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
-224.9%
-$2.60
vs $2.08 price
Levered DCF
$3.25
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
-0.25
Distress zone
Rating
B-
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E166×-9.52×-4.79×-7.45×-8.12×-23.17×-8.06×-21.9×
P/B1.56×2.12×3.18×5.05×7.83×23.91×7.27×7.8×
P/S0.31×0.36×0.45×0.69×2.24×7.21×3.11×5.52×
EV / EBITDA9.45×13.22×29.75×34.19×-17.92×-40.91×-13.37×-29.03×
Gross margin64.6%67.9%69.1%69.1%61.2%56.8%54.9%63.1%
Operating margin2.6%2.1%-3.8%-3.8%-24.2%-27.5%-35.8%-25.8%
Net margin0.2%-3.8%-9.3%-9.3%-27.5%-31.1%-38.6%-25.2%
Current ratio1.09×1.2×1.44×1.19×1.44×2.28×2.25×5.32×
Debt / equity2.53×3.36×4.68×5.69×2.95×2.52×2.04×0.87×
Interest coverage-1.07×0.53×-0.69×-0.69×-6.8×-7.81×0×0×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity1.1%-22.3%-66.3%-67.7%-96.2%-103.2%-90.4%-35.6%
Return on invested capital1.7%2.8%-4.6%-4.0%-20.9%-25.6%-27.4%-19.3%
Return on assets0.2%-4.0%-8.9%-8.0%-19.3%-24.4%-24.6%-16.2%
Free cash flow yield22.8%19.3%19.1%6.7%0.7%-1.3%-11.6%-2.5%
Earnings yield0.7%-10.5%-20.8%-13.4%-12.3%-4.3%-12.4%-4.6%
Enterprise value$506.2M$581.7M$685.9M$962.5M$1.9B$4.1B$1.6B$1.9B
Net debt / EBITDA5.18×7.32×15.67×16.25×-4.27×-2.89×-2.06×0.93×
Cash conversion cycle (days)-23-47-50-45-40-632-26