| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $137.19 | $328.11B | 217.8 | 74.2 | 40.0% | 26.2% | - | 44.4 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $1,093M | $-1,166M | $-0.82 | 2024-05-25 13:12:00 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $1,093M | $-1,166M | $-1.19 | 2024-02-03 03:17:10 | 0.0% | 0.0% | 44.4% |
| 2 | 2021-12-31 | $1,542M | $-520M | $-0.27 | 2026-02-27 08:41:22 | 41.1% | -55.4% | -77.3% |
| 3 | 2022-12-31 | $1,906M | $-374M | $-0.18 | 2026-02-27 22:04:37 | 23.6% | -28.2% | -33.3% |
| 4 | 2023-12-31 | $2,225M | $210M | $0.10 | 2026-02-27 22:04:37 | 16.7% | -156.1% | -155.6% |
| 5 | 2024-12-31 | $2,866M | $462M | $0.21 | 2026-02-27 22:04:37 | 28.8% | 120.3% | 110.0% |
| 6 | 2025-12-31 | $4,475M | $1,625M | $0.69 | 2026-02-27 22:04:37 | 56.2% | 251.6% | 228.1% |
| 7 | TTM 2025-12-31 | $4,475M | $1,625M | $0.63 | 2026-02-04 08:30:30 | 0.0% | 0.0% | -8.7% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 41.1% | 23.6% | 16.7% | 28.8% | 56.2% | 61.3% | 40.0% | 33.5% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 0.0% | -55.4% | -28.2% | -156.1% | 120.3% | 251.6% | 97.2% | 41.0% | 33.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2022 | $1.9B | $386.0M | $359.7M | $702.5M | $596.3M | $1.3B | $22.5M |
| 2023 | $2.2B | $397.8M | $404.6M | $745.0M | $524.3M | $1.3B | $33.4M |
| 2024 | $2.9B | $534.4M | $507.9M | $887.8M | $593.5M | $1.5B | $31.6M |
| 2025 | $4.5B | $763.0M | $557.7M | $1.1B | $657.7M | $1.7B | $26.1M |
| TTM | $4.5B | $763.0M | $557.7M | $1.1B | $657.7M | $1.7B | $26.1M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2023 | 16.75 | 3.04 | 12.50 | 6.05 | -12.08 | -2.27 | 48.10 |
| 2024 | 28.79 | 34.36 | 25.52 | 19.16 | 13.19 | 16.70 | -5.30 |
| 2025 | 56.18 | 42.78 | 9.81 | 19.05 | 10.82 | 15.75 | -17.23 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $8,114M |
| 1 | Cash | $1,616M |
| 2 | Total Liabilities | $1,426M |
| 3 | Total Debt | $235M |
| 4 | Total Equity | $6,590M |
| 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 |
|---|---|---|---|---|---|---|
| $137.19 | 4.0% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 53% |
Nicks: 28 Finviz: 531 |
Nick's: 2.849 | 73.3 | 217.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.63 EPS | TTM | $17.95 | -86.9% | $334.31 | 143.7% |
| $1.34 EPS | 2026 | $38.18 | -72.2% | $711.06 | 418.3% |
| $1.89 EPS | 2027 | $53.85 | -60.7% | $1002.92 | 631.0% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 52.01% | 43.50% | 53.24% | 46.29% | 5.53% | 6.68% | 39.97% | 26.24% | 6.8% | 5.6% |
| 3 Years | 52.01% | 43.50% | 53.24% | 46.29% | 5.53% | 6.68% | 39.97% | 26.24% | 6.8% | 5.6% |
| 5 Years | 52.01% | 43.50% | 53.24% | 46.29% | 5.53% | 6.68% | 39.97% | 26.24% | 6.8% | 5.6% |
| 10 Years | 52.01% | 43.50% | 53.24% | 46.29% | 5.53% | 6.68% | 39.97% | 26.24% | 6.8% | 5.6% |