Multiples & cost of capital $1.58 · 2026-08-19 · marketstack Size & multiples Market Cap $95.3M Enterprise Value ⓘ $25.3M P/E (TTM) — PEG (trailing) — P/S — P/FCF — EV/EBITDA ⓘ — EV/EBIT — EV/Sales — EV/FCF — FCF Yield ⓘ −23.10% Buyback Yield — Owner Earnings Yield — Shareholder Yield — Cost of capital & EVAmethodology → Beta (5y monthly) 1.19 Risk-free (assumed) 4.00% Equity risk premium (assumed) 4.23% Cost of Equity — After-tax Cost of Debt — WACC — ROIC ⓘ — EVA Spread (ROIC−WACC) — EVA ⓘ —
Flows TTM (last 4 quarters); latest annual for: EPS (Diluted) · EPS TTM -$0.56 · revenue TTM — · FCF TTM -$22.0M
No four consecutive quarters could be summed for EPS (Diluted); these figures use the latest fiscal year, not a trailing twelve months. full derived coverage requires a plan Output of a disclosed model — assumptions may be wrong. Research, not investment advice. See the Disclaimer .
Own-history valuation (point-in-time) 141 monthly snapshots · 2014-12 → 2026-08
Full 10Y 5Y 3Y 1Y
sector median from 1054 Health Care names in the same archive Column definitionsⓘ
Today — Latest value — live figure if it matches, else newest snapshot.
Own median — Middle of this name's own months in the window.
Own range — min→max rule, shaded p10–p90, tick median, dot today.
%ile — Where today ranks in its own history.
z — Standard deviations from its own mean.
Sector med. — Same-month sector median in the archive.
mo · distinct — Months · distinct values (the real sample size). Metric Today Own median Own range %ile z Sector med. mo · distinct P/E — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. ▾ ROE −58.7% −61.6% ROE — own p10–p90 −80.4%–−34.8%; range −90.3%–−27.7%; median −61.6%; today −58.7% · 126 monthly observations 60th +0.16σ −36.9% 126 · 11 ▸ ROIC −510.6% (2022-02) — no band (36 mo · 3 distinct) — — −15.4% 36 · 3 Net Margin — no reconstructed observations for this name and metric. ▸ 12M Momentum −68.5% 0.1% 12M Momentum — own p10–p90 −60.1%–80.9%; range −75.7%–381.0%; median 0.1%; today −68.5% · 138 monthly observations 18th −0.77σ 5.1% 138 · 136 EPS Growth 3Y — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one. Sales Growth 3Y — no reconstructed observations for this name and metric. Market Cap $93.51M not reconstructed — market cap was removed from the historical pass (never a ranking factor, and a reconstructed share count carries look-ahead risk). The single stored value is the forward-captured snapshot, not a series.
ROE · point-in-time monthly 126 monthly observations · 2016-03 → 2026-08
2017 2019 2021 2023 2025 12.3% −97.0% −61.6% Today (live screener basis): −58.7% 2016-03-31 · ROE −77.6% · Health Care median 4.7% (n=145) 2016-04-30 · ROE −77.6% · Health Care median 4.7% (n=145) 2016-05-31 · ROE −77.6% · Health Care median 5.0% (n=149) 2016-06-30 · ROE −77.6% · Health Care median 5.1% (n=151) 2016-07-31 · ROE −77.6% · Health Care median 5.1% (n=151) 2016-08-31 · ROE −77.6% · Health Care median 5.1% (n=151) 2016-09-30 · ROE −77.6% · Health Care median 5.0% (n=151) 2016-10-31 · ROE −77.6% · Health Care median 5.0% (n=151) 2016-11-30 · ROE −77.6% · Health Care median 5.0% (n=151) 2016-12-31 · ROE −77.6% · Health Care median 5.0% (n=151) 2017-01-31 · ROE −77.6% · Health Care median 5.1% (n=152) 2017-02-28 · ROE −77.6% · Health Care median 5.6% (n=154) 2017-03-31 · ROE −80.4% · Health Care median 3.2% (n=172) 2017-04-30 · ROE −80.4% · Health Care median 3.2% (n=172) 2017-05-31 · ROE −80.4% · Health Care median 3.1% (n=172) 2017-06-30 · ROE −80.4% · Health Care median 3.1% (n=172) 2017-07-31 · ROE −80.4% · Health Care median 3.1% (n=172) 2017-08-31 · ROE −80.4% · Health Care median 2.8% (n=172) 2017-09-30 · ROE −80.4% · Health Care median 2.8% (n=172) 2017-10-31 · ROE −80.4% · Health Care median 2.8% (n=172) 2017-11-30 · ROE −80.4% · Health Care median 2.8% (n=172) 2017-12-31 · ROE −80.4% · Health Care median 2.8% (n=172) 2018-01-31 · ROE −80.4% · Health Care median 2.8% (n=172) 2018-02-28 · ROE −80.4% · Health Care median 2.2% (n=175) 2018-03-31 · ROE −72.9% · Health Care median 1.0% (n=188) 2018-04-30 · ROE −72.9% · Health Care median 0.9% (n=189) 2018-05-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-06-30 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-07-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-08-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-09-30 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-10-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-11-30 · ROE −72.9% · Health Care median 1.0% (n=190) 2018-12-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2019-01-31 · ROE −72.9% · Health Care median 1.0% (n=190) 2019-02-28 · ROE −72.9% · Health Care median 1.8% (n=193) 2019-03-31 · ROE −61.6% · Health Care median 1.3% (n=206) 2019-04-30 · ROE −61.6% · Health Care median 0.9% (n=207) 2019-05-31 · ROE −61.6% · Health Care median 1.6% (n=207) 2019-06-30 · ROE −61.6% · Health Care median 1.6% (n=207) 2019-07-31 · ROE −61.6% · Health Care median 1.6% (n=207) 2019-08-31 · ROE −61.6% · Health Care median 0.9% (n=207) 2019-09-30 · ROE −61.6% · Health Care median 0.9% (n=207) 2019-10-31 · ROE −61.6% · Health Care median 0.9% (n=207) 2019-11-30 · ROE −61.6% · Health Care median 1.6% (n=207) 2019-12-31 · ROE −61.6% · Health Care median 1.6% (n=207) 2020-01-31 · ROE −61.6% · Health Care median 1.6% (n=207) 2020-02-29 · ROE −61.6% · Health Care median 0.4% (n=215) 2020-03-31 · ROE −90.3% · Health Care median −3.6% (n=229) 2020-04-30 · ROE −90.3% · Health Care median −3.6% (n=229) 2020-05-31 · ROE −90.3% · Health Care median −3.6% (n=239) 2020-06-30 · ROE −90.3% · Health Care median −3.6% (n=241) 2020-07-31 · ROE −90.3% · Health Care median −4.0% (n=242) 2020-08-31 · ROE −90.3% · Health Care median −5.7% (n=243) 2020-09-30 · ROE −90.3% · Health Care median −5.7% (n=243) 2020-10-31 · ROE −90.3% · Health Care median −5.7% (n=243) 2020-11-30 · ROE −90.3% · Health Care median −7.9% (n=244) 2020-12-31 · ROE −90.3% · Health Care median −7.9% (n=244) 2021-01-31 · ROE −90.3% · Health Care median −7.9% (n=244) 2021-02-28 · ROE −90.3% · Health Care median −3.8% (n=254) 2021-03-31 · ROE −69.8% · Health Care median −7.9% (n=261) 2021-04-30 · ROE −69.8% · Health Care median −7.9% (n=263) 2021-05-31 · ROE −69.8% · Health Care median −6.3% (n=301) 2021-06-30 · ROE −69.8% · Health Care median −8.4% (n=309) 2021-07-31 · ROE −69.8% · Health Care median −8.5% (n=314) 2021-08-31 · ROE −69.8% · Health Care median −8.7% (n=319) 2021-09-30 · ROE −69.8% · Health Care median −9.4% (n=333) 2021-10-31 · ROE −69.8% · Health Care median −10.0% (n=338) 2021-11-30 · ROE −69.8% · Health Care median −10.4% (n=344) 2021-12-31 · ROE −69.8% · Health Care median −11.0% (n=350) 2022-01-31 · ROE −69.8% · Health Care median −11.2% (n=352) 2022-02-28 · ROE −69.8% · Health Care median −12.2% (n=403) 2022-03-31 · ROE −43.6% · Health Care median −27.9% (n=603) 2022-04-30 · ROE −43.6% · Health Care median −28.6% (n=624) 2022-05-31 · ROE −43.6% · Health Care median −29.2% (n=639) 2022-06-30 · ROE −43.6% · Health Care median −29.2% (n=641) 2022-07-31 · ROE −43.6% · Health Care median −29.2% (n=643) 2022-08-31 · ROE −43.6% · Health Care median −29.2% (n=643) 2022-09-30 · ROE −43.6% · Health Care median −29.8% (n=648) 2022-10-31 · ROE −43.6% · Health Care median −30.0% (n=650) 2022-11-30 · ROE −43.6% · Health Care median −30.0% (n=650) 2022-12-31 · ROE −43.6% · Health Care median −30.1% (n=651) 2023-01-31 · ROE −43.6% · Health Care median −30.1% (n=651) 2023-02-28 · ROE −43.6% · Health Care median −32.5% (n=658) 2023-03-31 · ROE −34.8% · Health Care median −36.5% (n=742) 2023-04-30 · ROE −34.8% · Health Care median −36.4% (n=743) 2023-05-31 · ROE −34.8% · Health Care median −36.5% (n=746) 2023-06-30 · ROE −34.8% · Health Care median −37.1% (n=750) 2023-07-31 · ROE −34.8% · Health Care median −37.4% (n=750) 2023-08-31 · ROE −34.8% · Health Care median −37.4% (n=749) 2023-09-30 · ROE −34.8% · Health Care median −37.5% (n=749) 2023-10-31 · ROE −34.8% · Health Care median −37.4% (n=750) 2023-11-30 · ROE −34.8% · Health Care median −37.5% (n=750) 2023-12-31 · ROE −34.8% · Health Care median −37.5% (n=749) 2024-01-31 · ROE −34.8% · Health Care median −37.5% (n=749) 2024-02-29 · ROE −34.8% · Health Care median −37.5% (n=755) 2024-03-31 · ROE −27.7% · Health Care median −39.0% (n=746) 2024-04-30 · ROE −27.7% · Health Care median −38.4% (n=738) 2024-05-31 · ROE −27.7% · Health Care median −38.3% (n=741) 2024-06-30 · ROE −27.7% · Health Care median −38.1% (n=741) 2024-07-31 · ROE −27.7% · Health Care median −38.4% (n=740) 2024-08-31 · ROE −27.7% · Health Care median −38.4% (n=740) 2024-09-30 · ROE −27.7% · Health Care median −38.3% (n=740) 2024-10-31 · ROE −27.7% · Health Care median −38.4% (n=740) 2024-11-30 · ROE −27.7% · Health Care median −38.3% (n=740) 2024-12-31 · ROE −27.7% · Health Care median −38.3% (n=741) 2025-01-31 · ROE −27.7% · Health Care median −38.4% (n=741) 2025-02-28 · ROE −58.5% · Health Care median −38.0% (n=744) 2025-03-31 · ROE −58.5% · Health Care median −37.7% (n=763) 2025-04-30 · ROE −58.5% · Health Care median −38.0% (n=763) 2025-05-31 · ROE −58.5% · Health Care median −37.6% (n=762) 2025-06-30 · ROE −58.5% · Health Care median −37.5% (n=762) 2025-07-31 · ROE −58.5% · Health Care median −37.5% (n=762) 2025-08-31 · ROE −58.5% · Health Care median −37.0% (n=770) 2025-09-30 · ROE −58.5% · Health Care median −37.3% (n=769) 2025-10-31 · ROE −58.5% · Health Care median −37.1% (n=769) 2025-11-30 · ROE −58.5% · Health Care median −36.9% (n=769) 2025-12-31 · ROE −58.5% · Health Care median −37.2% (n=770) 2026-01-31 · ROE −58.5% · Health Care median −37.2% (n=770) 2026-02-28 · ROE −58.7% · Health Care median −36.7% (n=772) 2026-03-31 · ROE −58.7% · Health Care median −36.6% (n=803) 2026-04-30 · ROE −58.7% · Health Care median −36.5% (n=801) 2026-05-31 · ROE −58.7% · Health Care median −36.6% (n=802) 2026-06-30 · ROE −58.7% · Health Care median −36.6% (n=802) 2026-07-14 · ROE −58.7% · Health Care median −37.8% (n=755) 2026-08-01 · ROE −58.7% · Health Care median −36.9% (n=763) shaded = own p10–p90 · dashed = own median · right-edge tick = today
Multiple-implied price ladder · Full
Filed earnings only.
no P/E ladder — P/E and EPS growth are reconstructed for US-domestic 10-K filers only — a 20-F/40-F foreign private issuer's ADR trades in USD while its EPS is reported in the native currency, so no multiple is reconstructed rather than a wrong one.
Ladder not drawn for this name — the reason is above.ⓘ Not a forecast: each row re-prices today's filed earnings at a multiple this company itself once traded at. It abstains rather than guess on a loss year or a broken per-share basis.
Reconstructed point-in-time · 141 monthly snapshots 2014-12 → 2026-08 · 139 reconstructed, 2 live 2 forward-captured ⓘ Every month uses only what was filed by then, split-adjusted. Delisted names are absent and a trough year can throw one huge reading, so read the median, not the edges.
