| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| $188.26 | $252.41B | 38.6 | 27.9 | 18.6% | 15.0% | $2.72 1.4% | 3.9 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $56.6B | $-3.5B | $-2.59 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $64.4B | $3.9B | $2.57 | 13.8% | -209.8% | -199.2% |
| 2 | 2022-12-31 | $67.1B | $5.2B | $3.52 | 4.2% | 34.5% | 37.0% |
| 3 | 2023-12-31 | $68.9B | $3.2B | $2.24 | 2.8% | -38.5% | -36.4% |
| 4 | 2024-12-31 | $80.7B | $4.8B | $3.58 | 17.1% | 49.4% | 59.8% |
| 5 | TTM 2025-03-31 | $81.7B | $4.6B | $3.41 | 1.2% | -3.6% | -4.7% |
| 6 | Average | 7.8% | -33.6% | -28.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 13.8% | 4.2% | 2.8% | 17.1% | 7.8% | 6.6% | 8.7% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 3 | 3 | |
| EPS Growth (%) | -209.8% | 34.5% | -38.5% | 49.4% | 73.8% | 8.6% | -13.7% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 5 | 5 |
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|---|
| 2021 | $64.4B | $47.3B | $2.7B | $3.1B | $5.0B | $4.6B | $-1.9B |
| 2022 | $67.1B | $49.3B | $2.7B | $3.7B | $5.6B | $4.1B | $-1.9B |
| 2023 | $68.9B | $52.6B | $2.8B | $4.0B | $5.8B | $4.2B | $-1.8B |
| 2024 | $80.7B | $61.0B | $2.9B | $0.0 | $5.8B | $4.4B | $0.0 |
| TTM | $86.0B | $64.3B | $2.8B | $0.0 | $6.0B | $4.4B | $0.0 |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|---|
| 2022 | 4.17 | 4.14 | -0.77 | 18.76 | 10.44 | -9.85 | -2.83 |
| 2023 | 2.75 | 6.74 | 3.47 | 9.36 | 4.23 | 2.51 | -5.77 |
| 2024 | 17.15 | 15.86 | 4.60 | -100.00 | -0.05 | 3.63 | -100.00 |
| TTM | 6.50 | 5.51 | -3.68 | NaN | 3.88 | -0.14 | NaN |


| Year | Prod Rev | Services Rev | Total Rev |
|---|---|---|---|
| 2022 | 101.5B | 32.6B | 134.1B |
| 2023 | 99.1B | 38.7B | 137.8B |
| 2024 | 119.2B | 42.3B | 161.5B |
| TTM | 581.2B | 216.2B | 797.5B |
| % of Total (TTM) | 72.9% | 27.1% | 100% |






| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $167,139M |
| 1 | Cash | $4,782M |
| 2 | Total Liabilities | $102,892M |
| 3 | Total Debt | $43,595M |
| 4 | Total Equity | $62,398M |
| 5 | Debt to Equity Ratio | 0.70 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $188.26 | 4.2% | Nicks Growth: 10% Nick's Expected Margin: 5% FINVIZ Growth: 10% |
Nicks: 18 Finviz: 17 |
Nick's: 0.882 | 2.9 | 38.6 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $4.88 EPS | TTM | $86.04 | -54.3% | $82.69 | -56.1% |
| $6.19 EPS | 2025 | $109.14 | -42.0% | $104.89 | -44.3% |
| $6.72 EPS | 2026 | $118.48 | -37.1% | $113.87 | -39.5% |
| Average | Median | Std Dev | Current | Percentile | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | TTM | Forward | |
| Timeframe | ||||||||||
| 1 Year | 18.01% | 14.35% | 17.63% | 14.24% | 0.97% | 0.60% | 18.62% | 14.97% | 83.9% | 79.4% |
| 3 Years | 18.01% | 14.35% | 17.63% | 14.24% | 0.97% | 0.60% | 18.62% | 14.97% | 83.9% | 79.4% |
| 5 Years | 18.01% | 14.35% | 17.63% | 14.24% | 0.97% | 0.60% | 18.62% | 14.97% | 83.9% | 79.4% |
| 10 Years | 18.01% | 14.35% | 17.63% | 14.24% | 0.97% | 0.60% | 18.62% | 14.97% | 83.9% | 79.4% |