Capital allocation remains strained by high maintenance requirements, evidenced by a 62.4% CapEx-to-revenue ratio in 2023Q4 that continues to threaten the company's limited cash runway.
| Metric | TTM | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 |
|---|
| Cash from Operations | 3.86M | 6.3M | 12.87M | 10.72M | -2.44M | 16.14M | 7.53M | 9.79M | 18.15M | 15.28M | 21.2M | 32.31M | 29.92M | 22.23M | 18.63M | 20.36M | 15.04M | 10.74M | 7.73M | 7.86M |
| Operating CF Margin % | - | 8.31% | 14.87% | 10.68% | -1.51% | 15.99% | 6.4% | 11.29% | 15.51% | 11.34% | 15.67% | 23.58% | 23.8% | 14.71% | 12.36% | 16.42% | 14.72% | 16.48% | 19.47% | 25.73% |
| Operating CF Growth % | -441.96% | -51.06% | 20.07% | 540.03% | -115.09% | 114.38% | -23.08% | -46.06% | 18.81% | -27.95% | -34.38% | 7.99% | 34.59% | 19.33% | -8.5% | 35.38% | 39.98% | 38.95% | -1.66% | - |
| Net Income | -10.95M | -9.84M | -9.95M | -16.57M | 905.53K | -5.55M | 2.22M | -10.55M | 1.66M | 7.31M | 11.54M | 11.71M | 13.01M | 14.67M | 21.65M | 15.55M | 12.72M | 8.77M | 4.06M | 3.19M |
| Depreciation & Amortization | 14.54M | 14.22M | 14.23M | 14.79M | 15.36M | 15.79M | 15.3M | 14.29M | 14.63M | 15.29M | 13.4M | 8.29M | 7.79M | 8.38M | 4.42M | 4.15M | 3.51M | 3.84M | 2.95M | 1.87M |
| Stock-Based Compensation | 0 | 0 | 0 | 156K | 0 | 1.26M | 0 | 470.36K | 0 | 1.42M | 0 | 0 | 773.86K | 378.06K | 30.37K | 101.05K | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 10.26M | 2.73M | -2.36M | -2.37M | -2.09M | -3.01M | -1.96M | -1.2M | 398.38K | 409.67K | -941.21K | 321.2K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.65M | 1.75M | 999.48K | -604.46K | -5.85M | 397.97K | 77.91K | 4.55M | 3.92M | 223.24K | -34.2K | 514.6K | -76.98K | 2.7M | 37.09K | 1.11M | 602.14K | 500K | 0 | 0 |
| Working Capital Changes | -1.39M | 171.68K | 7.59M | 2.69M | -15.58M | 6.61M | -7.7M | 3.12M | 945.82K | -7M | -2.5M | 11.4M | 8.01M | -2.96M | -7.83M | -550.25K | -1.79M | -2.37M | 716.71K | 2.8M |
| Change in Receivables | -409.95K | 240.35K | 280.97K | 3.75M | -2.43M | 923.43K | -294.88K | -1.18M | 2.27M | -2.25M | 1.71M | -413.16K | -402.71K | 1.03M | 0 | -5.73K | -676.86K | -312.49K | 514.71K | -699.79K |
| Change in Inventory | 1.06M | 432.19K | 2.97K | 2.55M | -4.53M | 458.88K | 1.21M | 5.32M | -2.42M | 3.11M | -2.58M | 4.26M | 4.11M | -5.02M | -2.25M | -253.6K | -4.11M | -2.42M | 2.28M | 423.64K |
| Change in Payables | 12 | -4.97K | 50 | -4.5K | -589.37K | 307.2K | -372.73K | 234.45K | -166.46K | 336.51K | 263.72K | -921.58K | -117.31K | -1.77M | 2.3M | -1.43M | 1.82M | 168.26K | -2.21M | 799.36K |
| Cash from Investing | -40.24K | -329.61K | -22.24M | -10.9M | -25.07M | -20.53M | -7.87M | -2.2M | -9.32M | -11.55M | -19.33M | -36.28M | -60.36M | -11.92M | -27.45M | -41.56M | -13.6M | -14.58M | -3.27M | -15.93M |
| Capital Expenditures | -44.44K | -329.61K | -22.29M | -10.9M | -25.07M | -21.11M | -6.42M | -2.2M | -9.38M | -11.59M | -19.33M | -39.21M | -64.57M | -16.28M | -27.72M | -41.56M | -13.6M | -14.58M | -3.27M | -15.93M |
| CapEx % of Revenue | 0.06% | 0.43% | 25.76% | 10.86% | 15.58% | 20.91% | 5.46% | 2.53% | 8.02% | 8.6% | 14.29% | 28.61% | 51.36% | 10.77% | 18.39% | 33.52% | 13.32% | 22.37% | 8.24% | 52.14% |
| Acquisitions | 4.19K | 0 | 0 | 0 | 0 | 0 | -1.45M | 0 | 59.07K | 41.19K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 53.57K | 0 | 0 | 580.21K | 0 | 0 | 59.07K | 41.19K | 0 | 2.93M | 2.59M | 3.29M | 271.51K | -6.79M | 0 | 0 | 0 | 0 |
| Cash from Financing | 505.87K | -3.26M | 4.41M | -879.6K | 34.19M | 2.05M | -5.77M | -3.17M | -8.62M | -3.68M | -2.8M | 4.73M | 20.1M | -1.37M | 1.5M | 25.09M | 2.31M | 5.15M | -5.34M | 7.27M |
| Debt Issued (Net) | -557.26K | -3.26M | 4.41M | -879.6K | -7.64M | -218.5K | -5.77M | -3.17M | -4.92M | -23.22M | -1.66M | 8.82M | 21.23M | 909.07K | 1.5M | -1.51M | -2.56M | 4.25M | 682.21K | 1.49M |
| Equity Issued (Net) | 1.06M | 0 | 0 | 0 | 41.84M | 2.27M | 0 | 0 | 0 | 0 | 0 | 2.31M | 0 | 0 | 0 | 26.57M | 4.9M | 0 | 0 | 23.5K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -323.03K | -692.24K | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.54M | -1.14M | -6.4M | -807.19K | -1.58M | 0 | 29.11K | -29.11K | 900.98K | -6.02M | 5.76M |
| Net Change in Cash | 4.23M | 2.56M | -5.13M | -1.68M | 7.06M | -1.7M | -6.28M | 3.1M | 563.14K | -309.27K | -1.25M | 760.31K | -10.01M | 8.97M | -7.18M | 4.4M | 3.72M | 2.61M | 541.69K | -247.05K |
| Free Cash Flow | 3.81M | 5.97M | -9.42M | -179.14K | -27.51M | -4.96M | 1.11M | 7.59M | 8.77M | 3.69M | 1.87M | -6.89M | -34.64M | 5.95M | -9.09M | -21.2M | 1.43M | -3.84M | 4.46M | -8.07M |
| FCF Margin % | 4.83% | 7.87% | -10.89% | -0.18% | -17.1% | -4.92% | 0.95% | 8.75% | 7.5% | 2.74% | 1.38% | -5.03% | -27.56% | 3.94% | -6.03% | -17.1% | 1.4% | -5.89% | 11.23% | -26.41% |
| FCF Growth % | 173.48% | 163.36% | -5159.36% | 99.35% | -454.29% | -545.49% | -85.33% | -13.45% | 137.61% | 97.02% | 127.17% | 80.1% | -681.97% | 165.47% | 57.11% | -1577.88% | 137.35% | -186.14% | 155.24% | - |
| FCF per Share | 0.32 | 0.59 | -0.94 | -0.02 | -4.60 | -1.87 | 0.51 | 3.51 | 4.09 | 1.72 | 0.92 | -3.58 | -18.77 | 3.23 | -4.96 | -12.16 | 1.17 | -3.55 | 4.45 | -10.70 |
| FCF Conversion (FCF/Net Income) | -0.35x | -0.64x | -1.29x | -0.65x | -2.69x | -2.91x | 3.39x | -0.93x | 10.94x | 2.09x | 1.84x | 2.76x | 2.30x | 1.52x | 0.86x | 1.31x | 1.18x | 1.22x | 1.90x | 2.46x |
| Interest Paid | 1.87M | 1.81M | 1.48M | 320.57K | 577.19K | 592.14K | 926.37K | 1.39M | 1.36M | 2.41M | 3.26M | 1.83M | 708.09K | 486.28K | 689.87K | 390.46K | 728.43K | 594.46K | 386.48K | 0 |
| Taxes Paid | 471.55K | 797.47K | 759.46K | 2.05M | 1.97M | 2.4M | 2.25M | 515K | 3.25M | 4.35M | 5.33M | 4.61M | 4.88M | 6.91M | 7.84M | 5.59M | 4.07M | 2.76M | 2.98M | 0 |
Structural operating margin insolvency
As reported in financial statements, ITP exhibits a persistent divergence between net income and operating cash flow, with the OCF/NI ratio frequently reaching extreme negative values, such as -9.29 in 2024Q2, indicating that accounting losses are being partially offset by non-cash depreciation and working capital adjustments.
The consistent gap between net losses and operating cash flow suggests that the company's reported earnings are heavily influenced by non-cash charges, primarily depreciation. Investors should monitor whether this reliance on non-cash add-backs is sustainable, as it appears to mask the underlying inability of the core business to generate positive cash from operations.
Based on ITP's reported figures, free cash flow trajectory remains highly erratic, swinging from a significant outflow of $7.7M in 2023Q4 to a positive $3.5M in 2024Q4, which highlights the company's extreme sensitivity to lumpy capital expenditures and fluctuating operational performance in a commoditized market.
The lack of a stable FCF trend suggests that the company is unable to self-fund its operations consistently. This volatility may indicate that management is forced to time capital expenditures around periods of temporary liquidity, which could lead to deferred maintenance and long-term asset degradation.
According to recent SEC filings, ITP's capital intensity has fluctuated wildly, peaking at a 62.4% CapEx-to-revenue ratio in 2023Q4, which suggests that the company is forced to commit significant capital to maintain aging production assets despite generating negative operating margins and failing to achieve consistent top-line growth.
The high variability in capital spending implies that ITP is likely prioritizing essential environmental and maintenance upgrades over growth-oriented investments. This capital-intensive requirement in a low-margin environment appears to be a primary driver of the company's persistent cash burn, limiting its ability to pivot toward more profitable segments.
As indicated by quarterly data, working capital changes have been highly inconsistent, ranging from a $2.5M outflow in 2025Q1 to a $1.9M inflow in 2024Q4, suggesting that the company's cash conversion cycle is subject to significant, unpredictable fluctuations in inventory management and trade credit terms.
These erratic working capital movements may reflect the company's struggle to manage its supply chain in a volatile commodity environment. The inability to maintain a predictable working capital cycle suggests that ITP lacks the bargaining power to optimize its cash conversion, leaving it vulnerable to sudden liquidity crunches.
Quick answers to the most common questions about buying ITP stock.
IT Tech Packaging, Inc. (ITP) generated $6.3M in net cash from operating activities in 2024. This reflects the cash generated directly from core business operations.
IT Tech Packaging, Inc. (ITP) generated $6.0M in free cash flow in 2024. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
IT Tech Packaging, Inc. (ITP) spent $0.3M on capital expenditures in 2024. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.