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
-275.5%
-€0.09
vs €0.05 price
Levered DCF
-€0.09
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-211.21
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-1.94×-1.77×-7.82×-22.86×-24.14×-3.89×-13.14×-0.1×
P/B-0.5×-0.94×-2.88×-7.74×-13.99×-68.16×1.72×-417.94×
P/S0×0×346×0×0×0×5.54×16.54×
EV / EBITDA-2.19×17.47×4.96×8.11×12.35×-6.99×4.4×1.04×
Gross margin0.0%0.0%-15353.9%0.0%0.0%0.0%-283.5%29.3%
Operating margin0.0%0.0%-24474.9%0.0%0.0%0.0%-351.7%-5564.0%
Net margin0.0%0.0%-4.4%0.0%0.0%0.0%-42.1%-16217.2%
Current ratio0.92×1.21×1.5×1.8×1.85×2.49×4.42×0.61×
Debt / equity-0.95×-1.24×-2.54×-3.93×-5.09×-8.01×0.27×-698.29×
Interest coverage-24.93×-22.11×-21.83×-69.95×-26.56×-422.42×-1.96×-1.65×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%18.1%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%-1.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity26.0%53.0%0.0%34.0%58.2%1692.7%-13.1%409675.3%
Return on invested capital-72.4%-74.5%-52.2%132.5%-5.9%-74.1%-73.6%-19.2%
Return on assets-27.8%-33.5%-0.0%-4.5%-5.9%-68.7%-8.4%-19500.3%
Free cash flow yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%-0.4%
Earnings yield-51.5%-56.5%-0.0%-4.4%-4.2%-24.8%-7.6%-980.2%
Enterprise value€15.7M€16.9M€19.6M€26.3M€31.4M€52M€20.6M€168.2M
Net debt / EBITDA-1.39×9.28×2.06×2.15×3.28×-0.66×0.37×0.65×
Cash conversion cycle (days)0-24,8463,517-48,013-28-105,93516-40,274