD | 220,000USD | 921,000USD | 146,000USD | 66,000USD | 322,179USD | 849,404USD | 258,238USD |
| Investments | — | -331,000USD | -221,000USD | -163,000USD | 3,378,000USD | -202,203USD | -80,472USD | — |
| Issuance Of Capital Stock | — | 500,000USD | 0USD | 0USD | 3,000,000USD | 6,926,601USD | 3,626,600USD | — |
| Other Cashflows From Financing Activities | — | 500,000USD | -221,000USD | -163,000USD | 2,915,000USD | 5,633,841USD | -146,102USD | 559,593USD |
| Change To Liabilities | — | — | — | — | -1,172,867USD | -1,361,051USD | 1,177,003USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | 3,500,000USD | — | — | — |
| Unclassified Investing Cash Flow | — | — | — | — | -3,378,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | -3,000,441USD | -6,593,267USD | -3,626,600USD | 1,908,601USD |
| Unclassified Operating Cash Flow | — | — | — | — | — | — | — | -1,182,779USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| FY 2025Yearly · 2025-12-31 | Product | Film Products | 1,129,000 | USD | 0001493152-26-012156 |
| FY 2025Yearly · 2025-12-31 | Product | Foil Balloons | 12,764,000 | USD | 0001493152-26-012156 |
| FY 2025Yearly · 2025-12-31 | Product | Other Products | 5,812,000 | USD | 0001493152-26-012156 |
| FY 2024Yearly · 2024-12-31 | Product | Film Products | 847,000 | USD | 0001493152-26-012156 |
| FY 2024Yearly · 2024-12-31 | Product | Foil Balloons | 11,510,000 | USD | 0001493152-26-012156 |
| FY 2024Yearly · 2024-12-31 | Product | Other Products | 5,596,000 | USD | 0001493152-26-012156 |
| FY 2023Yearly · 2023-12-31 | Product | Film Products | 927,000 | USD | 0001641172-25-004622 |
| FY 2023Yearly · 2023-12-31 | Product | Foil Balloons | 11,885,000 | USD | 0001641172-25-004622 |
| FY 2023Yearly · 2023-12-31 | Product | Other Products | 4,992,000 | USD | 0001641172-25-004622 |
| FY 2022Yearly · 2022-12-31 | Product | Film Products | 2,036,000 | USD | 0001493152-24-011910 |
| FY 2022Yearly · 2022-12-31 | Product | Foil Balloons | 10,858,000 | USD | 0001493152-24-011910 |
| FY 2022Yearly · 2022-12-31 | Product | Other Products | 5,154,000 | USD | 0001493152-24-011910 |
| FY 2021Yearly · 2021-12-31 | Product | Film Products | 2,386,000 | USD | 0001437749-22-009039 |
| FY 2021Yearly · 2021-12-31 | Product | Foil Balloons | 18,235,000 | USD | 0001437749-22-009039 |
| FY 2021Yearly · 2021-12-31 | Product | Latex Balloons | 94,000 | USD | 0001437749-22-009039 |
| FY 2021Yearly · 2021-12-31 | Product | Other Products | 3,369,666 | USD | 0001437749-22-009039 |
| Q3 2021Quarterly · 2021-09-30 | Geography | MX | 1,050,785 | USD | 0001437749-21-027142 |
| Q3 2021Quarterly · 2021-09-30 | Geography | United States | 5,183,446 | USD | 0001437749-21-027142 |
| Q2 2021Quarterly · 2021-06-30 | Geography | MX | 613,289 | USD | 0001437749-21-020604 |
| Q2 2021Quarterly · 2021-06-30 | Geography | United States | 5,711,952 | USD | 0001437749-21-020604 |
| Q1 2021Quarterly · 2021-03-31 | Geography | MX | 817,000 | USD | 0001437749-21-013164 |
| Q1 2021Quarterly · 2021-03-31 | Geography | United States | 6,599,000 | USD | 0001437749-21-013164 |
| FY 2020Yearly · 2020-12-31 | Product | Film Products | 804,000 | USD | 0001437749-22-009039 |
| FY 2020Yearly · 2020-12-31 | Product | Foil Balloons | 16,853,000 | USD | 0001437749-22-009039 |
| FY 2020Yearly · 2020-12-31 | Product | Latex Balloons | 7,000 | USD | 0001437749-22-009039 |
| FY 2020Yearly · 2020-12-31 | Product | Other Products | 3,395,000 | USD | 0001437749-22-009039 |
| Q4 2020Quarterly · 2020-12-31 | Geography | MX | 1,070,483 | USD | Legacy provider |
| Q4 2020Quarterly · 2020-12-31 | Geography | United States | 6,607,398 | USD | Legacy provider |
| FY 2020Yearly · 2020-12-31 | Geography | MX | 5,280,000 | USD | 0001437749-21-009071 |
| FY 2020Yearly · 2020-12-31 | Geography | United States | 21,192,000 | USD | 0001437749-21-009071 |
| Q3 2020Quarterly · 2020-09-30 | Geography | MX | 1,364,648 | USD | 0001437749-21-027142 |
| Q3 2020Quarterly · 2020-09-30 | Geography | United States | 4,616,118 | USD | 0001437749-21-027142 |
| Q2 2020Quarterly · 2020-06-30 | Geography | MX | 1,202,869 | USD | 0001437749-21-020604 |
| Q2 2020Quarterly · 2020-06-30 | Geography | United States | 4,542,484 | USD | 0001437749-21-020604 |
| Q1 2020Quarterly · 2020-03-31 | Geography | MX | 1,642,000 | USD | 0001437749-21-013164 |
| Q1 2020Quarterly · 2020-03-31 | Geography | United States | 5,426,000 | USD | 0001437749-21-013164 |
| FY 2019Yearly · 2019-12-31 | Product | Film Products | 1,883,000 | USD | 0001437749-21-009071 |
| FY 2019Yearly · 2019-12-31 | Product | Foil Balloons | 17,630,000 | USD | 0001437749-21-009071 |
| FY 2019Yearly · 2019-12-31 | Product | Latex Balloons | 7,409,000 | USD | 0001437749-21-009071 |
| FY 2019Yearly · 2019-12-31 | Product | Other Products | 5,350,000 | USD | 0001437749-21-009071 |
| Q4 2019Quarterly · 2019-12-31 | Geography | MX | 2,171,000 | USD | Legacy provider |
| Q4 2019Quarterly · 2019-12-31 | Geography | United States | 5,854,000 | USD | Legacy provider |
| FY 2019Yearly · 2019-12-31 | Geography | MX | 8,518,000 | USD | 0001437749-21-009071 |
| FY 2019Yearly · 2019-12-31 | Geography | United States | 23,754,000 | USD | 0001437749-21-009071 |
| FY 2018Yearly · 2018-12-31 | Product | Film Products | 2,006,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Product | Foil Balloons | 21,192,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Product | Home Organization | 3,919,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Product | Latex Balloons | 7,862,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Product | Other Products | 5,622,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Product | Vacuum Sealing Products | 8,820,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Geography | MX | 8,868,000 | USD | 0001437749-20-010831 |
| FY 2018Yearly · 2018-12-31 | Geography | United States | 40,553,000 | USD | 0001437749-20-010831 |
| FY 2017Yearly · 2017-12-31 | Geography | Europe | 4,142,000 | USD | 0001437749-19-007201 |
| FY 2017Yearly · 2017-12-31 | Geography | MX | 9,022,000 | USD | 0001437749-19-007201 |
| FY 2017Yearly · 2017-12-31 | Geography | United Kingdom | 1,908,000 | USD | 0001437749-19-007201 |
| FY 2017Yearly · 2017-12-31 | Geography | United States | 41,165,000 | USD | 0001437749-19-007201 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.