| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $25.26 | $17.08B | 9.5 | 14.0 | 3.7% | 7.7% | 3.6 |
| 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 2024-12-31 | $3.6B | $1.9B | $2.67 | 0.0% | 0.0% | -2.6% |
| 6 | Average | 17.9% | -1173.8% | -1219.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 52.3% | 8.7% | 9.0% | 19.3% | 13.8% | 14.7% | 19.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | -346.6% | -130.4% | -62.9% | -5329.2% | -35.7% | 19.8% | -980.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $5,343M |
| 1 | Cash | $1,136M |
| 2 | Total Liabilities | $592M |
| 3 | Total Debt | $186M |
| 4 | Total Equity | $4,751M |
| 5 | Debt to Equity Ratio | 0.04 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $25.26 | 4.3% | Nicks Growth: 11% Nick's Expected Margin: 8% FINVIZ Growth: 27% |
Nicks: 19 Finviz: 78 |
Nick's: 1.533 | 4.7 | 9.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.67 EPS | TTM | $51.16 | 102.5% | $207.70 | 722.2% |
| $1.77 EPS | 2025 | $33.92 | 34.3% | $137.69 | 445.1% |
| $2.12 EPS | 2026 | $40.63 | 60.8% | $164.91 | 552.9% |