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
-320.1%
-$7.22
vs $3.28 price
Levered DCF
$2.04
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-26.38
Distress zone
Rating
B-
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-0.08×-1.62×-2.99×-9.52×-101.86×-414.37×-18.69×-341.82×
P/B0.4×-88.97×55.94×13.1×14.16×64.7×1.03×9.09×
P/S30.13×0×0×0×0×0×0×0×
EV / EBITDA-0.31×-1.38×-12.09×-8.06×-114.58×-479.03×-17.61×-1,390.24×
Gross margin100.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin-23810.3%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin-39820.6%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio0.31×2.02×2.67×7.33×31.71×1.54×1.48×3.65×
Debt / equity0.02×0×0.01×0×0×0×0.04×0.04×
Interest coverage-22.78×-2,472.67×-570.41×-1,841.78×-362.51×-70.28×-10.73×-31.41×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-534.3%5501.6%-1873.2%-137.6%-13.9%-15.6%-5.5%-2.6%
Return on invested capital-337.0%-659.1%-324.0%-14.6%-8.0%-7.2%-3.5%-1.6%
Return on assets-197.8%-304.1%-968.5%-105.5%-8.7%-9.1%-3.1%-1.5%
Free cash flow yield-1057.2%-49.9%-6.4%-1.2%-0.4%-0.1%-3.7%-0.1%
Earnings yield-1321.7%-61.8%-33.5%-10.5%-1.0%-0.2%-5.4%-0.3%
Enterprise value$2.6M$9.3M$220M$985.6M$1.7B$6.6B$100.2M$903.7M
Net debt / EBITDA0.04×0.25×0.27×0.09×1.58×0.19×-0.09×3.85×
Cash conversion cycle (days)79-4,453-3,258-100,0100000