| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $178.40 | $425.21B | 414.9 | 176.4 | 49.3% | 37.4% | - | 64.5 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2019-12-31 | $1.1B | $-1.2B | $-0.82 | N/A | N/A | N/A |
| 1 | 2020-12-31 | $1.1B | $-1.2B | $-1.19 | 0.0% | 0.0% | 44.4% |
| 2 | 2021-12-31 | $1.5B | $-520.4M | $-0.27 | 41.1% | -55.4% | -77.3% |
| 3 | 2022-12-31 | $1.9B | $-373.7M | $-0.18 | 23.6% | -28.2% | -33.3% |
| 4 | 2023-12-31 | $2.2B | $209.8M | $-0.18 | 16.7% | -156.1% | 0.0% |
| 5 | 2024-12-31 | $2.9B | $462.2M | $0.10 | 28.8% | 120.3% | -155.6% |
| 6 | TTM 2025-03-31 | $3.1B | $570.7M | $0.23 | 8.7% | 23.5% | 130.0% |
| 7 | Average | 19.8% | -16.0% | -15.3% |
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 0.0% | 41.1% | 23.6% | 16.7% | 28.8% | 54.2% | 41.0% | 29.3% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 0.0% | -55.4% | -28.2% | -156.1% | 120.3% | 276.4% | 42.5% | 28.5% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $1.5B | $324.5M | $387.5M | $614.5M | $611.5M | $1.2B | $14.9M |
| 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 |
| TTM | $3.9B | $721.6M | $585.6M | $1.0B | $670.1M | $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 (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 23.61 | 18.96 | -7.18 | 14.32 | -2.49 | 5.94 | 51.18 |
| 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 |
| TTM | 35.97 | 35.03 | 15.31 | 17.49 | 12.91 | 15.66 | -17.27 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $7,366M |
| 1 | Cash | $930M |
| 2 | Total Liabilities | $1,340M |
| 3 | Total Debt | $238M |
| 4 | Total Equity | $5,929M |
| 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 |
|---|---|---|---|---|---|---|
| $178.40 | 4.1% | Nicks Growth: 15% Nick's Expected Margin: 10% FINVIZ Growth: 49% |
Nicks: 28 Finviz: 407 |
Nick's: 2.804 | 109.1 | 414.9 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $0.43 EPS | TTM | $12.06 | -93.2% | $174.85 | -2.0% |
| $0.73 EPS | 2025 | $20.47 | -88.5% | $296.83 | 66.4% |
| $1.04 EPS | 2026 | $29.16 | -83.7% | $422.88 | 137.0% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 53.55% | 45.83% | 54.20% | 46.62% | 4.13% | 3.44% | 49.36% | 37.46% | 18.0% | 6.7% |
| 3 Years | 53.55% | 45.83% | 54.20% | 46.62% | 4.13% | 3.44% | 49.36% | 37.46% | 18.0% | 6.7% |
| 5 Years | 53.55% | 45.83% | 54.20% | 46.62% | 4.13% | 3.44% | 49.36% | 37.46% | 18.0% | 6.7% |
| 10 Years | 53.55% | 45.83% | 54.20% | 46.62% | 4.13% | 3.44% | 49.36% | 37.46% | 18.0% | 6.7% |