| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $16.38 | $7.26B | 8.7 | 7.8 | 2.9% | 1.9% | 5.1 |
| 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 2024-12-31 | $9.5B | $910.3M | $1.82 | 0.0% | 0.0% | -12.9% |
| 6 | Average | 137.1% | 60.6% | 47.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -49.4% | 647.5% | 76.5% | 10.9% | 7.1% | 10.7% | 117.2% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 12.3% | -49.6% | -107.3% | 447.8% | 1.3% | 23.1% | 54.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $19,970M |
| 1 | Cash | $191M |
| 2 | Total Liabilities | $18,544M |
| 3 | Total Debt | $13,100M |
| 4 | Total Equity | $1,425M |
| 5 | Debt to Equity Ratio | 9.19 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $16.38 | 4.3% | Nicks Growth: 11% Nick's Expected Margin: 4% FINVIZ Growth: 18% |
Nicks: 19 Finviz: 36 |
Nick's: 0.767 | 0.8 | 8.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.82 EPS | TTM | $34.88 | 112.9% | $65.20 | 298.0% |
| $2.08 EPS | 2025 | $39.86 | 143.3% | $74.51 | 354.9% |
| $2.56 EPS | 2026 | $49.06 | 199.5% | $91.71 | 459.9% |