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
+6004.4%
SEK 0.70
vs SEK 0.01 price
Levered DCF
SEK 0.66
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-24.71
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.18×-9.25×-14.82×-1,761.36×-1,748.3×-3,477.61×-3,156.46×-9,580.95×
P/B1.35×-16.56×308.29×114.76×60.15×345.93×205.03×245.37×
P/S18.04×37.43×62.9×286.3×1,311.71×9,160.44×12,161.29×4,262.29×
EV / EBITDA0.08×-12.94×-15.17×-56.06×-128.18×-302.56×-267.12×-794.67×
Gross margin-10665.2%100.0%100.0%-313.8%-572.0%-1791.5%-3235.8%-349.4%
Operating margin-23780.5%-396.7%-428.5%-540.1%-1093.8%-3315.7%-4922.4%-567.8%
Net margin-9990.3%-404.9%-427.8%-541.8%-1095.1%-3299.8%-4830.9%-556.6%
Current ratio0.88×0.35×0.79×1.9×6.32×3.59×5.03×10.48×
Debt / equity6.29×-0.33×1.36×0.28×0.03×0.1×0.07×0×
Interest coverage-2.76×-11.64×-515.49×-298.43×-612.84×-461.02×-257.84×0×
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-748.7%179.1%-2096.9%-217.2%-50.2%-124.6%-81.4%-32.0%
Return on invested capital-244.4%263.3%-890.8%-169.8%-49.6%-113.3%-77.8%-32.7%
Return on assets-46.4%-224.2%-209.9%-114.0%-42.5%-94.5%-67.7%-29.5%
Free cash flow yield-1697.7%-9.8%-5.2%-1.7%-0.7%-0.4%-0.3%-0.1%
Earnings yield-553.7%-10.8%-6.8%-1.9%-0.8%-0.4%-0.4%-0.1%
Enterprise value-SEK 9.8MSEK 2.1BSEK 3.6BSEK 10.1BSEK 16.7BSEK 39.8BSEK 52.8BSEK 114.5B
Net debt / EBITDA0.16×0.13×0.21×0.4×2.06×0.69×0.91×2.52×
Cash conversion cycle (days)4,560-110153369384386368