| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $9.46 | $6.22B | 7.6 | 4.7 | 1.6% | -3.0% | -1.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $17.3B | $-8.9B | $-18.36 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $29.9B | $-2.0B | $-3.09 | 72.4% | -77.6% | -83.2% |
| 2 | 2022-12-31 | $49.0B | $127.0M | $0.20 | 63.9% | -106.4% | -106.5% |
| 3 | 2023-12-31 | $52.8B | $822.0M | $1.26 | 7.8% | 547.2% | 530.0% |
| 4 | 2024-12-31 | $54.2B | $846.0M | $1.26 | 2.7% | 2.9% | 0.0% |
| 5 | TTM 2024-12-31 | $54.2B | $846.0M | $1.24 | 0.0% | 0.0% | -1.6% |
| 6 | Average | 29.4% | 73.2% | 67.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 72.4% | 63.9% | 7.8% | 2.7% | 1.9% | 6.7% | 25.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -77.6% | -106.4% | 547.2% | 2.9% | 4.9% | 81.5% | 75.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $61,783M |
| 1 | Cash | $804M |
| 2 | Total Liabilities | $65,760M |
| 3 | Total Debt | $37,544M |
| 4 | Total Equity | $-3,977M |
| 5 | Debt to Equity Ratio | -9.44 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $9.46 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 2% FINVIZ Growth: 14% |
Nicks: 8 Finviz: 24 |
Nick's: 0.159 | 0.1 | 7.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.24 EPS | TTM | $9.85 | 4.1% | $30.31 | 220.4% |
| $1.35 EPS | 2025 | $10.72 | 13.3% | $33.00 | 248.8% |
| $2.45 EPS | 2026 | $19.45 | 105.6% | $59.89 | 533.1% |