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
-80.9%
$0.28
vs $1.45 price
Levered DCF
$0.36
After debt service
Piotroski score
0 / 9
Weak
Altman Z-score
-1.73
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020
P/E-3.15×-6.06×-4.72×-10.87×-1,398.6×-21.05×
P/B2.2×1.45×6.5×2.48×2.48×0×
P/S0×0×0×0×0×0×
EV / EBITDA-3.08×-4.75×-4.21×-15.28×-17.6×0×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio6.3×16.87×16.25×0.57×4.79×0×
Debt / equity0.19×0.09×0.13×0.25×0.03×0×
Interest coverage-41.14×-22.26×-5.26×-13.65×-3.16×-3.75×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020
Return on equity-69.9%-20.2%-137.8%-19.2%-18.4%0.0%
Return on invested capital-61.7%-20.9%-31.7%-14.7%-12.0%0.0%
Return on assets-53.0%-17.7%-114.9%-18.5%-17.8%0.0%
Free cash flow yield-27.3%-12.5%-5.3%-5.6%-5.1%-4.2%
Earnings yield-31.8%-14.0%-21.2%-7.7%-7.4%-4.8%
Enterprise value$350.2M$247.1M$399.4M$348.1M$319.3M$0
Net debt / EBITDA0.16×2.84×0.76×-1.4×-0.17×0×
Cash conversion cycle (days)000000