| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $18.93 | $82.55B | - | 19.5 | N/A | 11.2% | 0.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $77.9B | $20.9B | $4.98 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $79.0B | $19.9B | $4.89 | 1.5% | -4.9% | -1.8% |
| 2 | 2022-12-31 | $63.1B | $8.0B | $1.95 | -20.2% | -59.7% | -60.1% |
| 3 | 2023-12-31 | $54.2B | $1.7B | $0.40 | -14.0% | -78.9% | -79.5% |
| 4 | 2024-12-31 | $53.1B | $-18.8B | $0.40 | -2.1% | -1210.5% | 0.0% |
| 5 | TTM 2024-12-31 | $53.1B | $-18.8B | $-4.36 | 0.0% | 0.0% | -1190.0% |
| 6 | Average | -7.0% | -270.8% | -266.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 1.5% | -20.2% | -14.0% | -2.1% | 0.6% | 6.0% | -4.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | -4.9% | -59.7% | -78.9% | -1210.5% | -110.9% | 138.3% | -221.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $196,485M |
| 1 | Cash | $8,249M |
| 2 | Total Liabilities | $91,453M |
| 3 | Total Debt | $50,011M |
| 4 | Total Equity | $99,270M |
| 5 | Debt to Equity Ratio | 0.50 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $18.93 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 25% FINVIZ Growth: 15% |
Nicks: 11 Finviz: 29 |
Nick's: 2.686 | 1.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $12.18 RevPS | TTM | $32.71 | 72.8% | $87.54 | 362.4% |
| $0.47 EPS | 2025 | $5.05 | -73.3% | $13.51 | -28.6% |
| $1.12 EPS | 2026 | $12.03 | -36.5% | $32.20 | 70.1% |