| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $210.80 | $158.94B | - | 448.5 | N/A | 50.8% | -47.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $58.2B | $-11.9B | $-20.88 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $62.3B | $-4.2B | $-7.15 | 7.1% | -64.8% | -65.8% |
| 2 | 2022-12-31 | $66.6B | $-4.9B | $-8.30 | 6.9% | 17.4% | 16.1% |
| 3 | 2023-12-31 | $77.8B | $-2.2B | $-3.67 | 16.8% | -55.0% | -55.8% |
| 4 | 2024-12-31 | $66.5B | $-11.8B | $-18.36 | -14.5% | 431.8% | 400.3% |
| 5 | TTM 2025-03-31 | $69.4B | $-11.5B | $-17.96 | 4.4% | -2.6% | -2.2% |
| 6 | Average | 4.1% | 65.4% | 58.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 7.1% | 6.9% | 16.8% | -14.5% | 25.6% | 16.2% | 9.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -64.8% | 17.4% | -55.0% | 431.8% | -88.8% | -269.7% | -4.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $156,494M |
| 1 | Cash | $10,142M |
| 2 | Total Liabilities | $159,819M |
| 3 | Total Debt | $53,618M |
| 4 | Total Equity | $-3,325M |
| 5 | Debt to Equity Ratio | -16.13 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 6.9% | 6.5% | ||||
| 2023 | 16.8% | 11.1% | ||||
| 2024 | -14.5% | -2.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $210.80 | 4.5% | Nicks Growth: 3% Nick's Expected Margin: 2% FINVIZ Growth: 35% |
Nicks: 9 Finviz: 139 |
Nick's: 0.172 | 2.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $92.10 RevPS | TTM | $15.82 | -92.5% | $255.70 | 21.3% |
| $110.82 RevPS | 2025 | $19.04 | -91.0% | $307.68 | 46.0% |
| $2.97 EPS | 2026 | $25.51 | -87.9% | $412.28 | 95.6% |