| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $29.85 | $17.01B | 33.5 | 18.8 | 17.1% | 10.8% | 1.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $9.0B | $-3.1B | $-5.44 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $15.8B | $977.0M | $1.65 | 74.5% | -131.8% | -130.3% |
| 2 | 2022-12-31 | $23.8B | $539.0M | $0.91 | 50.8% | -44.8% | -44.8% |
| 3 | 2023-12-31 | $26.1B | $465.0M | $0.78 | 9.6% | -13.7% | -14.3% |
| 4 | 2024-12-31 | $27.5B | $465.0M | $0.78 | 5.3% | 0.0% | 0.0% |
| 5 | TTM 2025-03-31 | $27.6B | $546.0M | $0.89 | 0.4% | 17.4% | 14.1% |
| 6 | Average | 28.1% | -34.6% | -35.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 74.5% | 50.8% | 9.6% | 5.3% | 2.9% | 7.7% | 25.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | -131.8% | -44.8% | -13.7% | 0.0% | 47.1% | 106.7% | -6.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $33,212M |
| 1 | Cash | $8,134M |
| 2 | Total Liabilities | $23,847M |
| 3 | Total Debt | $7,995M |
| 4 | Total Equity | $9,365M |
| 5 | Debt to Equity Ratio | 0.85 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $29.85 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 2% FINVIZ Growth: 52% |
Nicks: 9 Finviz: 480 |
Nick's: 0.176 | 0.6 | 33.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.89 EPS | TTM | $7.82 | -73.8% | $426.81 | 1329.8% |
| $1.20 EPS | 2025 | $10.55 | -64.7% | $575.48 | 1827.9% |
| $2.48 EPS | 2026 | $21.80 | -27.0% | $1,189.32 | 3884.3% |