| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $5.42 | $5.17B | - | -107.3 | N/A | - | - | 5.2 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2021-12-31 | $8,021M | $-662M | $-1.12 | 2026-02-27 22:03:31 | N/A | N/A | N/A |
| 1 | 2022-12-31 | $15,567M | $-1,353M | $-2.16 | 2026-02-27 22:03:31 | 94.1% | 104.4% | 92.9% |
| 2 | 2023-12-31 | $6,946M | $-275M | $-0.42 | 2026-02-27 22:03:31 | -55.4% | -79.7% | -80.6% |
| 3 | 2024-12-31 | $5,153M | $-392M | $-0.56 | 2026-02-27 22:03:31 | -25.8% | 42.5% | 33.3% |
| 4 | TTM 2025-09-30 | $4,719M | $-317M | $-0.44 | 2026-02-05 08:33:10 | -8.4% | -19.1% | -21.4% |
| 2021 | 2022 | 2023 | 2024 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 94.1% | -55.4% | -25.8% | -16.4% | 72.9% | 13.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 2 | 2 | |
| EPS Growth (%) | 104.4% | -79.7% | 42.5% | -63.5% | -113.3% | -21.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 3 | 3 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $8.0B | $7.2B | $134.0M | $544.0M | $620.0M | $1.2B | $55.0M |
| 2022 | $15.6B | $14.8B | $169.0M | $1.0B | $346.0M | $1.4B | $90.0M |
| 2023 | $6.9B | $6.4B | $167.0M | $486.0M | $206.0M | $692.0M | $72.0M |
| 2024 | $5.2B | $4.7B | $141.0M | $413.0M | $182.0M | $595.0M | $53.0M |
| TTM | $4.7B | $4.3B | $94.0M | $338.0M | $150.0M | $488.0M | $47.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 94.08 | 104.67 | 26.12 | 84.93 | -44.19 | 16.15 | 63.64 |
| 2023 | -55.38 | -56.87 | -1.18 | -51.69 | -40.46 | -48.82 | -20.00 |
| 2024 | -25.81 | -26.93 | -15.57 | -15.02 | -11.65 | -14.02 | -26.39 |
| TTM | -8.42 | -7.99 | -33.33 | -18.16 | -17.58 | -17.98 | -11.32 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $2,700M |
| 1 | Cash | $962M |
| 2 | Total Liabilities | $1,889M |
| 3 | Total Debt | $1,787M |
| 4 | Total Equity | $811M |
| 5 | Debt to Equity Ratio | 2.20 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $5.42 | 4.0% | FINVIZ Growth: 58% | Nicks: 7 Finviz: 746 |
Nick's: 0.000 | 1.1 | - |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.95 Revenue | TTM | $0.00 | -100.0% | - | - |
| $4.52 Revenue | 2026 | $0.00 | -100.0% | - | - |
| $0.02 EPS | 2027 | $0.13 | -97.5% | $14.92 | 175.2% |