| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $145.81 | $27.85B | 55.7 | 17.8 | 22.7% | 9.9% | - | 9.5 |
| Date | Revenue | Net_Income | EPS | Last_Updated | Revenue_Change | Net_Income_Change | EPS_Change | |
|---|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $229M | $-59M | $-0.40 | 2024-05-16 18:41:07 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $485M | $-128M | $-1.07 | 2026-02-09 08:50:07 | 111.8% | 116.1% | 167.9% |
| 2 | 2022-12-31 | $667M | $-159M | $-1.07 | 2026-02-27 22:05:02 | 37.5% | 24.0% | 0.0% |
| 3 | 2023-12-31 | $804M | $-91M | $-0.57 | 2026-02-27 22:05:02 | 20.6% | -42.7% | -46.8% |
| 4 | 2024-12-31 | $1,300M | $-484M | $-3.33 | 2026-02-27 22:05:02 | 61.7% | 433.2% | 482.9% |
| 5 | 2025-12-31 | $2,203M | $530M | $2.84 | 2026-02-27 22:05:02 | 69.4% | -209.4% | -185.3% |
| 6 | TTM 2025-12-31 | $2,203M | $530M | $2.62 | 2026-02-09 08:50:07 | 0.0% | 0.0% | -7.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 111.8% | 37.5% | 20.6% | 61.7% | 69.4% | 43.5% | 32.6% | 53.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | |
| EPS Growth (%) | 116.1% | 24.0% | -42.7% | 433.2% | -209.4% | 45.0% | 40.5% | 58.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $484.9M | $69.8M | $257.0M | $137.9M | $144.7M | $282.6M | $2.8M |
| 2022 | $666.7M | $96.8M | $365.2M | $225.1M | $143.8M | $368.9M | $8.0M |
| 2023 | $804.0M | $97.3M | $438.3M | $230.2M | $164.7M | $394.8M | $13.7M |
| 2024 | $1.3B | $108.0M | $935.2M | $350.6M | $451.4M | $802.0M | $15.6M |
| 2025 | $2.2B | $178.3M | $783.1M | $503.9M | $279.3M | $783.2M | $15.9M |
| TTM | $2.2B | $178.3M | $783.1M | $503.9M | $279.3M | $783.2M | $15.9M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 37.49 | 38.78 | 42.10 | 63.26 | -0.62 | 30.54 | 184.39 |
| 2023 | 20.60 | 0.53 | 20.04 | 2.26 | 14.49 | 7.03 | 71.28 |
| 2024 | 61.71 | 10.94 | 113.34 | 52.31 | 174.17 | 103.13 | 14.17 |
| 2025 | 69.40 | 65.14 | -16.25 | 43.72 | -38.13 | -2.35 | 1.95 |
| TTM | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $2,876M |
| 1 | Cash | $912M |
| 2 | Total Liabilities | $266M |
| 3 | Total Debt | $25M |
| 4 | Total Equity | $2,611M |
| 5 | Debt to Equity Ratio | 0.01 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $145.81 | 4.0% | Nicks Growth: 10% Nick's Expected Margin: 10% FINVIZ Growth: 44% |
Nicks: 18 Finviz: 291 |
Nick's: 1.797 | 12.6 | 55.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.62 EPS | TTM | $47.09 | -67.7% | $762.08 | 422.7% |
| $4.02 EPS | 2026 | $72.25 | -50.4% | $1169.30 | 701.9% |
| $5.65 EPS | 2027 | $101.55 | -30.4% | $1643.42 | 1027.1% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 26.90% | 37.00% | 29.33% | 44.11% | 5.58% | 13.11% | 23.18% | 10.32% | 24.9% | 7.9% |
| 3 Years | 26.90% | 37.00% | 29.33% | 44.11% | 5.58% | 13.11% | 23.18% | 10.32% | 24.9% | 7.9% |
| 5 Years | 26.90% | 37.00% | 29.33% | 44.11% | 5.58% | 13.11% | 23.18% | 10.32% | 24.9% | 7.9% |
| 10 Years | 26.90% | 37.00% | 29.33% | 44.11% | 5.58% | 13.11% | 23.18% | 10.32% | 24.9% | 7.9% |