| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $33.61 | $16.80B | - | 59.0 | N/A | 23.7% | 16.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $614.5M | $-1.2B | $-4.03 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $1.3B | $-1.5B | $-3.78 | 110.9% | 23.7% | -6.2% |
| 2 | 2022-12-31 | $2.2B | $-1.4B | $-3.16 | 72.9% | -9.5% | -16.4% |
| 3 | 2023-12-31 | $3.7B | $-802.1M | $-1.73 | 63.6% | -41.8% | -45.3% |
| 4 | 2024-12-31 | $4.8B | $-507.3M | $-1.05 | 30.1% | -36.8% | -39.3% |
| 5 | TTM 2024-12-31 | $4.8B | $-507.3M | $-1.05 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 55.5% | -12.9% | -21.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 110.9% | 72.9% | 63.6% | 30.1% | 34.9% | 15.4% | 54.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 23.7% | -9.5% | -41.8% | -36.8% | -221.2% | 59.3% | -37.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $4,284M |
| 1 | Cash | $788M |
| 2 | Total Liabilities | $3,273M |
| 3 | Total Debt | $1,335M |
| 4 | Total Equity | $1,011M |
| 5 | Debt to Equity Ratio | 1.32 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $33.61 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 10% FINVIZ Growth: N/A |
Nicks: 43 Finviz: 6 |
Nick's: 4.306 | 3.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price |
|---|---|---|---|
| $9.54 RevPS | TTM | $41.06 | 22.2% |
| $1.23 EPS | 2025 | $52.97 | 57.6% |
| $1.96 EPS | 2026 | $84.40 | 151.1% |