| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $8.88 | $399.71M | 35.5 | 40.3 | 17.8% | 19.2% | 0.6 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $328.1M | $10.2M | $0.38 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $478.5M | $38.7M | $1.13 | 45.9% | 278.5% | 197.4% |
| 2 | 2022-12-31 | $640.3M | $99.2M | $2.21 | 33.8% | 156.4% | 95.6% |
| 3 | 2023-12-31 | $743.2M | $117.4M | $2.49 | 16.1% | 18.3% | 12.7% |
| 4 | 2024-12-31 | $498.3M | $12.6M | $2.44 | -32.9% | -89.3% | -2.0% |
| 5 | TTM 2024-12-31 | $498.3M | $12.6M | $0.25 | 0.0% | 0.0% | -89.8% |
| 6 | Average | 12.6% | 72.8% | 42.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 45.9% | 33.8% | 16.1% | -32.9% | -17.8% | 8.5% | 8.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | 278.5% | 156.4% | 18.3% | -89.3% | 264.2% | 0.0% | 104.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 2 | 2 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $916M |
| 1 | Cash | $156M |
| 2 | Total Liabilities | $193M |
| 3 | Total Debt | $22M |
| 4 | Total Equity | $723M |
| 5 | Debt to Equity Ratio | 0.03 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $8.88 | 4.3% | Nicks Growth: 4% Nick's Expected Margin: 15% FINVIZ Growth: 22% |
Nicks: 10 Finviz: 51 |
Nick's: 1.459 | 0.8 | 35.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.25 EPS | TTM | $2.43 | -72.6% | $12.78 | 44.0% |
| $1.02 EPS | 2025 | $9.92 | 11.8% | $52.13 | 487.4% |
| $1.02 EPS | 2026 | $9.92 | 11.8% | $52.13 | 487.4% |