| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $24.28 | $32.90B | 15.7 | 14.1 | 9.1% | 8.0% | 3.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-11-30 | $5.6B | $-10.2B | $-13.20 | N/A | N/A | N/A |
| 1 | 2021-11-30 | $1.9B | $-9.5B | $-8.46 | -65.9% | -7.2% | -35.9% |
| 2 | 2022-11-30 | $12.2B | $-6.1B | $-5.16 | 537.8% | -35.9% | -39.0% |
| 3 | 2023-11-30 | $21.6B | $-74.0M | $-0.06 | 77.4% | -98.8% | -98.8% |
| 4 | 2024-11-30 | $25.0B | $1.9B | $1.50 | 15.9% | -2689.2% | -2600.0% |
| 5 | TTM 2025-02-28 | $25.4B | $2.1B | $1.55 | 1.6% | 7.1% | 3.3% |
| 6 | Average | 113.4% | -564.8% | -554.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -65.9% | 537.8% | 77.4% | 15.9% | 4.1% | 3.2% | 95.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | -7.2% | -35.9% | -98.8% | -2689.2% | 30.8% | 13.0% | -464.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $48,535M |
| 1 | Cash | $833M |
| 2 | Total Liabilities | $39,352M |
| 3 | Total Debt | $28,391M |
| 4 | Total Equity | $9,183M |
| 5 | Debt to Equity Ratio | 3.09 |
| 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 | 537.8% | 152.6% | ||||
| 2023 | 77.4% | 21.8% | ||||
| 2024 | 15.9% | 9.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $24.28 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 2% FINVIZ Growth: 21% |
Nicks: 17 Finviz: 45 |
Nick's: 0.341 | 1.3 | 15.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.55 EPS | TTM | $26.45 | 8.9% | $70.41 | 190.0% |
| $1.85 EPS | 2025 | $31.57 | 30.0% | $84.04 | 246.1% |
| $2.09 EPS | 2026 | $35.67 | 46.9% | $94.94 | 291.0% |