| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $96.16 | $17.40B | - | 143.5 | N/A | 34.8% | 8.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $228.9M | $-59.2M | $-0.40 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $484.9M | $-127.9M | $-0.87 | 111.8% | 116.1% | 116.1% |
| 2 | 2022-12-31 | $666.7M | $-158.6M | $-1.07 | 37.5% | 24.0% | 24.0% |
| 3 | 2023-12-31 | $804.0M | $-90.8M | $-0.62 | 20.6% | -42.7% | -42.2% |
| 4 | 2024-12-31 | $1.3B | $-484.3M | $-3.33 | 61.7% | 433.2% | 437.1% |
| 5 | TTM 2024-12-31 | $1.3B | $-484.3M | $-3.34 | 0.0% | 0.0% | 0.3% |
| 6 | Average | 46.3% | 106.1% | 107.1% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 111.8% | 37.5% | 20.6% | 61.7% | 37.7% | 30.2% | 49.9% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 | |
| EPS Growth (%) | 116.1% | 24.0% | -42.7% | 433.2% | -141.8% | 92.0% | 80.1% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 11 | 11 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $2,337M |
| 1 | Cash | $562M |
| 2 | Total Liabilities | $206M |
| 3 | Total Debt | $27M |
| 4 | Total Equity | $2,131M |
| 5 | Debt to Equity Ratio | 0.01 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $96.16 | 4.3% | Nicks Growth: 10% Nick's Expected Margin: 10% FINVIZ Growth: 30% |
Nicks: 17 Finviz: 100 |
Nick's: 1.744 | 13.4 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $7.19 RevPS | TTM | $12.54 | -87.0% | $72.03 | -25.1% |
| $1.12 EPS | 2025 | $19.53 | -79.7% | $112.24 | 16.7% |
| $2.15 EPS | 2026 | $37.50 | -61.0% | $215.47 | 124.1% |