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
-115.9%
-$0.13
vs $0.82 price
Levered DCF
-$0.12
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-1.71
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-3.84×-8.57×-7×-10.93×-31.09×-29.03×-39.23×
P/B1.14×6.14×3.99×3×4.52×10.76×9.43×
P/S0×0×0×0×0×0×0×
EV / EBITDA-4.62×-7.79×-6.83×-7.71×-24.02×-28.39×-34.57×
Gross margin0.0%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%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio14.16×6.89×12.25×14.53×34.15×7.09×8.29×
Debt / equity0.35×0×0×0×0×0×0×
Interest coverage-16.51×0×0×0×0×0×0×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-28.7%-74.5%-56.0%-26.6%-14.8%-34.3%-24.0%
Return on invested capital-21.3%-80.1%-55.9%-34.5%-15.2%-34.3%-24.2%
Return on assets-19.7%-62.8%-51.2%-24.8%-14.4%-29.7%-21.2%
Free cash flow yield-27.5%-8.1%-13.8%-8.0%-4.0%-3.7%-1.4%
Earnings yield-25.1%-12.1%-14.0%-8.8%-3.3%-3.2%-2.6%
Enterprise value$27.1M$72.2M$77.9M$63.8M$138.3M$147.6M$157.6M
Net debt / EBITDA-0.35×0.49×0.32×3.6×6.47×2.97×4.42×
Cash conversion cycle (days)-20,423-2,494-2,582-63,878-8,137-108,8690