| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $4.98 | $39.85M | - | -0.5 | N/A | -25.8+22.7j% | 0.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $219.3M | $-25.9M | $-0.20 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $277.5M | $-45.4M | $-0.65 | 26.5% | 75.4% | 219.2% |
| 2 | 2022-12-31 | $297.8M | $-101.4M | $-0.68 | 7.3% | 123.4% | 4.6% |
| 3 | 2023-12-31 | $254.1M | $-152.5M | $-1.01 | -14.7% | 50.4% | 48.5% |
| 4 | 2024-12-31 | $189.8M | $-93.3M | $-11.87 | -25.3% | -38.8% | 1075.2% |
| 5 | TTM 2024-12-31 | $189.8M | $-93.3M | $-11.87 | 0.0% | 0.0% | 0.0% |
| 6 | Average | -1.2% | 42.1% | 269.5% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 26.5% | 7.3% | -14.7% | -25.3% | -7.2% | 4.8% | -1.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | 75.4% | 123.4% | 50.4% | -38.8% | -6.0% | -17.1% | 31.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $189M |
| 1 | Cash | $67M |
| 2 | Total Liabilities | $87M |
| 3 | Total Debt | $54M |
| 4 | Total Equity | $102M |
| 5 | Debt to Equity Ratio | 0.53 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $4.98 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 5% FINVIZ Growth: 23% |
Nicks: 14 Finviz: 54 |
Nick's: 0.720 | 0.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $23.71 RevPS | TTM | $17.08 | 243.0% | $63.60 | 1177.1% |
| $22.00 RevPS | 2025 | $15.85 | 218.3% | $59.00 | 1084.7% |
| $23.05 RevPS | 2026 | $16.60 | 233.3% | $61.81 | 1141.2% |