| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $85.60 | $179.00B | 15.0 | 36.3 | 8.6% | 18.3% | 8.1 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $11.1B | $-6.8B | $-3.86 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $17.5B | $-496.0M | $-0.26 | 56.7% | -92.7% | -93.3% |
| 2 | 2022-12-31 | $31.9B | $-9.1B | $-4.64 | 82.6% | 1742.9% | 1684.6% |
| 3 | 2023-12-31 | $37.3B | $1.9B | $0.93 | 17.0% | -120.6% | -120.0% |
| 4 | 2024-12-31 | $44.0B | $9.9B | $4.71 | 18.0% | 422.3% | 406.5% |
| 5 | TTM 2025-03-31 | $45.4B | $12.3B | $5.71 | 3.2% | 24.7% | 21.2% |
| 6 | Average | 35.5% | 395.3% | 379.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 56.7% | 82.6% | 17.0% | 18.0% | 15.3% | 15.1% | 34.1% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 13 | 13 | |
| EPS Growth (%) | -92.7% | 1742.9% | -120.6% | 422.3% | -39.1% | 22.6% | 322.6% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 15 | 15 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $52,822M |
| 1 | Cash | $5,132M |
| 2 | Total Liabilities | $29,917M |
| 3 | Total Debt | $11,124M |
| 4 | Total Equity | $21,975M |
| 5 | Debt to Equity Ratio | 0.51 |
| 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 | 82.6% | 110.2% | ||||
| 2023 | 17.0% | 14.2% | ||||
| 2024 | 18.0% | 18.7% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $85.60 | 4.5% | Nicks Growth: 14% Nick's Expected Margin: 15% FINVIZ Growth: -0% |
Nicks: 25 Finviz: 6 |
Nick's: 3.714 | 3.9 | 15.0 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $5.71 EPS | TTM | $141.38 | 65.2% | $34.88 | -59.3% |
| $2.87 EPS | 2025 | $71.06 | -17.0% | $17.53 | -79.5% |
| $3.52 EPS | 2026 | $87.15 | 1.8% | $21.50 | -74.9% |