| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $160.12 | $49.19B | 22.1 | 15.7 | 12.7% | 9.1% | 3.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $120.0B | $9.7B | $-15.28 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $120.0B | $9.7B | $15.34 | 0.0% | 0.0% | -200.4% |
| 2 | 2022-12-31 | $177.5B | $14.5B | $28.31 | 47.9% | 49.1% | 84.6% |
| 3 | 2023-12-31 | $148.4B | $9.7B | $23.73 | -16.4% | -33.3% | -16.2% |
| 4 | 2024-12-31 | $138.9B | $3.4B | $23.73 | -6.4% | -64.4% | 0.0% |
| 5 | TTM 2025-03-31 | $137.7B | $2.4B | $7.26 | -0.9% | -29.3% | -69.4% |
| 6 | Average | 4.8% | -15.6% | -40.3% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 47.9% | -16.4% | -6.4% | -10.3% | -1.6% | 2.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 0.0% | 49.1% | -33.3% | -64.4% | -37.4% | 62.1% | -4.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $81,633M |
| 1 | Cash | $3,812M |
| 2 | Total Liabilities | $58,568M |
| 3 | Total Debt | $32,137M |
| 4 | Total Equity | $16,396M |
| 5 | Debt to Equity Ratio | 1.96 |
| 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 | 47.9% | 36.6% | ||||
| 2023 | -16.4% | -14.9% | ||||
| 2024 | -6.4% | -1.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $160.12 | 4.5% | Nicks Growth: N/A Nick's Expected Margin: N/A FINVIZ Growth: 13% |
Nicks: 6 Finviz: 23 |
Nick's: 0.000 | 0.4 | 22.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.26 EPS | TTM | $45.76 | -71.4% | $166.89 | 4.2% |
| $7.02 EPS | 2025 | $44.25 | -72.4% | $161.37 | 0.8% |
| $11.38 EPS | 2026 | $71.73 | -55.2% | $261.60 | 63.4% |