| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $18.40 | $8.22B | 10.5 | 8.8 | 4.8% | 3.1% | 5.8 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $1.3B | $-4.0B | $-15.75 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $648.0M | $-4.5B | $-12.33 | -49.4% | 12.3% | -21.7% |
| 2 | 2022-12-31 | $4.8B | $-2.3B | $-5.41 | 647.5% | -49.6% | -56.1% |
| 3 | 2023-12-31 | $8.5B | $166.2M | $0.39 | 76.5% | -107.3% | -107.2% |
| 4 | 2024-12-31 | $9.5B | $910.3M | $2.09 | 10.9% | 447.8% | 435.9% |
| 5 | TTM 2025-03-31 | $9.4B | $852.6M | $1.76 | -0.7% | -6.3% | -15.8% |
| 6 | Average | 137.0% | 59.4% | 47.0% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -49.4% | 647.5% | 76.5% | 10.9% | 6.2% | 8.9% | 116.8% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 12.3% | -49.6% | -107.3% | 447.8% | 0.6% | 18.5% | 53.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $21,354M |
| 1 | Cash | $184M |
| 2 | Total Liabilities | $19,938M |
| 3 | Total Debt | $13,994M |
| 4 | Total Equity | $1,417M |
| 5 | Debt to Equity Ratio | 9.88 |
| 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 | 647.5% | 165.4% | ||||
| 2023 | 76.5% | 28.2% | ||||
| 2024 | 10.9% | 4.0% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $18.40 | 4.4% | Nicks Growth: 11% Nick's Expected Margin: 4% FINVIZ Growth: 17% |
Nicks: 19 Finviz: 33 |
Nick's: 0.760 | 0.9 | 10.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.76 EPS | TTM | $33.46 | 81.8% | $57.64 | 213.3% |
| $2.05 EPS | 2025 | $38.97 | 111.8% | $67.13 | 264.8% |
| $2.43 EPS | 2026 | $46.20 | 151.1% | $79.58 | 332.5% |