| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $7.88 | $13.37B | - | 19.2 | N/A | 11.0% | 5.4 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $2.5B | $-944.8M | $-0.65 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $4.1B | $-488.0M | $-0.31 | 64.2% | -48.4% | -52.3% |
| 2 | 2022-12-31 | $4.6B | $-1.4B | $-0.89 | 11.8% | 193.0% | 187.1% |
| 3 | 2023-12-31 | $4.6B | $-1.3B | $-0.82 | 0.1% | -7.5% | -7.9% |
| 4 | 2024-12-31 | $5.4B | $-697.9M | $-0.42 | 16.4% | -47.2% | -48.8% |
| 5 | TTM 2024-12-31 | $5.4B | $-697.9M | $-0.42 | 0.0% | 0.0% | 0.0% |
| 6 | Average | 18.5% | 18.0% | 15.6% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 64.2% | 11.8% | 0.1% | 16.4% | 12.1% | 12.1% | 19.4% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 12 | 12 | |
| EPS Growth (%) | -48.4% | 193.0% | -7.5% | -47.2% | -182.6% | 41.2% | -8.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 10 | 10 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $7,936M |
| 1 | Cash | $1,047M |
| 2 | Total Liabilities | $5,486M |
| 3 | Total Debt | $4,244M |
| 4 | Total Equity | $2,451M |
| 5 | Debt to Equity Ratio | 1.73 |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $7.88 | 4.3% | Nicks Growth: 5% Nick's Expected Margin: 10% FINVIZ Growth: 61% |
Nicks: 11 Finviz: 897 |
Nick's: 1.074 | 2.5 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $3.16 RevPS | TTM | $3.40 | -56.9% | $283.57 | 3498.6% |
| $0.34 EPS | 2025 | $3.65 | -53.7% | $305.06 | 3771.3% |
| $0.48 EPS | 2026 | $5.16 | -34.5% | $430.67 | 5365.4% |