| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $179.67 | $62.28B | - | 208.9 | N/A | 40.0% | 43.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $431.1M | $-119.4M | $-0.40 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $656.4M | $-260.3M | $-0.83 | 52.3% | 118.1% | 107.5% |
| 2 | 2022-12-31 | $975.2M | $-193.4M | $-0.59 | 48.6% | -25.7% | -28.9% |
| 3 | 2023-12-31 | $1.3B | $-183.9M | $-0.55 | 33.0% | -4.9% | -6.8% |
| 4 | 2024-12-31 | $1.7B | $-78.8M | $-0.23 | 28.8% | -57.2% | -58.2% |
| 5 | TTM 2025-03-31 | $1.8B | $-81.7M | $-0.24 | 6.0% | 3.7% | 4.3% |
| 6 | Average | 33.7% | 6.8% | 3.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 52.3% | 48.6% | 33.0% | 28.8% | 25.2% | 26.3% | 35.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 | |
| EPS Growth (%) | 118.1% | -25.7% | -4.9% | -57.2% | -447.5% | 32.9% | -64.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $3,721M |
| 1 | Cash | $204M |
| 2 | Total Liabilities | $2,295M |
| 3 | Total Debt | $1,476M |
| 4 | Total Equity | $1,426M |
| 5 | Debt to Equity Ratio | 1.04 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2021 | ||||||
| 2022 | 48.6% | 58.1% | ||||
| 2023 | 33.0% | 32.0% | ||||
| 2024 | 28.8% | 23.4% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $179.67 | 4.5% | Nicks Growth: 20% Nick's Expected Margin: 20% FINVIZ Growth: 23% |
Nicks: 42 Finviz: 55 |
Nick's: 8.443 | 35.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.11 RevPS | TTM | $43.12 | -76.0% | $55.72 | -69.0% |
| $0.79 EPS | 2025 | $33.35 | -81.4% | $43.10 | -76.0% |
| $1.05 EPS | 2026 | $44.32 | -75.3% | $57.28 | -68.1% |