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
+244.4%
SEK 0.08
vs SEK 0.02 price
Levered DCF
-SEK 0.20
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-9.55
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-0.25×-8.94×-2.03×-78.86×-196.74×-413.21×-63.49×-16.85×
P/B0.27×4.03×0.81×25.57×110.84×28.84×21.64×11.24×
P/S5.83×23.68×5.22×107.96×221.57×198.66×81.81×32.78×
EV / EBITDA-0.98×-12.52×-1.94×-94.79×-232.87×-156.78×-22.46×-5.33×
Gross margin-2180.0%14.5%53.9%48.1%48.9%65.3%26.3%-106.2%
Operating margin-2242.9%-265.3%-252.8%-134.7%-109.4%-146.9%-398.0%-676.4%
Net margin-2369.6%-269.1%-256.9%-135.7%-111.9%-151.0%-406.1%-679.0%
Current ratio2.02×3.03×3.58×5.43×1.6×7.93×1.92×0.78×
Debt / equity0.27×0.14×0.14×0.14×0.14×0.11×0.03×0.64×
Interest coverage-30.73×-38.62×-39.13×-67.27×-46.18×-35.06×-49.47×-262.18×
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-109.1%-45.8%-40.0%-32.1%-56.0%-21.9%-107.4%-232.9%
Return on invested capital-84.6%-39.6%-34.5%-28.0%-48.1%-19.2%-102.3%-157.4%
Return on assets-80.8%-38.4%-31.8%-26.0%-33.4%-18.2%-83.4%-117.0%
Free cash flow yield-145.7%-8.7%-61.9%-2.1%-0.9%-1.2%-5.5%-23.8%
Earnings yield-406.6%-11.4%-49.2%-1.3%-0.5%-0.8%-5.0%-20.7%
Enterprise valueSEK 54.1MSEK 894.5MSEK 189.5MSEK 8.2BSEK 15.8BSEK 5.7BSEK 959.5MSEK 219.5M
Net debt / EBITDA-0.39×-0.15×0.58×1.39×0.13×3.58×0.36×-0.1×
Cash conversion cycle (days)82553791839620094-64103