| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $8.55 | $68.89M | - | -0.8 | N/A | -21.7+24.0j% | 0.8 |
| 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 2025-03-31 | $182.5M | $-87.9M | $-11.08 | -3.8% | -5.8% | -6.7% |
| 6 | Average | -2.0% | 40.9% | 268.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 26.5% | 7.3% | -14.7% | -25.3% | -7.3% | 5.5% | -1.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | 75.4% | 123.4% | 50.4% | -38.8% | -15.3% | -16.9% | 29.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $147M |
| 1 | Cash | $39M |
| 2 | Total Liabilities | $64M |
| 3 | Total Debt | $44M |
| 4 | Total Equity | $83M |
| 5 | Debt to Equity Ratio | 0.53 |
| 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 | 7.3% | 28.5% | ||||
| 2023 | -14.7% | -10.9% | ||||
| 2024 | -25.3% | -27.5% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $8.55 | 4.5% | Nicks Growth: 8% Nick's Expected Margin: 5% FINVIZ Growth: 31% |
Nicks: 14 Finviz: 101 |
Nick's: 0.705 | 0.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $22.65 RevPS | TTM | $15.96 | 86.7% | $114.43 | 1238.4% |
| $21.84 RevPS | 2025 | $15.39 | 80.0% | $110.31 | 1190.2% |
| $23.05 RevPS | 2026 | $16.24 | 89.9% | $116.41 | 1261.5% |