| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| RDDTReddit, Inc. | 7.53B | 145.81 | 55.65 | 69.4% | 24.05% | 18.09% | 9.08% | 0.01 |
| GIBOGIBO Holdings Limited | 3.79M | 1.43 | 34.96 | -40.16% | -14.15% | 0.01 | ||
| WBWeibo Corporation | 872.07M | 9.93 | 8.56 | -0.29% | 21.11% | 10.12% | 66.33% | 0.53 |
| MOMOHello Group Inc. | 2.21B | 6.47 | 7.95 | -11.98% | 8.17% | 7.77% | 8.95% | 0.40 |
| ILLRWTriller Group Inc. | 0.06 | -0.04 | -4.48% | -7.8% | ||||
| ILLRTriller Group Inc. | 41.43M | 0.21 | -0.09 | -4.48% | -7.8% | |||
| BODIThe Beachbody Company, Inc. | 18.99M | 6.96 | -0.66 | -20.55% | -15.09% | -172.69% | 0.80 | |
| DJTTrump Media & Technology Group Corp. | 2.96B | 10.71 | -4.54 | -12.4% | -39.2% | -6.33% | 0.01 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 790.29M | 755.78M | 863.58M | 873.64M | 692.2M | 527.11M | 418.8M |
| Revenue Growth % | - | -4.37% | 14.26% | 1.17% | -20.77% | -23.85% | -20.55% |
| Cost of Goods Sold | 228.91M | 210.32M | 249.71M | 328.66M | 322.63M | 204.02M | 131.45M |
| COGS % of Revenue | 28.97% | 27.83% | 28.92% | 37.62% | 46.61% | 38.71% | 31.39% |
| Gross Profit | 561.37M | 545.46M | 613.88M | 544.98M | 369.57M | 323.09M | 287.34M |
| Gross Margin % | 71.03% | 72.17% | 71.08% | 62.38% | 53.39% | 61.29% | 68.61% |
| Gross Profit Growth % | - | -2.83% | 12.54% | -11.22% | -32.19% | -12.58% | -11.06% |
| Operating Expenses | 562.15M | 526.58M | 620.18M | 842.3M | 572.73M | 464.07M | 353.55M |
| OpEx % of Revenue | 71.13% | 69.67% | 71.81% | 96.41% | 82.74% | 88.04% | 84.42% |
| Selling, General & Admin | 464.24M | 441.27M | 528.82M | 627.81M | 438.41M | 340.08M | 249.34M |
| SG&A % of Revenue | 58.74% | 58.39% | 61.24% | 71.86% | 63.34% | 64.52% | 59.54% |
| Research & Development | 91.19M | 84.13M | 93.04M | 119.92M | 104.36M | 74.41M | 76.37M |
| R&D % of Revenue | 11.54% | 11.13% | 10.77% | 13.73% | 15.08% | 14.12% | 18.24% |
| Other Operating Expenses | 0 | 1.17M | -1.68M | 94.57M | 29.95M | 49.59M | 27.85M |
| Operating Income | 5.95M | 18.88M | -6.3M | -297.32M | -203.16M | -140.99M | -66.21M |
| Operating Margin % | 0.75% | 2.5% | -0.73% | -34.03% | -29.35% | -26.75% | -15.81% |
| Operating Income Growth % | - | 217.45% | -133.38% | -4617.84% | 31.67% | 30.6% | 53.04% |
| EBITDA | 64.63M | 63.54M | 37.95M | -237.72M | -104.03M | -77.66M | -40.05M |
| EBITDA Margin % | 8.18% | 8.41% | 4.4% | -27.21% | -15.03% | -14.73% | -9.56% |
| EBITDA Growth % | - | -1.69% | -40.27% | -726.32% | 56.24% | 25.35% | 48.43% |
| D&A (Non-Cash Add-back) | 58.69M | 44.66M | 44.26M | 59.6M | 99.12M | 63.33M | 26.16M |
| EBIT | 384K | 19.7M | -5.64M | -243.38M | -193.88M | -143.73M | -64.52M |
| Net Interest Income | -268K | -790K | -527K | -536K | -3.37M | -8.87M | -6.88M |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 268K | 790K | 527K | 536K | 3.37M | 8.87M | 6.88M |
| Other Income/Expense | 723K | 23K | 139K | 53.4M | 5.91M | -11.62M | -5.2M |
| Pretax Income | 116K | 18.91M | -6.16M | -243.92M | -197.25M | -152.6M | -71.4M |
| Pretax Margin % | 0.01% | 2.5% | -0.71% | -27.92% | -28.5% | -28.95% | -17.05% |
| Income Tax | 21.75M | -13.39M | 15.27M | -15.54M | -3.05M | 37K | 239K |
| Effective Tax Rate % | -18651.72% | 170.83% | 347.75% | 93.63% | 98.45% | 100.02% | 100.33% |
| Net Income | -21.64M | 32.3M | -21.43M | -228.38M | -194.19M | -152.64M | -71.64M |
| Net Margin % | -2.74% | 4.27% | -2.48% | -26.14% | -28.05% | -28.96% | -17.11% |
| Net Income Growth % | - | 249.27% | -166.36% | -965.61% | 14.97% | 21.4% | 53.06% |
| Net Income (Continuing) | 116K | 32.3M | -21.43M | -228.38M | -194.19M | -152.64M | -71.64M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -18.09 | 24.73 | -3.52 | -41.50 | -31.50 | -24.47 | -10.51 |
| EPS Growth % | - | 236.71% | -114.23% | -1078.98% | 24.1% | 22.32% | 57.05% |
| EPS (Basic) | -18.09 | 24.99 | -3.52 | -41.50 | -31.50 | -24.47 | -10.51 |
| Diluted Shares Outstanding | 1.2M | 1.29M | 6.09M | 5.51M | 6.15M | 6.24M | 6.82M |
| Basic Shares Outstanding | 1.2M | 1.28M | 6.09M | 5.51M | 6.15M | 6.24M | 6.82M |
| Dividend Payout Ratio | - | 21.83% | - | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 137.46M | 127.71M | 169.05M | 299.37M | 186.45M | 119.27M | 78.69M |
| Cash & Short-Term Investments | 68.3M | 41.56M | 56.83M | 104.05M | 80.09M | 33.31M | 20.19M |
| Cash Only | 61.47M | 41.56M | 56.83M | 104.05M | 80.09M | 33.31M | 20.09M |
| Short-Term Investments | 6.82M | 0 | 0 | 0 | 0 | 0 | 100K |
| Accounts Receivable | 2.56M | 1.52M | 855K | 1.23M | 866K | 1.27M | 1.45M |
| Days Sales Outstanding | 1.18 | 0.73 | 0.36 | 0.51 | 0.46 | 0.88 | 1.26 |
| Inventory | 34.05M | 39.73M | 65.35M | 132.73M | 54.06M | 24.98M | 16.3M |
| Days Inventory Outstanding | 54.29 | 68.95 | 95.53 | 147.41 | 61.16 | 44.68 | 45.27 |
| Other Current Assets | 22.85M | 30.59M | 34.33M | 36.59M | 33.85M | 42.22M | 31.74M |
| Total Non-Current Assets | 112.71M | 163.4M | 187.2M | 338.24M | 256.94M | 157.57M | 95.87M |
| Property, Plant & Equipment | 102.01M | 122.25M | 113.44M | 119.71M | 79.18M | 48.12M | 15.81M |
| Fixed Asset Turnover | 7.75x | 6.18x | 7.61x | 7.30x | 8.74x | 10.95x | 26.49x |
| Goodwill | 0 | 7.66M | 18.98M | 125.17M | 125.17M | 85.17M | 65.17M |
| Intangible Assets | 0 | 5.2M | 21.12M | 46.37M | 8.2M | 0 | 0 |
| Long-Term Investments | 0 | -15.98M | 10.29M | 5M | 5M | 1M | 0 |
| Other Non-Current Assets | 10.7M | 28.3M | 33.66M | 47M | 44.39M | 24.28M | 14.89M |
| Total Assets | 250.17M | 291.11M | 356.25M | 637.61M | 443.39M | 276.84M | 174.56M |
| Asset Turnover | 3.16x | 2.60x | 2.42x | 1.37x | 1.56x | 1.90x | 2.40x |
| Asset Growth % | - | 16.36% | 22.38% | 78.98% | -30.46% | -37.56% | -36.95% |
| Total Current Liabilities | 161.83M | 161.67M | 219.92M | 236.23M | 184.64M | 165.2M | 127.64M |
| Accounts Payable | 14.45M | 16.52M | 28.98M | 48.38M | 17.94M | 10.66M | 9.53M |
| Days Payables Outstanding | 23.03 | 28.66 | 42.36 | 53.73 | 20.3 | 19.07 | 26.47 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 1.25M | 8.07M | 9.5M |
| Deferred Revenue (Current) | 0 | 0 | 97.5M | 107.09M | 95.59M | 97.17M | 77.27M |
| Other Current Liabilities | 78.27M | 76.54M | 35.08M | 50.29M | 32.59M | 29.17M | 5.01M |
| Current Ratio | 0.85x | 0.79x | 0.77x | 1.27x | 1.01x | 0.72x | 0.62x |
| Quick Ratio | 0.64x | 0.54x | 0.47x | 0.71x | 0.72x | 0.57x | 0.49x |
| Cash Conversion Cycle | 32.44 | 41.02 | 53.53 | 94.19 | 41.32 | 26.49 | 20.06 |
| Total Non-Current Liabilities | 39.01M | 42.04M | 37.08M | 15.99M | 47.21M | 28.88M | 18.75M |
| Long-Term Debt | 24.79M | 0 | 0 | 0 | 39.73M | 21.49M | 9.67M |
| Capital Lease Obligations | 0 | 39.05M | 31.25M | 4.82M | 3.32M | 1.43M | 1.97M |
| Deferred Tax Liabilities | 0 | 0 | 3.73M | 3.17M | 181K | 10K | 1K |
| Other Non-Current Liabilities | 14.22M | 2.98M | 2.1M | 8.01M | 3.98M | 5.95M | 7.11M |
| Total Liabilities | 200.84M | 203.71M | 257M | 252.23M | 231.85M | 194.08M | 146.39M |
| Total Debt | 24.79M | 50.41M | 41.62M | 7.13M | 46.45M | 32.82M | 22.48M |
| Net Debt | -36.69M | 8.85M | -15.2M | -96.92M | -33.64M | -490K | 2.39M |
| Debt / Equity | 0.50x | 0.58x | 0.42x | 0.02x | 0.22x | 0.40x | 0.80x |
| Debt / EBITDA | 0.38x | 0.79x | 1.10x | - | - | - | - |
| Net Debt / EBITDA | -0.57x | 0.14x | -0.40x | - | - | - | - |
| Interest Coverage | 22.19x | 23.90x | -11.96x | -554.70x | -60.32x | -15.89x | -9.62x |
| Total Equity | 49.33M | 87.4M | 99.26M | 385.38M | 211.54M | 82.76M | 28.17M |
| Equity Growth % | - | 77.18% | 13.56% | 288.27% | -45.11% | -60.88% | -65.96% |
| Book Value per Share | 41.25 | 67.67 | 16.30 | 69.98 | 34.40 | 13.27 | 4.13 |
| Total Shareholders' Equity | 49.33M | 87.4M | 99.26M | 385.38M | 211.54M | 82.76M | 28.17M |
| Common Stock | 30.12M | 0 | 24K | 31K | 2K | 2K | 2K |
| Retained Earnings | -74.74M | 24.77M | 3.34M | -225.04M | -419.24M | -571.88M | -643.52M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -1.69M | 12K | -202K | -21K | 37K | -23K | -49K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | 63.62M | 42.02M | 61.43M | -215.25M | -47.17M | -22.54M | 2.56M |
| Operating CF Margin % | 8.05% | 5.56% | 7.11% | -24.64% | -6.81% | -4.28% | 0.61% |
| Operating CF Growth % | - | -33.95% | 46.2% | -450.4% | 78.08% | 52.22% | 111.37% |
| Net Income | 116K | 32.3M | -21.43M | -228.38M | -194.19M | -152.64M | -71.64M |
| Depreciation & Amortization | 58.69M | 53.15M | 44.26M | 59.6M | 99.12M | 63.33M | 47.11M |
| Stock-Based Compensation | 3.65M | 3.58M | 5.4M | 16.41M | 17.62M | 23.89M | 0 |
| Deferred Taxes | 0 | 0 | 15.6M | -15.86M | -2.96M | -191K | 5K |
| Other Non-Cash Items | 31.47M | -5.25M | 10.14M | 67.43M | 54M | 63.54M | 45.09M |
| Working Capital Changes | -30.31M | -41.77M | 7.47M | -114.44M | -20.76M | -20.46M | -17.99M |
| Change in Receivables | -149K | 0 | 642K | 0 | 0 | 0 | 0 |
| Change in Inventory | -2.21M | -8.42M | -27.75M | -74.26M | 41.51M | 17.51M | 4.38M |
| Change in Payables | 0 | 0 | 10.62M | 8.31M | -26.7M | -7.1M | -906K |
| Cash from Investing | -22.82M | -30.28M | -46.69M | -125.19M | -26.49M | -10.83M | 1.06M |
| Capital Expenditures | -23.91M | -23.81M | -37.93M | -77.91M | -26.49M | -6.58M | -4.54M |
| CapEx % of Revenue | 3.03% | 3.15% | 4.39% | 8.92% | 3.83% | 1.25% | 1.08% |
| Acquisitions | 0 | -6.47M | 1.25M | -37.28M | 0 | 0 | 5.6M |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 1.09M | 0 | 0 | 0 | 0 | -4.25M | 0 |
| Cash from Financing | -66.34M | -32.05M | 165K | 390.65M | 47.56M | -13.72M | -15.87M |
| Debt Issued (Net) | 25M | -25M | 0 | 0 | 49.38M | -17M | -15.88M |
| Equity Issued (Net) | 0 | 0 | 0 | 0 | 0 | 1000K | 272K |
| Dividends Paid | -28.68M | -7.05M | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -62.66M | 0 | 165K | 390.65M | -1.81M | -1.63M | -263K |
| Net Change in Cash | -26.75M | -19.91M | 15.26M | 50.23M | -26.96M | -46.68M | -13.22M |
| Free Cash Flow | 39.7M | 18.21M | 23.5M | -293.16M | -73.67M | -29.11M | -1.98M |
| FCF Margin % | 5.02% | 2.41% | 2.72% | -33.56% | -10.64% | -5.52% | -0.47% |
| FCF Growth % | - | -54.14% | 29.05% | -1347.65% | 74.87% | 60.48% | 93.2% |
| FCF per Share | 33.20 | 14.10 | 3.86 | -53.23 | -11.98 | -4.67 | -0.29 |
| FCF Conversion (FCF/Net Income) | -2.94x | 1.30x | -2.87x | 0.94x | 0.24x | 0.15x | -0.04x |
| Interest Paid | 0 | 626K | 206K | 466K | 2.08M | 5.39M | 0 |
| Taxes Paid | 0 | 0 | 333K | 385K | 389K | 11K | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -43.86% | 47.24% | -22.96% | -94.25% | -65.06% | -103.73% | -129.17% |
| Return on Invested Capital (ROIC) | 35.28% | 26.01% | -5.24% | -119.72% | -65.34% | -81.28% | -88.02% |
| Gross Margin | 71.03% | 72.17% | 71.08% | 62.38% | 53.39% | 61.29% | 68.61% |
| Net Margin | -2.74% | 4.27% | -2.48% | -26.14% | -28.05% | -28.96% | -17.11% |
| Debt / Equity | 0.50x | 0.58x | 0.42x | 0.02x | 0.22x | 0.40x | 0.80x |
| Interest Coverage | 22.19x | 23.90x | -11.96x | -554.70x | -60.32x | -15.89x | -9.62x |
| FCF Conversion | -2.94x | 1.30x | -2.87x | 0.94x | 0.24x | 0.15x | -0.04x |
| Revenue Growth | - | -4.37% | 14.26% | 1.17% | -20.77% | -23.85% | -20.55% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics