| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $186.76 | $373.40B | 28.2 | 20.4 | 14.9% | 11.4% | $7.12 3.8% | 2.0 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $94,471M | $-5,543M | $-2.96 | 2024-02-03 03:17:10 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $155,606M | $15,625M | $18.36 | 2026-02-27 21:56:25 | 64.7% | -381.9% | -720.3% |
| 2 | 2022-12-31 | $235,717M | $35,465M | $18.36 | 2026-02-27 21:56:25 | 51.5% | 127.0% | 0.0% |
| 3 | 2023-12-31 | $196,913M | $21,369M | $11.41 | 2026-02-27 21:56:25 | -16.5% | -39.7% | -37.9% |
| 4 | 2024-12-31 | $193,414M | $17,661M | $9.76 | 2026-02-27 21:56:25 | -1.8% | -17.4% | -14.5% |
| 5 | 2025-12-31 | $193,414M | $17,661M | $6.65 | 2026-02-27 21:56:25 | 0.0% | 0.0% | -31.9% |
| 6 | TTM 2025-12-31 | $138,645M | $9,529M | $6.63 | 2026-02-04 08:29:22 | -28.3% | -46.0% | -0.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 64.7% | 51.5% | -16.5% | -1.8% | 0.0% | -2.9% | 3.6% | 14.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -381.9% | 127.0% | -39.7% | -17.4% | 0.0% | -24.6% | 30.6% | -43.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Year | Revenue ($) | Cost of Revenue ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|
| 2021 | $155.6B | $93.2B | $4.0B | $17.0B |
| 2022 | $235.7B | $146.4B | $4.3B | $15.3B |
| 2023 | $196.9B | $121.5B | $4.1B | $15.0B |
| 2024 | $193.4B | $119.9B | $4.8B | $16.6B |
| TTM | $138.6B | $82.6B | $3.6B | $14.5B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|
| 2022 | 51.48 | 57.19 | 7.42 | -10.10 |
| 2023 | -16.46 | -17.01 | -3.97 | -2.00 |
| 2024 | -1.78 | -1.37 | 16.74 | 10.91 |
| TTM | -28.32 | -31.07 | -24.82 | -12.82 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $326,501M |
| 1 | Cash | $7,725M |
| 2 | Total Liabilities | $130,901M |
| 3 | Total Debt | $41,544M |
| 4 | Total Equity | $189,843M |
| 5 | Debt to Equity Ratio | 0.22 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $186.76 | 4.0% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 14% |
Nicks: 8 Finviz: 26 |
Nick's: 0.820 | 2.7 | 28.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.63 EPS | TTM | $54.38 | -70.9% | $170.38 | -8.8% |
| $6.66 EPS | 2026 | $54.63 | -70.7% | $171.15 | -8.4% |
| $8.70 EPS | 2027 | $71.36 | -61.8% | $223.57 | 19.7% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 11.72% | 8.63% | 11.58% | 7.66% | 1.31% | 1.91% | 14.77% | 11.25% | 93.8% | 80.1% |
| 3 Years | 11.72% | 8.63% | 11.58% | 7.66% | 1.31% | 1.91% | 14.77% | 11.25% | 93.8% | 80.1% |
| 5 Years | 11.72% | 8.63% | 11.58% | 7.66% | 1.31% | 1.91% | 14.77% | 11.25% | 93.8% | 80.1% |
| 10 Years | 11.72% | 8.63% | 11.58% | 7.66% | 1.31% | 1.91% | 14.77% | 11.25% | 93.8% | 80.1% |