| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $161.90 | $121.81B | - | 344.5 | N/A | 46.7% | -31.0 |
| 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 2024-12-31 | $66.5B | $-11.8B | $-18.37 | 0.0% | 0.0% | 0.1% |
| 6 | Average | 3.3% | 65.9% | 59.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 7.1% | 6.9% | 16.8% | -14.5% | 25.8% | 16.6% | 9.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -64.8% | 17.4% | -55.0% | 431.8% | -85.4% | -219.7% | 4.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $156,363M |
| 1 | Cash | $13,801M |
| 2 | Total Liabilities | $160,277M |
| 3 | Total Debt | $54,188M |
| 4 | Total Equity | $-3,908M |
| 5 | Debt to Equity Ratio | -13.87 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $161.90 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 2% FINVIZ Growth: 35% |
Nicks: 9 Finviz: 141 |
Nick's: 0.176 | 1.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $88.41 RevPS | TTM | $15.54 | -90.4% | $249.82 | 54.3% |
| $111.22 RevPS | 2025 | $19.55 | -87.9% | $314.27 | 94.1% |
| $2.74 EPS | 2026 | $24.09 | -85.1% | $387.13 | 139.1% |