| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $2.76 | $210.81M | - | -1.8 | N/A | -15.6+26.0j% | -0.3 |
| 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 2024-12-31 | $326.5M | $-160.3M | $-2.43 | 0.0% | 0.0% | -53.8% |
| 7 | Average | -3.1% | 47.7% | 78.2% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 14.2% | -9.8% | -18.0% | -4.9% | 0.7% | 2.1% | -2.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 0.0% | 245.2% | 101.1% | -7.6% | -52.6% | -24.7% | -36.1% | 32.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $678M |
| 1 | Cash | $132M |
| 2 | Total Liabilities | $1,279M |
| 3 | Total Debt | $1,222M |
| 4 | Total Equity | $-601M |
| 5 | Debt to Equity Ratio | -2.03 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $2.76 | 4.3% | Nicks Growth: -2% Nick's Expected Margin: 3% FINVIZ Growth: 38% |
Nicks: 5 Finviz: 181 |
Nick's: 0.157 | 0.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.27 RevPS | TTM | $0.67 | -75.7% | $23.23 | 741.7% |
| $4.30 RevPS | 2025 | $0.68 | -75.4% | $23.40 | 747.8% |
| $4.40 RevPS | 2026 | $0.69 | -75.0% | $23.89 | 765.6% |