| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $0.75 | $348.18M | - | -2.2 | N/A | - | - | - |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $407M | $-53M | $-0.29 | 2024-05-25 13:10:31 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $407M | $-53M | $-0.85 | 2024-03-02 14:54:42 | 0.0% | 0.0% | 193.1% |
| 2 | 2021-12-31 | $465M | $-182M | $-2.88 | 2026-04-10 08:30:48 | 14.2% | 245.2% | 238.8% |
| 3 | 2022-12-31 | $419M | $-366M | $-5.75 | 2026-04-15 21:51:18 | -9.8% | 101.1% | 99.7% |
| 4 | 2023-12-31 | $343M | $-338M | $-5.26 | 2026-04-15 21:51:18 | -18.0% | -7.6% | -8.5% |
| 5 | 2024-12-31 | $326M | $-160M | $-2.43 | 2026-04-15 21:51:18 | -4.9% | -52.6% | -53.8% |
| 6 | 2025-12-31 | $275M | $178M | $1.15 | 2026-04-15 21:51:18 | -15.6% | -211.1% | -147.3% |
| 7 | TTM 2025-12-31 | $275M | $178M | $-1.83 | 2026-04-02 08:46:48 | 0.0% | 0.0% | -259.1% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 14.2% | -9.8% | -18.0% | -4.9% | -15.6% | -8.4% | 0.2% | -5.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| EPS Growth (%) | 0.0% | 245.2% | 101.1% | -7.6% | -52.6% | -211.1% | -193.7% | -5.6% | -15.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $418.9M | $410.1M | $62.3M | $239.5M | $32.6M |
| 2023 | $343.4M | $377.9M | $39.5M | $203.7M | $48.1M |
| 2024 | $326.5M | $261.6M | $28.1M | $169.7M | $23.1M |
| 2025 | $275.5M | $235.1M | $23.2M | $217.8M | $32.8M |
| TTM | $275.5M | $235.1M | $23.2M | $217.8M | $32.8M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | -18.04 | -7.84 | -36.51 | -14.95 | 47.61 |
| 2024 | -4.93 | -30.77 | -28.79 | -16.71 | -51.93 |
| 2025 | -15.61 | -10.15 | -17.46 | 28.34 | 41.75 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $600M |
| 1 | Cash | $117M |
| 2 | Total Liabilities | $1,384M |
| 3 | Total Debt | $1,326M |
| 4 | Total Equity | $-784M |
| 5 | Debt to Equity Ratio | -1.69 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $0.75 | 4.3% | Nicks Growth: -2% Nick's Expected Margin: 3% FINVIZ Growth: 43% |
Nicks: 5 Finviz: 258 |
Nick's: 0.157 | 1.3 | - |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.59 Revenue | TTM | $0.09 | -87.6% | $4.60 | 512.9% |
| $0.54 Revenue | 2026 | $0.09 | -88.6% | $4.22 | 461.2% |
| $0.55 Revenue | 2027 | $0.09 | -88.6% | $4.22 | 462.5% |