Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
+56.7%
$0.38
vs $0.24 price
Levered DCF
$0.37
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-11.67
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-1.06×-1.01×-3.56×-5.09×-2.57×-77.31×-100.5×
P/B1.81×0.57×0.7×1.16×1.15×-30.98×-50.43×
P/S0×0×0×0×0×401.05×339.36×
EV / EBITDA-0.9×-0.99×-2.86×-2.09×-1.36×-67.26×0×
Gross margin0.0%0.0%0.0%0.0%0.0%-456.9%-405.4%
Operating margin0.0%0.0%0.0%0.0%0.0%-551.0%-459.9%
Net margin0.0%0.0%0.0%0.0%0.0%-510.1%-465.9%
Current ratio4.07×6.46×19.01×23.08×38.6×6.98×5.35×
Debt / equity0.44×0.16×0.11×0×0×0×0×
Interest coverage-29.32×-28.03×-105.23×0×0×0×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-172.3%-56.3%-19.6%-22.7%-44.7%39.4%69.2%
Return on invested capital-121.7%-53.9%-20.5%-24.0%-8.7%-20.8%-130.5%
Return on assets-98.8%-42.8%-16.9%-21.8%-43.7%-16.5%-108.0%
Free cash flow yield-90.5%-83.5%-23.1%-16.1%-7.0%-1.3%-1.2%
Earnings yield-95.0%-99.1%-28.1%-19.5%-38.9%-1.3%-1.4%
Enterprise value$105.1M$97.3M$147.8M$89.3M$136.5M$532.1M$569.3M
Net debt / EBITDA0.19×0.06×0.74×3.05×1.21×5.53×0×
Cash conversion cycle (days)0000-323-3