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
-117327.6%
-$311.83
vs $0.27 price
Levered DCF
-$504.01
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.52
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-0.32×-1.2×-1.61×-4.84×-1.91×-1.39×-2.02×-10.11×
P/B-0.79×1.62×0.65×1.05×0.36×3.39×1.78×1.61×
P/S0.34×0.96×1.3×2.06×1.26×1.32×2.5×13.53×
EV / EBITDA13.2×18.93×34.57×57.38×22.74×24.01×86.13×-69.87×
Gross margin74.0%72.6%77.7%77.8%80.3%79.8%84.6%86.8%
Operating margin-12.5%-52.6%-45.3%-45.4%-42.3%-38.2%24.2%-98.2%
Net margin-106.2%-85.5%-74.9%-59.6%-31.4%-52.0%-87.1%-133.5%
Current ratio1.73×1.15×1.04×1.17×18.77×1.87×2.23×2.02×
Debt / equity-14.98×12.13×3.71×4.03×2.12×21.8×12.06×3.39×
Interest coverage-0.21×-1.2×-1.26×-1.52×-1.26×-0.96×0.61×-2.31×
Dividend yield0.0%14.4%16.0%12.1%11.4%7.2%5.7%3.4%
Payout ratio0.0%-16.2%-27.9%-41.9%-45.7%-18.2%-16.3%-35.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity246.2%-144.1%-37.4%-30.3%-9.0%-133.7%-62.0%-15.9%
Return on invested capital-1.3%-5.1%-3.3%-4.1%-3.1%-3.4%1.0%-2.3%
Return on assets-10.6%-7.8%-5.3%-5.0%-2.3%-4.5%-3.8%-3.0%
Free cash flow yield28.1%10.9%-320.9%-109.6%-172.5%-0.3%-390.4%-260.4%
Earnings yield-312.3%-88.8%-57.4%-28.9%-25.0%-39.4%-34.8%-9.9%
Enterprise value$60.1M$79.1M$63.7M$50.6M$23.3M$33.6M$32.7M$13.7M
Net debt / EBITDA12.48×16.68×29.17×44.68×17.95×20.69×74.71×-46.29×
Cash conversion cycle (days)-230-22-76-46-88-53-98-226