| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $333.35 | $375.19B | 31.7 | 8.3 | 16.4% | 2.3% | $0.46 0.1% | 6.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-08-31 | $21.4B | $2.7B | $2.42 | N/A | N/A | N/A |
| 1 | 2021-08-31 | $27.7B | $5.9B | $5.23 | 29.3% | 118.1% | 116.1% |
| 2 | 2022-08-31 | $30.8B | $8.7B | $7.81 | 11.0% | 48.2% | 49.3% |
| 3 | 2023-08-31 | $15.5B | $-5.8B | $-5.34 | -49.5% | -167.1% | -168.4% |
| 4 | 2024-08-31 | $25.1B | $778.0M | $0.70 | 61.6% | -113.3% | -113.1% |
| 5 | Average | 13.1% | -28.5% | -29.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 29.3% | 11.0% | -49.5% | 61.6% | 181.8% | 22.6% | 42.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 118.1% | 48.2% | -167.1% | -113.3% | 4436.8% | 26.2% | 724.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|
| 2022 | $30.8B | $9.7B | $3.1B | $1.1B | $7.1B |
| 2023 | $15.5B | $9.2B | $3.1B | $920.0M | $7.8B |
| 2024 | $25.1B | $11.7B | $3.4B | $1.1B | $7.8B |
| 2025 | $37.4B | $14.2B | $3.8B | $1.2B | $8.4B |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|
| 2023 | -49.48 | -5.58 | -0.06 | -13.70 | 8.99 |
| 2024 | 61.59 | 27.37 | 10.15 | 22.72 | 0.31 |
| 2025 | 48.85 | 20.78 | 10.73 | 6.73 | 7.35 |



| Year | D R A M Products Rev | N A N D Products Rev | Other Product Sales Rev | Total Rev |
|---|---|---|---|---|
| 2023 | 11B | 4.21B | 0.36B | 15.5B |
| 2024 | 17.6B | 7.23B | 0.28B | 25.1B |
| 2025 | 28.6B | 8.50B | 0.30B | 37.4B |
| TTM | 63.4B | 20.7B | 0.73B | 84.8B |
| % of Total (TTM) | 74.7% | 24.4% | 0.9% | 100% |





| Year | M C B U Rev | M C B U OI | C M B U Rev | C M B U OI | C D B U Rev | C D B U OI | A E B U Rev | A E B U OI | All Other Segments Rev | All Other Segments OI | Total Rev | Total OI |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 7.39B | -3.19B | 1.87B | -0.77B | 2.12B | -0.56B | 4.14B | 0.68B | 0.01B | 0.01B | 15.5B | -3.83B |
| 2024 | 11.7B | -0.00B | 3.79B | 0.24B | 4.98B | 0.26B | 4.63B | 0.43B | 0.04B | 0.02B | 25.1B | 0.95B |
| 2025 | 11.9B | 1.98B | 13.5B | 6.13B | 7.23B | 2.18B | 4.75B | 0.56B | 0.01B | -0.00B | 37.4B | 10.8B |
| TTM | 30.4B | 4.38B | 25.2B | 10.3B | 16.9B | 4.20B | 12.3B | 1.69B | 0.06B | 0.02B | 84.8B | 20.6B |
| % of Total (TTM) | 35.8% | — | 29.8% | — | 19.9% | — | 14.5% | — | 0.1% | — | 100% | — |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $78,397M |
| 1 | Cash | $10,163M |
| 2 | Total Liabilities | $27,649M |
| 3 | Total Debt | $16,141M |
| 4 | Total Equity | $50,748M |
| 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 |
|---|---|---|---|---|---|---|
| $333.35 | 4.1% | Nicks Growth: 12% Nick's Expected Margin: 20% FINVIZ Growth: 70% |
Nicks: 21 Finviz: 1574 |
Nick's: 4.262 | 8.9 | 31.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $10.52 EPS | TTM | $224.19 | -32.7% | $16554.22 | 4866.0% |
| $31.36 EPS | 2026 | $668.31 | 100.5% | $49347.93 | 14703.6% |
| $39.58 EPS | 2027 | $843.49 | 153.0% | $62282.88 | 18583.9% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 13.86% | 5.68% | 13.60% | 4.22% | 1.78% | 3.06% | 16.56% | 2.45% | 94.0% | 10.7% |
| 3 Years | 13.86% | 5.68% | 13.60% | 4.22% | 1.78% | 3.06% | 16.56% | 2.45% | 94.0% | 10.7% |
| 5 Years | 13.86% | 5.68% | 13.60% | 4.22% | 1.78% | 3.06% | 16.56% | 2.45% | 94.0% | 10.7% |
| 10 Years | 13.86% | 5.68% | 13.60% | 4.22% | 1.78% | 3.06% | 16.56% | 2.45% | 94.0% | 10.7% |