| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| ZGZillow Group, Inc. Class A | 10.77B | 44.80 | 497.78 | 15.52% | 0.89% | 0.47% | 2.18% | 0.02 |
| ZZillow Group, Inc. Class C | 10.73B | 44.62 | 495.78 | 15.52% | -1.29% | -0.64% | 2.19% | 0.02 |
| FVRRFiverr International Ltd. | 388.19M | 10.83 | 19.34 | 10.07% | 4.87% | 5.09% | 26.78% | 0.01 |
| SSTKShutterstock, Inc. | 689.62M | 16.80 | 13.44 | 5.84% | 4.6% | 7.83% | 17.96% | 0.23 |
| ATHMAutohome Inc. | 9.19B | 19.18 | 9.89 | -2.01% | 23.62% | 6.31% | 1.96% | 0.00 |
| GETYGetty Images Holdings, Inc. | 320.77M | 0.78 | 8.16 | 2.48% | -9.6% | -13.31% | 18.98% | 1.89 |
| EVEREverQuote, Inc. | 56.95M | 15.80 | 6.01 | 38.45% | 14.34% | 41.72% | 100% | -0.00 |
| SEATVivid Seats Inc. | 22.72M | 5.96 | 5.32 | 8.8% | -24.08% | -46.21% | 100% | 0.66 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | 1.74B | 2.68B | 3.3B | 3.47B |
| Revenue Growth % | - | 54.38% | 23.23% | 5.2% |
| Cost of Goods Sold | 1.65B | 2.54B | 3.16B | 3.31B |
| COGS % of Revenue | 95.34% | 94.69% | 95.75% | 95.43% |
| Gross Profit | 80.81M | 142.31M | 140.22M | 158.76M |
| Gross Margin % | 4.66% | 5.31% | 4.25% | 4.57% |
| Gross Profit Growth % | - | 76.1% | -1.47% | 13.22% |
| Operating Expenses | 236.52M | 258.27M | 308.01M | 225.31M |
| OpEx % of Revenue | 13.63% | 9.64% | 9.33% | 6.49% |
| Selling, General & Admin | 189.74M | 208.32M | 250.84M | 187.36M |
| SG&A % of Revenue | 10.93% | 7.78% | 7.6% | 5.39% |
| Research & Development | 46.78M | 49.95M | 57.17M | 37.95M |
| R&D % of Revenue | 2.7% | 1.86% | 1.73% | 1.09% |
| Other Operating Expenses | 0 | 0 | 0 | 0 |
| Operating Income | -155.71M | -115.95M | -167.78M | -66.54M |
| Operating Margin % | -8.97% | -4.33% | -5.08% | -1.92% |
| Operating Income Growth % | - | 25.53% | -44.7% | 60.34% |
| EBITDA | -140.86M | -104.54M | -156.22M | -58.05M |
| EBITDA Margin % | -8.12% | -3.9% | -4.73% | -1.67% |
| EBITDA Growth % | - | 25.78% | -49.44% | 62.84% |
| D&A (Non-Cash Add-back) | 14.85M | 11.41M | 11.56M | 8.49M |
| EBIT | -140.46M | -88.24M | -158.51M | -60.69M |
| Net Interest Income | -6.24M | -1.41M | 3.95M | 5.2M |
| Interest Income | 278K | 1.89M | 5.4M | 6.04M |
| Interest Expense | 6.52M | 3.3M | 1.45M | 838K |
| Other Income/Expense | 8.73M | 24.41M | 7.83M | 5.02M |
| Pretax Income | -146.98M | -91.54M | -159.95M | -61.53M |
| Pretax Margin % | -8.47% | -3.42% | -4.84% | -1.77% |
| Income Tax | -522K | -521K | -363K | -291K |
| Effective Tax Rate % | 99.64% | 99.43% | 99.77% | 99.53% |
| Net Income | -146.46M | -91.02M | -159.59M | -61.24M |
| Net Margin % | -8.44% | -3.4% | -4.83% | -1.76% |
| Net Income Growth % | - | 37.85% | -75.33% | 61.63% |
| Net Income (Continuing) | -146.46M | -91.02M | -159.59M | -61.24M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.57 | -3.51 | -20.30 | -0.71 |
| EPS Growth % | - | -515.79% | -478.35% | 96.5% |
| EPS (Basic) | -0.57 | -3.51 | -20.30 | -0.77 |
| Diluted Shares Outstanding | 79.49M | 79.49M | 75.46M | 86.51M |
| Basic Shares Outstanding | 79.49M | 79.49M | 75.46M | 79.4M |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 752.56M | 600.85M | 780.25M | 1.18B |
| Cash & Short-Term Investments | 426.14M | 149.77M | 264.87M | 152.9M |
| Cash Only | 362.38M | 114.94M | 243.39M | 117.47M |
| Short-Term Investments | 63.76M | 34.82M | 21.47M | 35.42M |
| Accounts Receivable | 311.85M | 435.88M | 505.98M | 1B |
| Days Sales Outstanding | 65.59 | 59.39 | 55.94 | 105.6 |
| Inventory | 13.54M | 13.65M | 0 | 0 |
| Days Inventory Outstanding | 2.99 | 1.96 | - | - |
| Other Current Assets | -2.75M | -3.2M | 1.59M | 1.99M |
| Total Non-Current Assets | 116M | 111.65M | 113.72M | 107.11M |
| Property, Plant & Equipment | 19.14M | 16.89M | 11.92M | 7.02M |
| Fixed Asset Turnover | 90.67x | 158.58x | 277.06x | 494.68x |
| Goodwill | 84.61M | 84.61M | 84.61M | 84.61M |
| Intangible Assets | 12.25M | 10.15M | 8.05M | 5.95M |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 9.15M | 9.53M |
| Total Assets | 868.56M | 712.5M | 893.98M | 1.29B |
| Asset Turnover | 2.00x | 3.76x | 3.69x | 2.70x |
| Asset Growth % | - | -17.97% | 25.47% | 44.07% |
| Total Current Liabilities | 347.62M | 344.03M | 501.53M | 878.27M |
| Accounts Payable | 180.3M | 227.16M | 316.87M | 725.82M |
| Days Payables Outstanding | 39.77 | 32.68 | 36.59 | 79.93 |
| Short-Term Debt | 10M | 0 | 20M | 30M |
| Deferred Revenue (Current) | 8.71M | 888K | 4.29M | 1.78M |
| Other Current Liabilities | 7.13M | 9.49M | 9.33M | 9.04M |
| Current Ratio | 2.16x | 1.75x | 1.56x | 1.34x |
| Quick Ratio | 2.13x | 1.71x | 1.56x | 1.34x |
| Cash Conversion Cycle | 28.8 | 28.66 | - | - |
| Total Non-Current Liabilities | 1.53B | 1.63B | 14.26M | 53.9M |
| Long-Term Debt | 10.51M | 0 | 0 | 0 |
| Capital Lease Obligations | 8.29M | 6.23M | 5.4M | 2.14M |
| Deferred Tax Liabilities | 3.06M | 2.54M | 2.01M | 1.49M |
| Other Non-Current Liabilities | 1.5B | 1.62B | 5.42M | 48.84M |
| Total Liabilities | 1.87B | 1.97B | 515.79M | 932.17M |
| Total Debt | 36.67M | 13.9M | 29.35M | 35.17M |
| Net Debt | -325.72M | -101.04M | -214.04M | -82.3M |
| Debt / Equity | - | - | 0.08x | 0.10x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | -23.87x | -35.11x | -116.03x | -79.41x |
| Total Equity | -1.01B | -1.26B | 378.18M | 355.75M |
| Equity Growth % | - | -25.4% | 130% | -5.93% |
| Book Value per Share | -12.65 | -15.86 | 5.01 | 4.11 |
| Total Shareholders' Equity | -1.01B | -1.26B | 378.18M | 355.75M |
| Common Stock | 30K | 30K | 5K | 6K |
| Retained Earnings | -1B | -1.26B | -2.11B | -2.18B |
| Treasury Stock | -1.03M | -1.02M | -1.02M | -1.02M |
| Accumulated OCI | -7.8M | -66K | 1.15M | 6.09M |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -187.59M | -158.86M | -26.95M | -114.14M |
| Operating CF Margin % | -10.81% | -5.93% | -0.82% | -3.29% |
| Operating CF Growth % | - | 15.32% | 83.04% | -323.51% |
| Net Income | -146.46M | -91.02M | -159.59M | -61.24M |
| Depreciation & Amortization | 14.85M | 11.41M | 11.56M | 8.49M |
| Stock-Based Compensation | 18.53M | 16.21M | 109.98M | 33.87M |
| Deferred Taxes | -525K | -525K | -525K | -525K |
| Other Non-Cash Items | 9.49M | -6.73M | 9.62M | 7.49M |
| Working Capital Changes | -83.48M | -88.2M | 2.01M | -102.23M |
| Change in Receivables | -164.82M | -115.95M | -65.6M | -519.62M |
| Change in Inventory | -21.3M | -11.59M | 0 | 0 |
| Change in Payables | 96.39M | 46.86M | 89.71M | 408.95M |
| Cash from Investing | -65.33M | 27.69M | 12.82M | -15.6M |
| Capital Expenditures | -1.63M | -1.24M | -549K | -1.66M |
| CapEx % of Revenue | 0.09% | 0.05% | 0.02% | 0.05% |
| Acquisitions | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - |
| Other Investing | 52K | 0 | 22K | 12K |
| Cash from Financing | 583.67M | -159.04M | 140.34M | 1.95M |
| Debt Issued (Net) | -48.24M | -21.84M | 20M | 15M |
| Equity Issued (Net) | 1000K | -1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | -15M | -137.2M | 0 | 0 |
| Other Financing | -6.33M | 0 | -17.56M | -13.05M |
| Net Change in Cash | 328.84M | -247.44M | 128.45M | -125.92M |
| Free Cash Flow | -189.22M | -160.1M | -27.5M | -115.8M |
| FCF Margin % | -10.9% | -5.98% | -0.83% | -3.33% |
| FCF Growth % | - | 15.39% | 82.82% | -321.1% |
| FCF per Share | -2.38 | -2.01 | -0.36 | -1.34 |
| FCF Conversion (FCF/Net Income) | 1.28x | 1.75x | 0.17x | 1.86x |
| Interest Paid | 10.54M | 2.58M | 898K | 584K |
| Taxes Paid | 3K | 4K | 162K | 234K |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -42.2% | -16.69% |
| Return on Invested Capital (ROIC) | - | - | -76.66% | -22.81% |
| Gross Margin | 4.66% | 5.31% | 4.25% | 4.57% |
| Net Margin | -8.44% | -3.4% | -4.83% | -1.76% |
| Debt / Equity | - | - | 0.08x | 0.10x |
| Interest Coverage | -23.87x | -35.11x | -116.03x | -79.41x |
| FCF Conversion | 1.28x | 1.75x | 0.17x | 1.86x |
| Revenue Growth | - | 54.38% | 23.23% | 5.2% |
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