Quantisight AI

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
-313.3%
-€0.42
vs €0.20 price
Levered DCF
-€0.45
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-13.57
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.15×-2.1×-4.95×-2.95×-13.67×-35.65×-5.81×-2.46×
P/B-1.87×7.33×2.43×5.04×3.3×11.65×9.26×1.71×
P/S4.07×5.4×5.36×2.68×3.93×7.29×1.6×0.98×
EV / EBITDA-1.28×-2.78×-5.47×-3.97×-27.11×-116.24×-11.42×-3.77×
Gross margin-207.9%-169.9%-26.8%-30.4%-25.0%-13.2%-20.4%-2.1%
Operating margin-294.4%-249.9%-106.5%-89.6%-27.9%-18.1%-19.3%-38.3%
Net margin-364.8%-251.8%-108.3%-90.2%-28.7%-20.5%-27.5%-40.0%
Current ratio1.26×0.48×3.45×1.25×3.2×2.14×1.24×2.01×
Debt / equity-0.08×0.96×0.2×1.02×0.39×1.05×3.13×0.23×
Interest coverage-21.61×-90.52×-61.74×-67.88×-24.35×-12.24×-13.06×-165.59×
Dividend yield0.0%0.0%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%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity167.4%-341.9%-49.1%-170.0%-24.1%-32.7%-159.2%-69.5%
Return on invested capital-132.7%-165.1%-39.4%-78.3%-16.4%-13.5%-15.2%-51.2%
Return on assets-135.2%-73.6%-34.2%-52.5%-13.7%-11.1%-21.7%-34.3%
Free cash flow yield0.0%-49.0%-28.1%-34.3%-9.1%-4.3%-1.2%20.5%
Earnings yield-89.5%-46.6%-20.2%-33.7%-7.3%-2.8%-17.2%-40.6%
Enterprise value€11.8M€12.8M€14.6M€10.8M€16.6M€25.2M€6.2M€4M
Net debt / EBITDA0.03×-0.14×1.14×-0.24×-0.19×-0.59×-1.72×-0.23×
Cash conversion cycle (days)1871763644979795176