Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
---|---|---|---|---|---|---|
$34.20 | $23.14B | 12.6 | 19.0 | 6.8% | 11.1% | 4.9 |
Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
---|---|---|---|---|---|---|---|
0 | 2020-12-31 | $1.7B | $-128.3M | $-0.22 | N/A | N/A | N/A |
1 | 2021-12-31 | $2.6B | $316.4M | $0.49 | 52.3% | -346.6% | -322.7% |
2 | 2022-12-31 | $2.8B | $-96.0M | $-0.14 | 8.7% | -130.4% | -128.6% |
3 | 2023-12-31 | $3.1B | $-35.6M | $-0.05 | 9.0% | -62.9% | -64.3% |
4 | 2024-12-31 | $3.6B | $1.9B | $2.74 | 19.3% | -5329.2% | -5580.0% |
5 | TTM 2025-03-31 | $3.8B | $1.9B | $2.72 | 3.2% | 1.8% | -0.7% |
6 | Average | 18.5% | -1173.5% | -1219.3% |
2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
---|---|---|---|---|---|---|---|---|
Revenue Growth (%) | 52.3% | 8.7% | 9.0% | 19.3% | 13.8% | 14.2% | 19.6% | |
Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
EPS Growth (%) | -346.6% | -130.4% | -62.9% | -5329.2% | -33.9% | 15.9% | -981.2% | |
EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
Metric | Value | |
---|---|---|
0 | Total Assets | $5,283M |
1 | Cash | $1,252M |
2 | Total Liabilities | $594M |
3 | Total Debt | $144M |
4 | Total Equity | $4,688M |
5 | Debt to Equity Ratio | 0.03 |
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 | 8.7% | 28.2% | ||||
2023 | 9.0% | 1.5% | ||||
2024 | 19.3% | 8.9% |
Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
---|---|---|---|---|---|---|
$34.20 | 4.5% | Nicks Growth: 11% Nick's Expected Margin: 8% FINVIZ Growth: 24% |
Nicks: 19 Finviz: 61 |
Nick's: 1.500 | 6.2 | 12.6 |
Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
---|---|---|---|---|---|
$2.72 EPS | TTM | $51.01 | 49.2% | $165.91 | 385.1% |
$1.82 EPS | 2025 | $34.13 | -0.2% | $111.01 | 224.6% |
$2.11 EPS | 2026 | $39.57 | 15.7% | $128.70 | 276.3% |