| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $200.21 | $326.42B | 76.7 | 18.4 | 26.6% | 10.2% | - | 5.2 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $9,763M | $2,490M | $2.10 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $16,434M | $3,162M | $2.61 | 2024-02-03 03:17:10 | 68.3% | 27.0% | 24.3% |
| 2 | 2022-12-31 | $23,601M | $1,320M | $0.85 | 2026-02-27 21:53:20 | 43.6% | -58.3% | -67.4% |
| 3 | 2023-12-31 | $22,680M | $854M | $0.53 | 2026-02-27 21:53:20 | -3.9% | -35.3% | -37.6% |
| 4 | 2024-12-31 | $25,785M | $1,641M | $1.01 | 2026-02-27 21:53:20 | 13.7% | 92.2% | 90.6% |
| 5 | 2025-12-31 | $34,639M | $4,335M | $2.67 | 2026-02-27 21:53:20 | 34.3% | 164.2% | 164.4% |
| 6 | TTM 2025-12-31 | $34,639M | $4,335M | $2.61 | 2026-02-06 08:30:46 | 0.0% | 0.0% | -2.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 68.3% | 43.6% | -3.9% | 13.7% | 34.3% | 30.8% | 33.2% | 31.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | 27.0% | -58.3% | -35.3% | 92.2% | 164.2% | 148.2% | 51.2% | 55.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $23.6B | $6.6B | $5.0B | $2.3B | $4.3B |
| 2023 | $22.7B | $7.2B | $5.9B | $2.3B | $3.5B |
| 2024 | $25.8B | $8.4B | $6.5B | $2.7B | $3.1B |
| 2025 | $34.6B | $12.7B | $8.1B | $4.1B | $3.0B |
| TTM | $34.6B | $12.7B | $8.1B | $4.1B | $3.0B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | -3.90 | 9.26 | 17.32 | -0.77 | -18.98 |
| 2024 | 13.69 | 16.66 | 9.95 | 17.99 | -11.27 |
| 2025 | 34.34 | 51.58 | 25.33 | 51.52 | -1.96 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |


| Year | Client Rev | Gaming Rev | Total Rev |
|---|---|---|---|
| 2023 | 4.65B | 6.21B | 10.9B |
| 2024 | 7.05B | 2.60B | 9.65B |
| 2025 | 10.6B | 3.91B | 14.6B |
| TTM | 34.6B | 13.4B | 48B |
| % of Total (TTM) | 72.1% | 27.9% | 100% |



| Year | Client And Gaming Rev | Client And Gaming OI | Embedded Rev | Embedded OI | Datacenter Rev | Datacenter OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|
| 2023 | 10.9B | 0.93B | 5.32B | 2.63B | 6.50B | 1.27B | 22.7B | 4.82B |
| 2024 | 9.65B | 1.19B | 3.56B | 1.42B | 12.6B | 3.48B | 25.8B | 6.09B |
| 2025 | 14.6B | 2.85B | 3.45B | 1.24B | 16.6B | 3.60B | 34.6B | 7.70B |
| TTM | 48B | 8.02B | 13.9B | 5.26B | – | – | 61.9B | 13.3B |
| % of Total (TTM) | 77.5% | — | 22.5% | — | – | — | 100% | — |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $76,926M |
| 1 | Cash | $5,539M |
| 2 | Total Liabilities | $13,927M |
| 3 | Total Debt | $3,847M |
| 4 | Total Equity | $62,999M |
| 5 | Debt to Equity Ratio | 0.06 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $200.21 | 4.0% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 50% |
Nicks: 28 Finviz: 426 |
Nick's: 2.849 | 9.4 | 76.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.61 EPS | TTM | $74.36 | -62.9% | $1112.77 | 455.8% |
| $6.60 EPS | 2026 | $188.04 | -6.1% | $2813.90 | 1305.5% |
| $9.98 EPS | 2027 | $284.35 | 42.0% | $4254.95 | 2025.2% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 31.18% | 17.07% | 31.06% | 16.90% | 2.11% | 2.73% | 26.83% | 10.48% | 3.4% | 1.7% |
| 3 Years | 31.18% | 17.07% | 31.06% | 16.90% | 2.11% | 2.73% | 26.83% | 10.48% | 3.4% | 1.7% |
| 5 Years | 31.18% | 17.07% | 31.06% | 16.90% | 2.11% | 2.73% | 26.83% | 10.48% | 3.4% | 1.7% |
| 10 Years | 31.18% | 17.07% | 31.06% | 16.90% | 2.11% | 2.73% | 26.83% | 10.48% | 3.4% | 1.7% |