| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $3.32 | $253.89M | - | -2.2 | N/A | -13.9+26.5j% | -0.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $406.8M | $-52.8M | $-0.29 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $406.8M | $-52.8M | $-0.85 | 0.0% | 0.0% | 193.1% |
| 2 | 2021-12-31 | $464.7M | $-182.1M | $-2.88 | 14.2% | 245.2% | 238.8% |
| 3 | 2022-12-31 | $418.9M | $-366.1M | $-5.75 | -9.8% | 101.1% | 99.7% |
| 4 | 2023-12-31 | $343.4M | $-338.1M | $-5.75 | -18.0% | -7.6% | 0.0% |
| 5 | 2024-12-31 | $326.5M | $-160.3M | $-5.26 | -4.9% | -52.6% | -8.5% |
| 6 | TTM 2025-03-31 | $319.6M | $-158.8M | $-2.28 | -2.1% | -0.9% | -56.7% |
| 7 | Average | -3.4% | 47.5% | 77.7% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 14.2% | -9.8% | -18.0% | -4.9% | -7.0% | 2.3% | -3.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 0.0% | 245.2% | 101.1% | -7.6% | -52.6% | -17.5% | -26.0% | 34.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $644M |
| 1 | Cash | $102M |
| 2 | Total Liabilities | $1,293M |
| 3 | Total Debt | $1,221M |
| 4 | Total Equity | $-650M |
| 5 | Debt to Equity Ratio | -1.88 |
| 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 | -9.8% | 27.4% | ||||
| 2023 | -18.0% | -3.8% | ||||
| 2024 | -4.9% | -33.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $3.32 | 4.5% | Nicks Growth: -2% Nick's Expected Margin: 3% FINVIZ Growth: 36% |
Nicks: 5 Finviz: 153 |
Nick's: 0.153 | 0.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.18 RevPS | TTM | $0.64 | -80.7% | $19.22 | 478.9% |
| $3.97 RevPS | 2025 | $0.61 | -81.6% | $18.26 | 450.0% |
| $4.06 RevPS | 2026 | $0.62 | -81.3% | $18.68 | 462.7% |