| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $50.95 | $33.27B | 9.0 | 7.3 | 3.5% | 1.4% | 2.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $17.1B | $-12.4B | $-19.49 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $29.9B | $280.0M | $0.44 | 74.9% | -102.3% | -102.3% |
| 2 | 2022-12-31 | $50.6B | $1.3B | $2.07 | 69.2% | 370.7% | 370.5% |
| 3 | 2023-12-31 | $58.0B | $4.6B | $7.21 | 14.8% | 249.7% | 248.3% |
| 4 | 2024-12-31 | $61.6B | $3.5B | $5.39 | 6.2% | -25.0% | -25.2% |
| 5 | TTM 2025-03-31 | $61.9B | $3.7B | $5.64 | 0.5% | 5.9% | 4.6% |
| 6 | Average | 33.1% | 99.8% | 99.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 74.9% | 69.2% | 14.8% | 6.2% | -1.2% | 6.1% | 28.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | -102.3% | 370.7% | 249.7% | -25.0% | -4.4% | 31.6% | 86.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $77,342M |
| 1 | Cash | $3,711M |
| 2 | Total Liabilities | $61,895M |
| 3 | Total Debt | $22,280M |
| 4 | Total Equity | $15,447M |
| 5 | Debt to Equity Ratio | 1.44 |
| 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 | 69.2% | 42.5% | ||||
| 2023 | 14.8% | 7.9% | ||||
| 2024 | 6.2% | 6.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $50.95 | 4.5% | Nicks Growth: 3% Nick's Expected Margin: 8% FINVIZ Growth: 8% |
Nicks: 9 Finviz: 14 |
Nick's: 0.687 | 0.5 | 9.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.64 EPS | TTM | $48.44 | -4.9% | $78.72 | 54.5% |
| $5.06 EPS | 2025 | $43.46 | -14.7% | $70.62 | 38.6% |
| $6.66 EPS | 2026 | $57.20 | 12.3% | $92.95 | 82.4% |