| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $37.24 | $9.60B | 82.8 | 38.0 | 27.8% | 18.6% | 21.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $130.7M | $8.5M | $0.04 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $314.3M | $3.9M | $0.02 | 140.4% | -53.8% | -50.0% |
| 2 | 2022-12-31 | $653.6M | $-187.3M | $-0.88 | 108.0% | -4857.0% | -4500.0% |
| 3 | 2023-12-31 | $1.3B | $226.8M | $0.79 | 101.7% | -221.1% | -189.8% |
| 4 | 2024-12-31 | $1.4B | $145.1M | $0.46 | 2.9% | -36.0% | -41.8% |
| 5 | TTM 2024-12-31 | $1.4B | $145.1M | $0.45 | 0.0% | 0.0% | -2.2% |
| 6 | Average | 70.6% | -1033.6% | -956.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 140.4% | 108.0% | 101.7% | 2.9% | 54.9% | 19.5% | 71.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | -53.8% | -4857.0% | -221.1% | -36.0% | 86.5% | 12.4% | -844.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $1,767M |
| 1 | Cash | $890M |
| 2 | Total Liabilities | $542M |
| 3 | Total Debt | $20M |
| 4 | Total Equity | $1,224M |
| 5 | Debt to Equity Ratio | 0.02 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $37.24 | 4.3% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 45% |
Nicks: 28 Finviz: 300 |
Nick's: 2.769 | 7.1 | 82.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.45 EPS | TTM | $12.46 | -66.5% | $135.18 | 263.0% |
| $1.05 EPS | 2025 | $29.07 | -21.9% | $315.41 | 747.0% |
| $1.18 EPS | 2026 | $32.67 | -12.3% | $354.46 | 851.8% |