| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $24.71 | $9.56B | - | -2.8 | N/A | -11.9+27.2j% | 0.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $274.0M | $-747.0M | $-1.96 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $17.7B | $12.2B | $30.31 | 6373.0% | -1733.5% | -1646.4% |
| 2 | 2022-12-31 | $18.9B | $8.4B | $21.26 | 6.4% | -31.5% | -29.9% |
| 3 | 2023-12-31 | $6.8B | $-4.7B | $-12.33 | -64.2% | -156.4% | -158.0% |
| 4 | 2024-12-31 | $3.2B | $-3.6B | $-9.28 | -52.6% | -24.5% | -24.7% |
| 5 | TTM 2024-12-31 | $3.2B | $-3.6B | $-9.28 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 1252.5% | -389.2% | -371.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 6373.0% | 6.4% | -64.2% | -52.6% | -32.5% | 37.5% | 1044.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | -1733.5% | -31.5% | -156.4% | -24.5% | 10.1% | -28.9% | -327.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $14,142M |
| 1 | Cash | $1,927M |
| 2 | Total Liabilities | $3,241M |
| 3 | Total Debt | $747M |
| 4 | Total Equity | $10,901M |
| 5 | Debt to Equity Ratio | 0.07 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $24.71 | 4.3% | Nicks Growth: 8% Nick's Expected Margin: 10% FINVIZ Growth: 13% |
Nicks: 14 Finviz: 24 |
Nick's: 1.441 | 3.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $8.27 RevPS | TTM | $11.92 | -51.8% | $19.79 | -19.9% |
| $5.59 RevPS | 2025 | $8.05 | -67.4% | $13.36 | -45.9% |
| $7.68 RevPS | 2026 | $11.07 | -55.2% | $18.37 | -25.7% |