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
-67.3%
SEK 0.00
vs SEK 0.01 price
Levered DCF
SEK 0.00
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
12.11
Safe 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-1.61×-0.25×-4.97×-2.74×-92.73×-127.71×0×
P/B0.45×0.09×4.62×5.9×25.3×76.33×0×
P/S0×0×0×0×15,735.22×37,291.82×0×
EV / EBITDA-0.87×-0.23×-5.95×-1.85×-96.2×-128.71×0×
Gross margin0.0%0.0%0.0%0.0%9539.5%11585.7%0.0%
Operating margin0.0%0.0%0.0%0.0%-16186.8%-29171.4%0.0%
Net margin0.0%0.0%0.0%0.0%-16902.6%-29214.3%0.0%
Current ratio5.1×1.69×0.43×0.53×4.41×0.79×1.46×
Debt / equity0×0.01×0.75×0.23×0.02×1.61×0×
Interest coverage0×-8.9×-8.2×-150.41×-22.61×-680.67×0×
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-28.4%-37.3%-96.1%-216.9%-27.2%-59.8%0.0%
Return on invested capital-28.5%-33.6%-49.1%-62.7%-25.5%-22.9%0.0%
Return on assets-27.1%-32.9%-46.7%-37.9%-25.0%-20.6%0.0%
Free cash flow yield-83.9%-491.8%-39.5%-74.3%-3.1%-2.0%0.0%
Earnings yield-62.5%-406.0%-20.8%-36.8%-1.1%-0.8%0.0%
Enterprise valueSEK 7.9MSEK 2.1MSEK 63.7MSEK 35.2MSEK 591.7MSEK 262.8M-SEK 508K
Net debt / EBITDA0.75×0.05×-0.47×-0.04×1.01×-0.88×0×
Cash conversion cycle (days)-258-1,170-2,8923735,90821,2240