| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | P/B Ratio |
|---|---|---|---|---|---|---|
| $128.35 | $40.20B | 43.8 | 13.3 | 20.4% | 7.4% | 1.7 |
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-12-31 | $64.9B | $-1.4B | $-3.50 | N/A | N/A | N/A |
| 1 | 2021-12-31 | $114.0B | $930.0M | $2.27 | 75.6% | -165.4% | -164.9% |
| 2 | 2022-12-31 | $176.4B | $11.5B | $29.05 | 54.8% | 1139.6% | 1179.7% |
| 3 | 2023-12-31 | $144.8B | $8.8B | $24.93 | -17.9% | -23.4% | -14.2% |
| 4 | 2024-12-31 | $129.9B | $2.8B | $8.58 | -10.3% | -68.6% | -65.6% |
| 5 | TTM 2025-03-31 | $128.4B | $930.0M | $2.93 | -1.2% | -66.4% | -65.9% |
| 6 | Average | 20.2% | 163.2% | 173.8% |
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | 75.6% | 54.8% | -17.9% | -10.3% | -10.7% | -3.7% | 14.6% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 0 | 4 | 4 | |
| EPS Growth (%) | -165.4% | 1139.6% | -23.4% | -68.6% | -31.3% | 60.0% | 151.8% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 0 | 7 | 7 |
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $59,177M |
| 1 | Cash | $4,634M |
| 2 | Total Liabilities | $32,862M |
| 3 | Total Debt | $10,854M |
| 4 | Total Equity | $23,490M |
| 5 | Debt to Equity Ratio | 0.46 |
| 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 | 54.8% | 43.9% | ||||
| 2023 | -17.9% | -17.4% | ||||
| 2024 | -10.3% | -5.1% |
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S | Current P/E |
|---|---|---|---|---|---|---|
| $128.35 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 6% FINVIZ Growth: 15% |
Nicks: 8 Finviz: 26 |
Nick's: 0.465 | 0.3 | 43.8 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price | Finviz Valuation | Finviz vs Share Price |
|---|---|---|---|---|---|
| $2.93 EPS | TTM | $22.72 | -82.3% | $76.41 | -40.5% |
| $6.08 EPS | 2025 | $47.15 | -63.3% | $158.56 | 23.5% |
| $9.73 EPS | 2026 | $75.46 | -41.2% | $253.75 | 97.7% |