| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $14.34 | $2.19B | - | 18.4 | N/A | 10.6% | 0.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $3.6B | $-669.5M | $-5.00 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $5.9B | $420.8M | $2.64 | 65.0% | -162.9% | -152.8% |
| 2 | 2022-12-31 | $6.4B | $222.1M | $1.37 | 8.4% | -47.2% | -48.1% |
| 3 | 2023-12-31 | $6.4B | $-490.0M | $-3.22 | -0.6% | -320.6% | -335.0% |
| 4 | 2024-12-31 | $6.6B | $-311.5M | $-2.05 | 3.4% | -36.4% | -36.3% |
| 5 | TTM 2024-12-31 | $6.6B | $-312.0M | $-2.05 | 0.0% | 0.2% | 0.0% |
| 6 | Average | 15.2% | -113.4% | -114.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 65.0% | 8.4% | -0.6% | 3.4% | 6.4% | 4.7% | 14.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -162.9% | -47.2% | -320.6% | -36.4% | -94.6% | -1090.9% | -292.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $15,262M |
| 1 | Cash | $707M |
| 2 | Total Liabilities | $12,403M |
| 3 | Total Debt | $11,249M |
| 4 | Total Equity | $2,863M |
| 5 | Debt to Equity Ratio | 3.93 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $14.34 | 4.3% | Nicks Growth: 3% Nick's Expected Margin: 8% FINVIZ Growth: -6% |
Nicks: 9 Finviz: 3 |
Nick's: 0.703 | 0.3 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $43.01 RevPS | TTM | $30.25 | 110.9% | $11.10 | -22.6% |
| $45.77 RevPS | 2025 | $32.19 | 124.5% | $11.81 | -17.6% |
| $1.09 EPS | 2026 | $9.58 | -33.2% | $3.52 | -75.5% |