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
-30.8%
SEK 0.01
vs SEK 0.02 price
Levered DCF
SEK 0.02
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-38.66
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.13×-1.08×-2.17×-7.19×-3.57×-5×-2.34×-3.05×
P/B-6.1×-1.98×41.93×17.92×5.54×2.69×0.77×3.9×
P/S0×0×0×0×0×0×0×0×
EV / EBITDA-0.47×0×520.57×18,451.37×-2.71×-3.03×0.81×-2.24×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio0.81×0.3×0.42×2.02×3.46×9.42×18.29×7.57×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-29.2×0×0×0×-4,247.75×0×-1,939.96×-809.1×
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 equity539.0%185.7%-1941.8%-248.5%-155.0%-53.6%-32.8%-128.0%
Return on invested capital524.4%186.2%-1949.4%-248.6%-155.0%-50.7%-32.7%-127.9%
Return on assets-121.5%-423.0%-128.2%-126.6%-110.4%-46.5%-31.0%-111.8%
Free cash flow yield-137.1%-40.2%-57.1%-15.6%-26.5%-18.6%-41.1%-32.5%
Earnings yield-88.3%-93.7%-46.3%-13.9%-28.0%-19.9%-42.7%-32.8%
Enterprise valueSEK 2.1MSEK 7.4MSEK 19.3MSEK 55.4MSEK 45.9MSEK 44.1M-SEK 11.4MSEK 45.2M
Net debt / EBITDA0.69×0×-30.14×-2,090.67×0.88×2.12×3.16×0.82×
Cash conversion cycle (days)000000-1,133-5,091