| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $22.14 | $125.57B | 15.7 | 7.6 | 8.9% | 1.5% | 1.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $41.7B | $9.2B | $1.73 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $81.3B | $22.0B | $3.92 | 95.2% | 140.0% | 126.6% |
| 2 | 2022-12-31 | $100.3B | $31.4B | $5.59 | 23.4% | 42.7% | 42.6% |
| 3 | 2023-12-31 | $58.5B | $2.1B | $0.38 | -41.7% | -93.2% | -93.2% |
| 4 | 2024-12-31 | $63.6B | $8.0B | $0.38 | 8.8% | 279.0% | 0.0% |
| 5 | TTM 2024-12-31 | $63.6B | $8.0B | $1.41 | -0.0% | 0.0% | 271.1% |
| 6 | Average | 17.1% | 73.7% | 69.4% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 95.2% | 23.4% | -41.7% | 8.8% | -0.2% | -1.0% | 14.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | 140.0% | 42.7% | -93.2% | 279.0% | 110.4% | 0.7% | 79.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $213,396M |
| 1 | Cash | $1,043M |
| 2 | Total Liabilities | $124,899M |
| 3 | Total Debt | $63,649M |
| 4 | Total Equity | $88,203M |
| 5 | Debt to Equity Ratio | 0.72 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $22.14 | 4.3% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: -1% |
Nicks: 8 Finviz: 6 |
Nick's: 0.794 | 2.0 | 15.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.41 EPS | TTM | $11.20 | -49.4% | $7.83 | -64.6% |
| $2.98 EPS | 2025 | $23.66 | 6.9% | $16.55 | -25.2% |
| $3.00 EPS | 2026 | $23.82 | 7.6% | $16.66 | -24.8% |