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
+755.2%
$12.40
vs $1.45 price
Levered DCF
$13.97
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-16.34
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-0.1×-0.28×-2.41×-2.4×-6.73×-57.57×-31.98×-3.68×
P/B0.29×1.7×21.52×4.42×14.77×107.63×16.87×5.78×
P/S0×0×0×0×0×0×4.49×1.45×
EV / EBITDA0.4×-0.05×-2.36×-2.42×-5.6×-58.12×-81.32×-9.54×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%20.4%20.9%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%-15.8%-16.6%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%-14.0%-39.3%
Current ratio5.38×1.84×1.53×4.61×8.51×3.35×0.53×0.68×
Debt / equity0×0×0×0×0.01×0×0.46×0.48×
Interest coverage-82,777.81×0×-4,435.93×-3,802.9×-2,514.98×-12.62×-9.15×-9.79×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%3361132.7%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%-12363657.5%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-290.4%-601.1%-0.9%-126.1%-219.6%-201.0%-52.8%-157.1%
Return on invested capital-210.0%-604.7%-840.8%-118.3%-91.0%-164.5%-40.8%-35.5%
Return on assets-238.1%-310.6%-0.4%-94.6%-183.3%-167.6%-22.4%-57.0%
Free cash flow yield-670.1%-285.6%-33.5%-27.3%-3.7%-1.1%-0.4%-4.1%
Earnings yield-998.5%-353.9%-0.0%-28.5%-14.9%-1.9%-3.1%-27.2%
Enterprise value-$3.5M$464.6K$39.8M$47.2M$312.3M$366.1M$183.7M$66M
Net debt / EBITDA0.55×0.24×0.14×0.9×0.31×0.25×-1.97×-0.55×
Cash conversion cycle (days)-1,056-564-1,090-389-366-2,057420