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
-425.3%
-€0.02
vs €0.01 price
Levered DCF
-€0.01
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-4.17
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-7.2×-4.95×-0.45×-29.43×118.73×-158.93×-25.74×-0.43×
P/B157.86×6.89×-1.82×1.65×3.66×10.61×4.49×2.59×
P/S8.84×8.88×22.16×10,844.45×234.65×345.33×99.91×43.26×
EV / EBITDA-99.39×-15.68×-1.67×-36.55×-321.63×-197.68×-18.51×-0.2×
Gross margin74.3%80.0%-38.1%-24685.8%95.2%99.9%99.5%58.8%
Operating margin-121.0%-224.4%-196.2%-37829.8%-81.9%-210.5%-579.1%-9954.2%
Net margin-145.5%-179.3%-4910.5%-36126.3%201.7%-218.5%-392.9%-9811.4%
Current ratio0.43×0.46×0.18×1.73×1.21×2.61×5.63×1.29×
Debt / equity133.81×5.88×-0.69×0.22×0.37×0.22×0.01×0.08×
Interest coverage-14.29×-5.38×-5.66×-10.43×-5.56×-131.2×-7.25×-38.19×
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 equity-2600.0%-139.2%402.2%-5.5%3.1%-6.7%-17.7%-587.3%
Return on invested capital-15.0%-23.6%-66.2%-4.0%-0.9%-5.3%-15.3%-507.5%
Return on assets-16.6%-17.1%-1828.1%-3.7%2.3%-5.1%-15.6%-188.5%
Free cash flow yield2.4%0.5%-42.0%0.0%0.0%0.0%0.0%0.0%
Earnings yield-16.5%-20.2%-221.6%-3.3%0.9%-0.6%-3.9%-226.8%
Enterprise value€10.3M€10M€11.7M€18.6M€36.5M€53.1M€23.5M€1.5M
Net debt / EBITDA-43.23×-7.15×-0.46×-3.23×-17.08×-4.05×-0.01×0.25×
Cash conversion cycle (days)-64-697-225970,484-2,011-1,337,246-86,221-11,490