| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $14.00 | $16.05B | - | -5.1 | N/A | -6.6+28.9j% | 2.6 |
| 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 2025-03-31 | $5.0B | $-3.8B | $-3.69 | 0.7% | -19.0% | -21.3% |
| 6 | Average | inf% | 70.7% | 49.9% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | inf% | 2914.5% | 167.4% | 12.1% | 5.6% | 47.0% | inf% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 | |
| EPS Growth (%) | 360.5% | 44.0% | -19.5% | -12.6% | -39.9% | -20.9% | 51.9% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $15,505M |
| 1 | Cash | $4,693M |
| 2 | Total Liabilities | $9,275M |
| 3 | Total Debt | $5,999M |
| 4 | Total Equity | $6,222M |
| 5 | Debt to Equity Ratio | 0.96 |
| 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 | 2914.5% | 819.4% | ||||
| 2023 | 167.4% | 35.2% | ||||
| 2024 | 12.1% | -4.5% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $14.00 | 4.5% | Nicks Growth: 20% Nick's Expected Margin: 8% FINVIZ Growth: 24% |
Nicks: 42 Finviz: 58 |
Nick's: 3.377 | 3.2 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.37 RevPS | TTM | $14.75 | 5.4% | $20.25 | 44.6% |
| $4.58 RevPS | 2025 | $15.46 | 10.4% | $21.23 | 51.6% |
| $6.73 RevPS | 2026 | $22.74 | 62.4% | $31.22 | 123.0% |