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
-98.2%
$0.18
vs $9.65 price
Levered DCF
$0.36
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
7.69
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022
P/E-17.13×-53.85×-41.18×-21.21×
P/B11.55×-529.55×1,081.18×79.84×
P/S0×0×0×0×
EV / EBITDA-15.65×-54.16×-40.73×-21.7×
Gross margin0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%
Current ratio0.87×1.55×2.45×1.23×
Debt / equity0.02×-0.68×0.29×0.07×
Interest coverage0×0×0×-49.3×
Dividend yield0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022
Return on equity-68.2%996.7%-2672.6%-371.1%
Return on invested capital-94.4%-130.1%-149.0%-339.8%
Return on assets-26.3%-86.3%-113.8%-147.1%
Free cash flow yield-5.0%-1.6%-1.5%-1.3%
Earnings yield-5.9%-1.9%-2.5%-4.6%
Enterprise value$49.2M$93.2M$91.6M$90.2M
Net debt / EBITDA1.59×0.44×0.51×0.49×
Cash conversion cycle (days)000-1,771