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
-98.6%
$0.05
vs $3.88 price
Levered DCF
$0.09
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
11.27
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-6.93×-4.55×-3.24×-1.96×-1.43×-5.25×-1.31×-0.58×
P/B5.37×2.09×1.83×0.87×0.39×4.19×3.63×10.04×
P/S0×0×0×0×0×0×0×0×
EV / EBITDA-6.4×-3.31×-2.25×-1.7×2.33×-4.04×-0.85×-0.24×
Gross margin0.0%0.0%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%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio9.44×14.37×13.39×20.18×61.78×21.34×3.26×1.45×
Debt / equity0.01×0.01×0.02×0.02×0×0.55×0.06×0.01×
Interest coverage0×0×0×0×-23.16×-61.05×0×-5.23×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-77.1%-45.9%-56.6%-44.6%-27.5%-80.1%-276.1%-1736.1%
Return on invested capital-81.3%-48.7%-56.9%-47.0%-27.9%-56.0%-257.0%-667.5%
Return on assets-68.8%-42.4%-51.6%-41.9%-26.9%-49.1%-185.4%-248.3%
Free cash flow yield-12.0%-20.4%-25.9%-44.0%-67.4%-18.7%-90.4%-87.2%
Earnings yield-14.4%-22.0%-30.9%-51.1%-69.9%-19.1%-76.0%-172.9%
Enterprise value$530.6M$246.5M$153.6M$87.8M-$91.4M$82.8M$17.2M$6M
Net debt / EBITDA0.12×1.24×1×0.26×3.83×1.3×0.47×0.45×
Cash conversion cycle (days)-59,1770000-29,060-18,108-4,281