| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $23.35 | $132.75B | 16.9 | 8.0 | 9.9% | 2.3% | 1.5 |
| 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 2025-03-31 | $62.5B | $7.9B | $1.38 | -1.8% | -1.8% | 263.2% |
| 6 | Average | 16.8% | 73.3% | 67.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 95.2% | 23.4% | -41.7% | 8.8% | -0.6% | -0.5% | 14.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 | |
| EPS Growth (%) | 140.0% | 42.7% | -93.2% | 279.0% | 116.6% | 1.0% | 81.0% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $208,028M |
| 1 | Cash | $1,430M |
| 2 | Total Liabilities | $117,391M |
| 3 | Total Debt | $61,291M |
| 4 | Total Equity | $90,338M |
| 5 | Debt to Equity Ratio | 0.68 |
| Year | Revenue Change | Cost of Revenue Change | R&D Change | Sales and Marketing Change | General and Administrative Change | SG&A Change |
|---|---|---|---|---|---|---|
| 2020 | ||||||
| 2021 | inf% | inf% | ||||
| 2022 | 24.5% | 11.4% | ||||
| 2023 | -41.1% | -27.3% | ||||
| 2024 | 6.8% | -28.5% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $23.35 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 10% FINVIZ Growth: -0% |
Nicks: 8 Finviz: 6 |
Nick's: 0.776 | 2.1 | 16.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $1.38 EPS | TTM | $10.70 | -54.2% | $8.46 | -63.8% |
| $3.06 EPS | 2025 | $23.73 | 1.6% | $18.75 | -19.7% |
| $3.09 EPS | 2026 | $23.96 | 2.6% | $18.93 | -18.9% |