Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$74.88 | $66.08B | 42.8 | 102.6 | 20.2% | 30.7% | 8.3 |
Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
---|---|---|---|---|---|---|---|
0 | 2020-12-31 | $958.0M | $7.0M | $0.00 | N/A | N/A | N/A |
1 | 2021-12-31 | $1.8B | $-3.7B | $-7.49 | 89.5% | -52771.4% | -180930.5% |
2 | 2022-12-31 | $1.4B | $-1.0B | $-1.17 | -25.2% | -72.1% | -84.4% |
3 | 2023-12-31 | $1.9B | $-541.0M | $-0.61 | 37.3% | -47.4% | -47.9% |
4 | 2024-12-31 | $3.0B | $1.4B | $1.60 | 58.2% | -360.8% | -362.3% |
5 | TTM 2025-03-31 | $3.3B | $1.6B | $1.75 | 10.5% | 12.7% | 9.4% |
6 | Average | 34.1% | -10647.8% | -36283.1% |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|---|
Revenue Growth (%) | 89.5% | -25.2% | 37.3% | 58.2% | 21.7% | 13.9% | 32.6% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
EPS Growth (%) | -52771.4% | -72.1% | -47.4% | -360.8% | -23.7% | 20.5% | -8875.8% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
Metric | Value | |
---|---|---|
0 | Total Assets | $27,517M |
1 | Cash | $4,416M |
2 | Total Liabilities | $19,564M |
3 | Total Debt | $9,098M |
4 | Total Equity | $7,953M |
5 | Debt to Equity Ratio | 1.14 |
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 | -25.2% | 15.5% | ||||
2023 | 37.3% | -21.9% | ||||
2024 | 58.2% | 9.8% |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$74.88 | 4.5% | Nicks Growth: 20% Nick's Expected Margin: 10% FINVIZ Growth: 5% |
Nicks: 42 Finviz: 10 |
Nick's: 4.221 | 20.3 | 42.8 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$1.75 EPS | TTM | $73.87 | -1.3% | $18.36 | -75.5% |
$1.22 EPS | 2025 | $51.50 | -31.2% | $12.80 | -82.9% |
$1.47 EPS | 2026 | $62.05 | -17.1% | $15.42 | -79.4% |