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
-177.0%
-$5.94
vs $7.71 price
Levered DCF
$0.48
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
3.34
Safe zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E1,117.14×-6.57×-9.87×38.64×12.31×-509.52×15.63×12.72×
P/B2.37×1.27×0.77×1.31×1.92×1.29×1.76×2.67×
P/S1.03×0.67×0.42×0.64×1.33×0.96×1×1.48×
EV / EBITDA19.85×-56.26×-33.18×25.23×8.09×52.87×8.41×7.23×
Gross margin33.2%24.8%22.7%25.4%28.4%22.2%25.6%31.1%
Operating margin2.2%-4.0%-4.0%4.1%7.7%-0.8%8.2%14.8%
Net margin0.1%-10.2%-4.3%1.7%10.8%-0.2%6.4%13.2%
Current ratio1.67×1.61×2.88×2.37×4.34×4.63×5.54×6.05×
Debt / equity0.76×0.84×0.87×0.78×0.04×0.13×0×0×
Interest coverage0×0×0×5.8×0×0×0×55.99×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.9%1.3%1.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%-479.0%21.2%11.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity0.2%-19.4%-7.7%3.5%15.6%-0.3%11.2%23.9%
Return on invested capital0.2%-4.2%-2.6%4.1%9.0%-0.2%11.1%21.0%
Return on assets0.1%-9.3%-3.5%1.6%12.2%-0.2%9.3%20.0%
Free cash flow yield5.2%5.6%5.6%0.4%-4.4%10.4%-5.8%8.0%
Earnings yield0.1%-15.2%-10.1%2.6%8.1%-0.2%6.3%8.9%
Enterprise value$104.8M$71.3M$60.3M$82.7M$64.6M$29.9M$43.1M$57.9M
Net debt / EBITDA4.08×-22.01×-16.43×8.53×-1.45×-20.32×-2.45×-2.04×
Cash conversion cycle (days)13915015415215412613292