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
-73.1%
$5.91
vs $21.93 price
Levered DCF
$5.96
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
13.38
Safe zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021
P/E-8.13×-1.69×-15.33×-19.17×-57.5×
P/B3.4×0.69×-7.76×-13.78×-42.43×
P/S0×0×0×0×2,520.9×
EV / EBITDA-5.68×0.76×-14×-20.58×-59.93×
Gross margin0.0%0.0%0.0%0.0%31.0%
Operating margin0.0%0.0%0.0%0.0%-5741.0%
Net margin0.0%0.0%0.0%0.0%-4374.8%
Current ratio15.69×16.92×15.22×8.85×15.3×
Debt / equity0.03×0.11×-0.14×-2.14×-3.06×
Interest coverage-26.88×49.9×-27.6×0×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021
Return on equity-41.8%-40.6%50.7%72.2%73.6%
Return on invested capital-38.2%-40.7%-46.6%-64.0%-44.7%
Return on assets-34.2%-34.6%-41.9%-54.5%-31.9%
Free cash flow yield-10.1%-47.6%-6.1%-4.0%-1.9%
Earnings yield-12.3%-59.0%-6.5%-5.2%-1.7%
Enterprise value$341.5M-$47.2M$483.9M$563.2M$541.8M
Net debt / EBITDA2.86×2.43×2.1×-1.23×-1.38×
Cash conversion cycle (days)-1,037-1,1480-1,7141,519