| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $17.14 | $696.80M | 142.8 | 57.1 | 34.4% | 23.0% | - | 14.0 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-01-31 | $41M | $4M | $0.05 | 2024-05-25 13:11:34 | N/A | N/A | N/A |
| 1 | 2021-01-31 | $41M | $4M | $0.12 | 2024-04-27 14:48:59 | 0.0% | 0.0% | 140.0% |
| 2 | 2022-01-31 | $47M | $-0M | $-0.01 | 2026-02-27 22:01:29 | 15.5% | -106.2% | -108.3% |
| 3 | 2023-01-31 | $93M | $2M | $0.06 | 2026-02-27 22:01:29 | 97.9% | -1014.6% | -700.0% |
| 4 | 2024-01-31 | $103M | $7M | $0.18 | 2026-02-27 22:01:29 | 10.8% | 184.8% | 200.0% |
| 5 | 2025-01-31 | $123M | $4M | $0.10 | 2026-02-27 22:01:29 | 19.4% | -43.4% | -44.4% |
| 6 | TTM 2025-10-31 | $151M | $5M | $0.12 | 2026-02-05 08:32:54 | 22.7% | 25.4% | 20.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 15.5% | 97.9% | 10.8% | 19.4% | 39.9% | 29.2% | 30.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| EPS Growth (%) | 0.0% | -106.2% | -1014.6% | 184.8% | -43.4% | 42.4% | 107.7% | -118.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|
| 2022 | $47.1M | $34.2M | $120.7K | $11.7M | $11.7M | $1.0M |
| 2023 | $93.2M | $72.0M | $135.0K | $16.5M | $16.5M | $1.8M |
| 2024 | $103.3M | $70.5M | $414.0K | $21.0M | $21.0M | $2.5M |
| 2025 | $123.3M | $91.2M | $455.0K | $0.0 | $25.2M | $1.6M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|
| 2023 | 97.92 | 110.45 | 11.85 | 41.30 | 41.28 | 73.78 |
| 2024 | 10.83 | -2.12 | 206.67 | 27.75 | 27.76 | 40.24 |
| 2025 | 19.41 | 29.46 | 9.90 | -100.00 | 19.84 | -37.27 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $84M |
| 1 | Cash | $18M |
| 2 | Total Liabilities | $34M |
| 3 | Total Debt | $16M |
| 4 | Total Equity | $50M |
| 5 | Debt to Equity Ratio | 0.32 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $17.14 | 4.0% | Nicks Growth: 10% Nick's Expected Margin: 5% FINVIZ Growth: 71% |
Nicks: 18 Finviz: 1691 |
Nick's: 0.899 | 4.6 | 142.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.12 EPS | TTM | $2.16 | -87.4% | $202.92 | 1083.9% |
| $0.13 EPS | 2026 | $2.34 | -86.4% | $219.83 | 1182.6% |
| $0.27 EPS | 2027 | $4.85 | -71.7% | $456.58 | 2563.8% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 29.44% | 19.99% | 29.41% | 20.29% | 2.19% | 1.42% | 34.39% | 22.98% | 98.9% | 98.3% |
| 3 Years | 29.44% | 19.99% | 29.41% | 20.29% | 2.19% | 1.42% | 34.39% | 22.98% | 98.9% | 98.3% |
| 5 Years | 29.44% | 19.99% | 29.41% | 20.29% | 2.19% | 1.42% | 34.39% | 22.98% | 98.9% | 98.3% |
| 10 Years | 29.44% | 19.99% | 29.41% | 20.29% | 2.19% | 1.42% | 34.39% | 22.98% | 98.9% | 98.3% |