| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $276.34 | $75.04B | 22.5 | 19.3 | 12.9% | 11.3% | 9.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2.2B | $-5.8B | $-27.05 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $1.5B | $-5.3B | $-20.89 | -30.6% | -9.3% | -22.8% |
| 2 | 2022-12-31 | $8.8B | $-2.2B | $-8.45 | 477.0% | -59.0% | -59.6% |
| 3 | 2023-12-31 | $13.9B | $1.7B | $6.63 | 57.2% | -178.7% | -178.5% |
| 4 | 2024-12-31 | $16.5B | $2.9B | $11.00 | 18.6% | 69.5% | 65.9% |
| 5 | TTM 2025-03-31 | $16.8B | $3.2B | $12.28 | 1.6% | 12.9% | 11.6% |
| 6 | Average | 104.8% | -32.9% | -36.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -30.6% | 477.0% | 57.2% | 18.6% | 9.4% | 9.0% | 90.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | -9.3% | -59.0% | -178.7% | 69.5% | 45.5% | 14.5% | -19.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $37,452M |
| 1 | Cash | $386M |
| 2 | Total Liabilities | $29,310M |
| 3 | Total Debt | $20,119M |
| 4 | Total Equity | $7,960M |
| 5 | Debt to Equity Ratio | 2.53 |
| 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 | 477.0% | 141.5% | ||||
| 2023 | 57.2% | 17.5% | ||||
| 2024 | 18.6% | 11.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $276.34 | 4.5% | Nicks Growth: 10% Nick's Expected Margin: 12% FINVIZ Growth: 20% |
Nicks: 17 Finviz: 42 |
Nick's: 2.048 | 4.5 | 22.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $12.28 EPS | TTM | $209.56 | -24.2% | $521.07 | 88.6% |
| $15.42 EPS | 2025 | $263.15 | -4.8% | $654.31 | 136.8% |
| $17.65 EPS | 2026 | $301.20 | 9.0% | $748.94 | 171.0% |