| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $2.53 | $775.00M | - | -9.4 | N/A | -1.2+30.7j% | -1.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $13.0M | $0.0K | $-0.36 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $13.0M | $0.0K | $0.00 | 0.0% | N/A | -100.0% |
| 2 | 2021-12-31 | $22.2M | $-5.9M | $-0.09 | 70.2% | -inf% | -inf% |
| 3 | 2022-12-31 | $54.6M | $-27.6M | $-0.40 | 145.7% | 366.9% | 344.4% |
| 4 | 2023-12-31 | $161.0M | $-42.4M | $-0.40 | 194.9% | 53.9% | 0.0% |
| 5 | 2024-12-31 | $256.8M | $-44.3M | $-0.46 | 59.6% | 4.5% | 15.0% |
| 6 | TTM 2024-12-31 | $256.8M | $-44.3M | $-0.41 | 0.0% | 0.0% | -10.9% |
| 7 | Average | 78.4% | -inf% | -inf% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 70.2% | 145.7% | 194.9% | 59.6% | 36.3% | 40.3% | 78.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | -inf% | 366.9% | 53.9% | 4.5% | 141.8% | -25.7% | -inf% | ||
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $804M |
| 1 | Cash | $117M |
| 2 | Total Liabilities | $360M |
| 3 | Total Debt | $90M |
| 4 | Total Equity | $-256M |
| 5 | Debt to Equity Ratio | -0.35 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $2.53 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 10% FINVIZ Growth: 49% |
Nicks: 43 Finviz: 409 |
Nick's: 4.306 | 3.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.84 RevPS | TTM | $3.61 | 42.7% | $34.26 | 1254.2% |
| $1.14 RevPS | 2025 | $4.92 | 94.5% | $46.70 | 1745.8% |
| $1.60 RevPS | 2026 | $6.91 | 173.1% | $65.52 | 2489.7% |