| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $84.23 | $27.51B | 7.7 | 7.0 | 1.9% | 1.0% | 2.2 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $15.4B | $-7.1B | $-22.67 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $24.6B | $-2.0B | $-6.07 | 60.4% | -72.2% | -73.2% |
| 2 | 2022-12-31 | $45.0B | $737.0M | $2.25 | 82.5% | -137.5% | -137.2% |
| 3 | 2023-12-31 | $53.7B | $2.6B | $7.98 | 19.5% | 255.2% | 254.0% |
| 4 | 2024-12-31 | $57.1B | $3.1B | $9.58 | 6.2% | 20.3% | 20.1% |
| 5 | TTM 2025-03-31 | $57.7B | $3.7B | $10.99 | 1.2% | 16.2% | 14.7% |
| 6 | Average | 34.0% | 16.4% | 15.7% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 60.4% | 82.5% | 19.5% | 6.2% | 3.0% | 8.4% | 30.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 | |
| EPS Growth (%) | -72.2% | -137.5% | 255.2% | 20.3% | 5.5% | 20.0% | 15.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 8 | 8 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $76,111M |
| 1 | Cash | $9,370M |
| 2 | Total Liabilities | $63,495M |
| 3 | Total Debt | $32,925M |
| 4 | Total Equity | $12,616M |
| 5 | Debt to Equity Ratio | 2.61 |
| 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 | 82.5% | 43.5% | ||||
| 2023 | 19.5% | 12.2% | ||||
| 2024 | 6.2% | 5.3% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $84.23 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 7% FINVIZ Growth: 10% |
Nicks: 8 Finviz: 18 |
Nick's: 0.543 | 0.5 | 7.7 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $10.99 EPS | TTM | $85.23 | 1.2% | $192.59 | 128.6% |
| $10.17 EPS | 2025 | $78.87 | -6.4% | $178.22 | 111.6% |
| $12.20 EPS | 2026 | $94.62 | 12.3% | $213.79 | 153.8% |