| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $769.88 | $691.15B | 62.4 | 34.0 | 24.6% | 17.5% | 46.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $24.5B | $6.2B | $6.47 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $28.3B | $5.6B | $5.85 | 15.4% | -9.9% | -9.6% |
| 2 | 2022-12-31 | $28.5B | $6.2B | $6.57 | 0.8% | 11.9% | 12.3% |
| 3 | 2023-12-31 | $34.1B | $5.2B | $5.82 | 19.6% | -16.1% | -11.4% |
| 4 | 2024-12-31 | $45.0B | $10.6B | $11.76 | 32.0% | 102.1% | 102.1% |
| 5 | TTM 2025-03-31 | $49.0B | $11.1B | $12.31 | 8.8% | 4.9% | 4.7% |
| 6 | Average | 15.3% | 18.6% | 19.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 15.4% | 0.8% | 19.6% | 32.0% | 33.0% | 20.9% | 20.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -9.9% | 11.9% | -16.1% | 102.1% | 86.1% | 40.2% | 35.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $89,389M |
| 1 | Cash | $3,093M |
| 2 | Total Liabilities | $73,542M |
| 3 | Total Debt | $38,516M |
| 4 | Total Equity | $15,765M |
| 5 | Debt to Equity Ratio | 2.44 |
| 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 | 0.8% | -9.3% | ||||
| 2023 | 19.6% | 6.8% | ||||
| 2024 | 32.0% | 18.9% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $769.88 | 4.5% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 41% |
Nicks: 6 Finviz: 231 |
Nick's: 0.000 | 14.1 | 62.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $12.31 EPS | TTM | $77.60 | -89.9% | $2,848.46 | 270.0% |
| $21.95 EPS | 2025 | $138.36 | -82.0% | $5,079.09 | 559.7% |
| $30.77 EPS | 2026 | $193.96 | -74.8% | $7,119.99 | 824.8% |