| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $7.94 | $298.63M | 72.2 | 34.5 | 26.4% | 17.7% | 11.3 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-01-31 | $40.8M | $4.1M | $0.05 | N/A | N/A | N/A |
| 1 | 2021-01-31 | $40.8M | $4.1M | $0.12 | 0.0% | 0.0% | 140.0% |
| 2 | 2022-01-31 | $47.1M | $-251.9K | $-0.01 | 15.5% | -106.2% | -108.3% |
| 3 | 2023-01-31 | $93.2M | $2.3M | $0.06 | 97.9% | -1014.6% | -700.0% |
| 4 | 2024-01-31 | $103.3M | $6.6M | $0.06 | 10.8% | 184.8% | 0.0% |
| 5 | 2025-01-31 | $123.3M | $3.7M | $0.10 | 19.4% | -43.4% | 66.7% |
| 6 | TTM 2025-04-30 | $93.5M | $3.2M | $0.11 | -24.2% | -14.9% | 10.0% |
| 7 | Average | 19.9% | -165.7% | -98.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 15.5% | 97.9% | 10.8% | 19.4% | 16.6% | 8.2% | 24.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | |
| EPS Growth (%) | 0.0% | -106.2% | -1014.6% | 184.8% | -43.4% | 62.2% | 37.5% | -125.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $53M |
| 1 | Cash | $12M |
| 2 | Total Liabilities | $26M |
| 3 | Total Debt | $13M |
| 4 | Total Equity | $26M |
| 5 | Debt to Equity Ratio | 0.48 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | inf% | inf% | ||||
| 2023 | 97.9% | 109.4% | ||||
| 2024 | 10.8% | -1.1% | ||||
| 2025 | 19.4% | 27.2% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $7.94 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 5% FINVIZ Growth: 17% |
Nicks: 17 Finviz: 32 |
Nick's: 0.853 | 2.3 | 72.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.11 EPS | TTM | $1.88 | -76.3% | $3.47 | -56.3% |
| $0.16 EPS | 2026 | $2.73 | -65.6% | $5.04 | -36.5% |
| $0.22 EPS | 2027 | $3.75 | -52.8% | $6.93 | -12.7% |