| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $251.27 | $64.00B | 47.2 | 70.4 | 21.3% | 26.1% | 6.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1.3B | $322.3M | $0.58 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $7.8B | $3.6B | $17.47 | 513.7% | 1024.4% | 2901.4% |
| 2 | 2022-12-31 | $3.2B | $-2.6B | $-11.81 | -59.3% | -172.4% | -167.6% |
| 3 | 2023-12-31 | $3.1B | $94.9M | $0.40 | -2.7% | -103.6% | -103.4% |
| 4 | 2024-12-31 | $6.6B | $2.6B | $10.42 | 111.2% | 2618.5% | 2505.0% |
| 5 | TTM 2025-03-31 | $7.0B | $1.5B | $5.32 | 6.0% | -43.1% | -48.9% |
| 6 | Average | 113.8% | 664.8% | 1017.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 513.7% | -59.3% | -2.7% | 111.2% | 4.5% | 7.9% | 95.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 1024.4% | -172.4% | -103.6% | 2618.5% | -76.2% | 161.4% | 575.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $21,731M |
| 1 | Cash | $8,051M |
| 2 | Total Liabilities | $11,263M |
| 3 | Total Debt | $4,322M |
| 4 | Total Equity | $10,468M |
| 5 | Debt to Equity Ratio | 0.41 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | -59.3% | -63.8% | ||||
| 2023 | -2.7% | 80.3% | ||||
| 2024 | 111.2% | 46.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $251.27 | 4.5% | Nicks Growth: 8% Nick's Expected Margin: 10% FINVIZ Growth: -4% |
Nicks: 14 Finviz: 4 |
Nick's: 1.409 | 9.6 | 47.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.32 EPS | TTM | $74.97 | -70.2% | $21.11 | -91.6% |
| $2.41 EPS | 2025 | $33.96 | -86.5% | $9.56 | -96.2% |
| $6.30 EPS | 2026 | $88.78 | -64.7% | $25.00 | -90.1% |