| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $26.73 | $31.64B | 12.2 | 8.7 | 6.5% | 3.1% | 0.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $26.2B | $356.0M | $0.29 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $26.0B | $1.0B | $0.83 | -0.5% | 184.3% | 186.2% |
| 2 | 2022-12-31 | $26.5B | $2.4B | $1.93 | 1.7% | 133.5% | 132.5% |
| 3 | 2023-12-31 | $26.6B | $2.9B | $2.33 | 0.6% | 20.8% | 20.7% |
| 4 | 2024-12-31 | $25.8B | $2.7B | $2.27 | -3.0% | -3.9% | -2.6% |
| 5 | TTM 2025-03-31 | $25.4B | $2.7B | $2.19 | -1.6% | -3.2% | -3.5% |
| 6 | Average | -0.6% | 66.3% | 66.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -0.5% | 1.7% | 0.6% | -3.0% | -3.4% | 0.6% | -0.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 184.3% | 133.5% | 20.8% | -3.9% | 10.8% | 3.1% | 58.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $90,274M |
| 1 | Cash | $2,113M |
| 2 | Total Liabilities | $40,669M |
| 3 | Total Debt | $21,603M |
| 4 | Total Equity | $49,460M |
| 5 | Debt to Equity Ratio | 0.44 |
| 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 | 1.7% | 5.8% | ||||
| 2023 | 0.6% | -3.5% | ||||
| 2024 | -3.0% | -4.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $26.73 | 4.5% | Nicks Growth: 3% Nick's Expected Margin: 10% FINVIZ Growth: -3% |
Nicks: 9 Finviz: 5 |
Nick's: 0.859 | 1.2 | 12.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.19 EPS | TTM | $18.81 | -29.6% | $10.11 | -62.2% |
| $2.57 EPS | 2025 | $22.07 | -17.4% | $11.86 | -55.6% |
| $2.65 EPS | 2026 | $22.76 | -14.9% | $12.23 | -54.2% |