| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $184.91 | $368.32B | 27.8 | 16.8 | 15.1% | 9.6% | $7.12 3.9% | 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 | 2026-03-03 08:32:37 | 64.7% | -381.9% | -720.3% |
| 2 | 2022-12-31 | $235,717M | $35,465M | $18.36 | 2026-04-15 21:52:25 | 51.5% | 127.0% | 0.0% |
| 3 | 2023-12-31 | $196,913M | $21,369M | $11.41 | 2026-04-15 21:52:25 | -16.5% | -39.7% | -37.9% |
| 4 | 2024-12-31 | $193,414M | $17,661M | $9.76 | 2026-04-15 21:52:25 | -1.8% | -17.4% | -14.5% |
| 5 | 2025-12-31 | $184,432M | $12,299M | $6.65 | 2026-04-15 21:52:25 | -4.6% | -30.4% | -31.9% |
| 6 | TTM 2025-12-31 | $184,432M | $12,299M | $6.64 | 2026-02-04 08:29:22 | 0.0% | 0.0% | -0.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 64.7% | 51.5% | -16.5% | -1.8% | -4.6% | 14.9% | -2.0% | 15.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -381.9% | 127.0% | -39.7% | -17.4% | -30.4% | 75.2% | -1.5% | -38.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Year | Revenue ($) | 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 | $118.8B | $4.1B | $17.8B |
| 2024 | $193.4B | $118.8B | $4.8B | $17.7B |
| 2025 | $184.4B | $107.9B | $5.1B | $20.5B |
| TTM | $184.4B | $107.9B | $5.1B | $20.5B |
| 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 | -18.90 | -3.97 | 16.13 |
| 2024 | -1.78 | 0.01 | 16.74 | -0.29 |
| 2025 | -4.64 | -9.17 | 6.04 | 15.50 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 |
| 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 |
|---|---|---|---|---|---|---|
| $184.91 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: 18% |
Nicks: 8 Finviz: 35 |
Nick's: 0.794 | 2.0 | 27.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $6.64 EPS | TTM | $52.71 | -71.5% | $231.82 | 25.4% |
| $10.82 EPS | 2026 | $85.90 | -53.5% | $377.76 | 104.3% |
| $10.66 EPS | 2027 | $84.63 | -54.2% | $372.17 | 101.3% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 12.36% | 9.09% | 11.76% | 7.77% | 1.90% | 2.07% | 15.17% | 9.68% | 87.1% | 63.2% |
| 3 Years | 12.36% | 9.09% | 11.76% | 7.77% | 1.90% | 2.07% | 15.17% | 9.68% | 87.1% | 63.2% |
| 5 Years | 12.36% | 9.09% | 11.76% | 7.77% | 1.90% | 2.07% | 15.17% | 9.68% | 87.1% | 63.2% |
| 10 Years | 12.36% | 9.09% | 11.76% | 7.77% | 1.90% | 2.07% | 15.17% | 9.68% | 87.1% | 63.2% |