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
-817.4%
-SEK 0.40
vs SEK 0.06 price
Levered DCF
-SEK 0.76
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.62
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-0.63×-0.62×-3.3×-10.67×-18.95×-9.8×-1.44×-1.74×
P/B0.77×0.55×3.68×4.57×5.28×3.76×2.47×2.25×
P/S2.71×3.55×30.2×122.92×205.51×127.6×20.84×25.18×
EV / EBITDA-0.74×0.03×-3.04×-9.57×-17.87×-8.76×-1.34×-1.44×
Gross margin-429.6%82.3%-913.6%36.4%26.2%-2.0%8.2%17.5%
Operating margin-447.4%-593.8%-920.4%-1166.7%-1067.7%-1278.0%-1404.1%-1437.5%
Net margin-431.1%-584.6%-920.4%-1171.2%-1069.2%-1292.0%-1440.8%-1445.0%
Current ratio1.7×4.29×3.74×10.95×17.21×11.53×2.38×3.39×
Debt / equity0.14×0.03×0.06×0.04×0.01×0.02×0.14×0.06×
Interest coverage-100.67×-77.2×-105.33×-110×-347×-91.29×-98.29×-82.14×
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-122.5%-90.7%-112.2%-43.5%-27.5%-38.1%-170.5%-129.0%
Return on invested capital-115.3%-89.7%-105.6%-41.6%-26.8%-36.7%-158.5%-135.0%
Return on assets-97.3%-77.7%-90.9%-39.2%-25.7%-34.8%-122.6%-105.5%
Free cash flow yield-169.4%-171.2%-30.3%-10.0%-5.0%-9.2%-63.3%-61.5%
Earnings yield-159.0%-164.7%-30.5%-9.5%-5.2%-10.1%-69.1%-57.4%
Enterprise valueSEK 36.3M-SEK 2.1MSEK 258.3MSEK 662.3MSEK 1.1BSEK 486.9MSEK 82.7MSEK 75.2M
Net debt / EBITDA0.01×0.73×0.62×2.15×3.81×2.72×0.31×0.49×
Cash conversion cycle (days)14711241-2-44-138-192226