| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $11.78 | $7.77B | 11.8 | 5.8 | 6.2% | -0.7% | -1.7 |
| 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 2025-03-31 | $54.2B | $685.0M | $1.00 | -0.0% | -19.0% | -20.6% |
| 6 | Average | 29.4% | 69.4% | 63.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 72.4% | 63.9% | 7.8% | 2.7% | 0.7% | 6.7% | 25.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -77.6% | -106.4% | 547.2% | 2.9% | -36.9% | 144.4% | 78.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $62,609M |
| 1 | Cash | $835M |
| 2 | Total Liabilities | $67,117M |
| 3 | Total Debt | $36,600M |
| 4 | Total Equity | $-4,508M |
| 5 | Debt to Equity Ratio | -8.12 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 63.9% | 33.8% | ||||
| 2023 | 7.8% | 2.6% | ||||
| 2024 | 2.7% | 4.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $11.78 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 2% FINVIZ Growth: 10% |
Nicks: 8 Finviz: 17 |
Nick's: 0.155 | 0.1 | 11.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.00 EPS | TTM | $7.76 | -34.1% | $16.68 | 41.6% |
| $0.81 EPS | 2025 | $6.28 | -46.7% | $13.51 | 14.7% |
| $1.98 EPS | 2026 | $15.36 | 30.4% | $33.03 | 180.4% |