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
-55.9%
€0.10
vs €0.22 price
Levered DCF
-€0.22
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-10.64
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-82.35×-91.05×-10.42×-1.61×498.89×822×-15.59×-80.65×
P/B-1.24×-1.71×-1.25×-2.22×6.96×6.46×7.11×5.44×
P/S25.38×32.18×23.85×0×0×80.9×172.04×0×
EV / EBITDA421.67×23.17×2.02×0×165.76×12.62×25.96×-200.62×
Gross margin100.0%100.0%100.0%0.0%0.0%11.6%25.3%0.0%
Operating margin12.9%11.7%15.7%0.0%0.0%83.6%-74.7%0.0%
Net margin-30.9%-35.0%-228.7%0.0%0.0%8.9%-1102.7%0.0%
Current ratio1.03×1.02×1.02×0.11×2.14×1.52×3.3×3.24×
Debt / equity-1.47×-1.63×-0.37×-2.72×7.25×6.99×6.47×0.83×
Interest coverage0×0.01×0.01×-0.9×0.08×0.06×-0.03×-0.04×
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 equity1.5%1.9%12.0%136.9%1.4%0.7%-45.6%-6.8%
Return on invested capital0.1%0.1%0.1%-9.6%0.3%0.3%-0.1%-0.2%
Return on assets-0.3%-0.3%-1.8%-14.4%0.1%0.0%-1.8%-0.4%
Free cash flow yield-1.2%-1.1%1.5%-1.3%-6.1%1.5%1.0%0.0%
Earnings yield-1.2%-1.1%-9.6%-61.8%0.2%0.1%-6.4%-1.2%
Enterprise value€17.3M€19.2M€9.3M€24.8M€26.2M€24.1M€24M€14.8M
Net debt / EBITDA225.41×11.16×0.46×0×84.09×6.43×12.02×-6.45×
Cash conversion cycle (days)201895-361,3748096030