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
-74.9%
$2.40
vs $9.56 price
Levered DCF
$2.43
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
16.76
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-5.27×-8.99×118.46×-15.88×-13.39×
P/B1.21×1.91×-5.7×9.86×6.28×
P/S0×0×7.74×0×0×
EV / EBITDA-3.68×-8.64×23.95×-16.46×-13.67×
Gross margin0.0%0.0%100.0%0.0%0.0%
Operating margin0.0%0.0%-32.2%0.0%0.0%
Net margin0.0%0.0%45.4%0.0%0.0%
Current ratio27.5×20.69×23.29×6.41×18.99×
Debt / equity0.03×0.03×-2.84×0.15×0.08×
Interest coverage0×0×-77.29×-58.56×-86.29×
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-23.0%-21.3%-33.4%-61.8%-47.1%
Return on invested capital-25.3%-24.9%-12.6%-47.2%-42.1%
Return on assets-21.7%-19.9%17.4%-47.9%-41.1%
Free cash flow yield-17.5%-8.8%4.9%-5.2%-6.8%
Earnings yield-18.9%-11.2%5.9%-6.3%-7.5%
Enterprise value$249.3M$363.1M$564.7M$387.3M$387.3M
Net debt / EBITDA0.99×0.37×7.54×-0.01×-0.01×
Cash conversion cycle (days)0-2,562000