| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $11.60 | $13.12B | - | -4.2 | N/A | -8.4+28.4j% | 2.0 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $0.0K | $-1.0B | $-1.41 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $55.0M | $-4.7B | $-5.21 | inf% | 360.5% | 269.6% |
| 2 | 2022-12-31 | $1.7B | $-6.8B | $-7.40 | 2914.5% | 44.0% | 42.1% |
| 3 | 2023-12-31 | $4.4B | $-5.4B | $-5.74 | 167.4% | -19.5% | -22.4% |
| 4 | 2024-12-31 | $5.0B | $-4.7B | $-4.69 | 12.1% | -12.6% | -18.3% |
| 5 | TTM 2024-12-31 | $5.0B | $-4.7B | $-4.69 | 0.0% | 0.0% | 0.0% |
| 6 | Average | inf% | 74.5% | 54.2% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | inf% | 2914.5% | 167.4% | 12.1% | 9.9% | 45.2% | inf% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | 360.5% | 44.0% | -19.5% | -12.6% | -31.6% | -26.1% | 52.4% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $15,410M |
| 1 | Cash | $5,294M |
| 2 | Total Liabilities | $8,848M |
| 3 | Total Debt | $5,737M |
| 4 | Total Equity | $6,558M |
| 5 | Debt to Equity Ratio | 0.87 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $11.60 | 4.3% | Nicks Growth: 20% Nick's Expected Margin: 8% FINVIZ Growth: 25% |
Nicks: 43 Finviz: 63 |
Nick's: 3.445 | 2.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.40 RevPS | TTM | $15.14 | 30.5% | $22.30 | 92.2% |
| $4.83 RevPS | 2025 | $16.63 | 43.4% | $24.50 | 111.2% |
| $7.01 RevPS | 2026 | $24.16 | 108.3% | $35.59 | 206.8% |