| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| TUYATuya Inc. | 179.02M | 2.55 | 300 | 29.84% | 9.12% | 2.88% | 37.57% | 0.00 |
| NTNXNutanix, Inc. | 10.36B | 38.28 | 58.89 | 18.11% | 9.95% | 7.24% | ||
| ORCLOracle Corporation | 408.14B | 145.40 | 33.50 | 8.38% | 25.28% | 50.65% | 4.96 | |
| MSFTMicrosoft Corporation | 2.92T | 392.74 | 28.79 | 14.93% | 39.04% | 30.51% | 2.45% | 0.18 |
| DOCNDigitalOcean Holdings, Inc. | 5.15B | 56.06 | 22.25 | 15.48% | 28.76% | 6.01% | ||
| CORZCore Scientific, Inc. | 5.23B | 16.97 | -3.30 | 1.65% | -229.91% | |||
| BLZEBackblaze, Inc. | 216.87M | 3.76 | -8.17 | 14.27% | -17.56% | -30.78% | 8.69% | 0.98 |
| DGXXDigi Power X Inc. | 180.26M | 2.76 | -12.55 | 41.7% | -39.25% | -27.71% | 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 | 2.58M | 8.66M | 3.55M | 24.95M | 24.19M | 26.11M | 37M |
| Revenue Growth % | - | 234.97% | -58.95% | 602.22% | -3.06% | 7.95% | 41.7% |
| Cost of Goods Sold | 3.88M | 12.7M | 7.55M | 13.82M | 30.99M | 35.78M | 48.35M |
| COGS % of Revenue | 150.18% | 146.67% | 212.48% | 55.4% | 128.1% | 137.02% | 130.67% |
| Gross Profit | -1.3M | -4.04M | -4M | 11.13M | -6.8M | -9.67M | -11.35M |
| Gross Margin % | -50.18% | -46.67% | -112.48% | 44.6% | -28.1% | -37.02% | -30.67% |
| Gross Profit Growth % | - | -211.53% | 1.08% | 378.46% | -161.08% | -42.22% | -17.38% |
| Operating Expenses | 6.52M | 269.97K | 1.57M | 8.21M | 21.43M | 7.65M | -476.89K |
| OpEx % of Revenue | 252.37% | 3.12% | 44.22% | 32.89% | 88.59% | 29.31% | -1.29% |
| Selling, General & Admin | 6.52M | 269.97K | 1.71M | 10.48M | 8.06M | 5.28M | 6.39M |
| SG&A % of Revenue | 252.37% | 3.12% | 48.13% | 42.01% | 33.31% | 20.21% | 17.27% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | -484.39K | -138.94K | -2.28M | 13.37M | 2.38M | -6.87M |
| Operating Income | -7.82M | -269.97K | -5.57M | 2.92M | -28.23M | -17.32M | -10.87M |
| Operating Margin % | -302.55% | -3.12% | -156.7% | 11.71% | -116.69% | -66.33% | -29.38% |
| Operating Income Growth % | - | 96.55% | -1962.5% | 152.49% | -1065.77% | 38.64% | 37.24% |
| EBITDA | -6.17M | 1.41M | -2.18M | 6.2M | -17.43M | -2.28M | 4.82M |
| EBITDA Margin % | -238.76% | 16.26% | -61.38% | 24.86% | -72.05% | -8.72% | 13.02% |
| EBITDA Growth % | - | 122.82% | -254.92% | 384.45% | -380.92% | 86.93% | 311.59% |
| D&A (Non-Cash Add-back) | 1.65M | 1.68M | 3.39M | 3.28M | 10.8M | 15.04M | 15.69M |
| EBIT | -21.74M | -269.97K | -5.57M | -499.26K | 3.09M | -21.56M | -6.77M |
| Net Interest Income | 0 | -48.43K | -258.43K | -332.81K | -238.2K | -42.13K | -39.12K |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 24K |
| Interest Expense | 0 | 48.43K | 258.43K | 332.81K | 238.2K | 42.13K | 63.12K |
| Other Income/Expense | -14.03M | 0 | -258.43K | -3.75M | 31.02M | -4.56M | 4.03M |
| Pretax Income | -21.85M | -269.97K | -5.83M | -832.07K | 2.79M | -21.89M | -6.84M |
| Pretax Margin % | -845.39% | -3.12% | -163.97% | -3.33% | 11.54% | -83.81% | -18.48% |
| Income Tax | 0 | 0 | -635.81K | 2.3M | -1.54M | 0 | 0 |
| Effective Tax Rate % | 132.5% | 100% | 89.09% | 376.49% | 155.07% | 100% | 99.42% |
| Net Income | -28.95M | -269.97K | -5.19M | -3.13M | 4.33M | -21.89M | -6.8M |
| Net Margin % | -1120.11% | -3.12% | -146.08% | -12.55% | 17.9% | -83.81% | -18.37% |
| Net Income Growth % | - | 99.07% | -1822.71% | 39.65% | 238.2% | -605.51% | 68.94% |
| Net Income (Continuing) | -21.85M | -269.97K | -5.19M | -3.13M | 4.33M | -21.89M | -6.84M |
| Discontinued Operations | -7.1M | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 279.43K |
| EPS (Diluted) | -0.11 | -0.02 | -0.44 | 0.01 | 0.15 | -0.77 | -0.22 |
| EPS Growth % | - | 81.64% | -2078.22% | 103.02% | 1027.82% | -613.33% | 71.43% |
| EPS (Basic) | -0.11 | -0.02 | -0.44 | 0.01 | 0.15 | -0.77 | -0.22 |
| Diluted Shares Outstanding | 261.22M | 13.36M | 11.72M | 21.78M | 27.23M | 28.57M | 30.7M |
| Basic Shares Outstanding | 261.74M | 13.36M | 11.72M | 21.78M | 27.23M | 28.42M | 30.7M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 8.71M | 3.9M | 4.69M | 36.17M | 6.13M | 2.2M | 6.66M |
| Cash & Short-Term Investments | 2.65M | 152.15K | 4.54M | 34.36M | 1.85M | 341.27K | 1.7M |
| Cash Only | 489.08K | 152.15K | 31.25K | 914.48K | 1.85M | 341.27K | 1.7M |
| Short-Term Investments | 2.16M | 0 | 4.51M | 33.45M | 0 | 0 | 0 |
| Accounts Receivable | 402.58K | 0 | 141.55K | 1.1M | 737.22K | 782.02K | 286.87K |
| Days Sales Outstanding | 56.86 | - | 14.54 | 16.05 | 11.12 | 10.93 | 2.83 |
| Inventory | 2 | 0 | 0 | 0 | 2.8M | 822.88K | 4.53M |
| Days Inventory Outstanding | 0 | - | - | - | 32.99 | 8.39 | 34.16 |
| Other Current Assets | 5.66M | 3.75M | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Assets | 7.22M | 0 | 11.83M | 43.75M | 46.47M | 39.95M | 27.66M |
| Property, Plant & Equipment | 5.32M | 0 | 8.91M | 40.17M | 45.66M | 35.75M | 23.76M |
| Fixed Asset Turnover | 0.49x | - | 0.40x | 0.62x | 0.53x | 0.73x | 1.56x |
| Goodwill | 0 | 0 | 1.34M | 1.35M | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 1.57M | 1.44M | 1.31M | 1.18M | 1.06M |
| Long-Term Investments | 0 | 0 | 0 | 798.92K | 805.63K | 0 | 0 |
| Other Non-Current Assets | 1.91M | 0 | 0 | 0 | 806K | 3.01M | 2.84M |
| Total Assets | 15.93M | 3.9M | 16.52M | 79.92M | 52.6M | 42.15M | 34.32M |
| Asset Turnover | 0.16x | 2.22x | 0.22x | 0.31x | 0.46x | 0.62x | 1.08x |
| Asset Growth % | - | -75.53% | 323.85% | 383.78% | -34.18% | -19.87% | -18.58% |
| Total Current Liabilities | 6.76M | 4.17M | 3.04M | 5.51M | 3.26M | 10.72M | 10.06M |
| Accounts Payable | 373.69K | 68.46K | 920.91K | 2.27M | 2.35M | 4.51M | 0 |
| Days Payables Outstanding | 35.14 | 1.97 | 44.52 | 59.93 | 27.62 | 46.02 | - |
| Short-Term Debt | 6.17M | 0 | 2.12M | 0 | 488.06K | 642.69K | 77.56K |
| Deferred Revenue (Current) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 208.34K | 4.1M | 0 | 2.94M | 322.1K | 5.46M | 9.93M |
| Current Ratio | 1.29x | 0.93x | 1.54x | 6.56x | 1.88x | 0.21x | 0.66x |
| Quick Ratio | 1.29x | 0.93x | 1.54x | 6.56x | 1.02x | 0.13x | 0.21x |
| Cash Conversion Cycle | 21.72 | - | - | - | 16.49 | -26.69 | - |
| Total Non-Current Liabilities | 0 | 0 | 3.03M | 36.2M | 2.17M | 2.18M | 2.28M |
| Long-Term Debt | 0 | 0 | 532.91K | 0 | 389.06K | 356.71K | 0 |
| Capital Lease Obligations | 0 | 0 | 2.43M | 0 | 447.51K | 336.86K | 75.69K |
| Deferred Tax Liabilities | 0 | 0 | 65.64K | 2.51M | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 33.69M | 1.33M | 1.49M | 2.2M |
| Total Liabilities | 6.76M | 4.17M | 6.08M | 41.71M | 5.42M | 12.9M | 12.34M |
| Total Debt | 6.17M | 0 | 5.09M | 0 | 1.42M | 1.45M | 204.36K |
| Net Debt | 5.68M | -152.15K | 5.06M | -914.48K | -426.02K | 1.11M | -1.5M |
| Debt / Equity | 0.67x | - | 0.49x | - | 0.03x | 0.05x | 0.01x |
| Debt / EBITDA | - | - | - | - | - | - | 0.04x |
| Net Debt / EBITDA | - | -0.11x | - | -0.15x | - | - | -0.31x |
| Interest Coverage | - | -5.57x | -21.55x | 8.78x | -118.50x | -411.09x | -172.21x |
| Total Equity | 9.18M | -274.71K | 10.44M | 38.21M | 47.17M | 29.25M | 21.98M |
| Equity Growth % | - | -102.99% | 3901.72% | 265.86% | 23.46% | -38% | -24.84% |
| Book Value per Share | 0.04 | -0.02 | 0.89 | 1.75 | 1.73 | 1.02 | 0.72 |
| Total Shareholders' Equity | 9.18M | -274.71K | 10.44M | 38.21M | 47.17M | 29.25M | 21.7M |
| Common Stock | 32.2M | 20 | 12.54M | 31.38M | 39.6M | 42.5M | 46.01M |
| Retained Earnings | -28.95M | -274.73K | -5.47M | -8.87M | -4.61M | -26.5M | -33.3M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 5.93M | 0 | 2.1M | 3.87M | -3.49M | -2.23M | -7.13M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 279.43K |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -11.07M | -368.17K | -2.25M | -8.86M | -15.5M | 5.69M | -17.53M |
| Operating CF Margin % | -428.36% | -4.25% | -63.32% | -35.51% | -64.06% | 21.8% | -47.38% |
| Operating CF Growth % | - | 96.67% | -511.09% | -293.78% | -74.9% | 136.73% | -408.02% |
| Net Income | -21.85M | -269.97K | -5.19M | 289.35K | 4.33M | -21.89M | -6.8M |
| Depreciation & Amortization | 1.65M | 1.68M | 3.39M | 3.28M | 10.8M | 15.04M | 15.69M |
| Stock-Based Compensation | 0 | 0 | 0 | 7.8M | 3.3M | 1.62M | 1.75M |
| Deferred Taxes | 0 | 0 | -635.81K | 2.3M | -1.54M | 0 | 0 |
| Other Non-Cash Items | 14.76M | -1.68M | -296.64K | -23.56M | -31.2M | 11.26M | -31.33M |
| Working Capital Changes | -2.37M | -98.21K | 486.27K | 1.03M | -1.18M | -344.93K | 3.16M |
| Change in Receivables | -402.48K | 377.06K | -275.29K | -1.6M | 24.13K | -1.27M | 823.49K |
| Change in Inventory | 0 | -3.11M | 0 | 1.6M | 0 | 0 | 0 |
| Change in Payables | 432.05K | 249.38K | 761.56K | 842.58K | 72.33K | 1.98M | 1.62M |
| Cash from Investing | -13.78M | -2.43M | -1.27M | -34.72M | -2.43M | -7.26M | 14.72M |
| Capital Expenditures | -12.48M | 0 | -1.15M | -33.92M | -14.69M | -3.01M | -3.79M |
| CapEx % of Revenue | 482.94% | - | 32.48% | 135.96% | 60.71% | 11.52% | 10.24% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | -4.75M | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | -1.25M | -2.43M | -113.92K | -800K | 795K | 499.95K | 0 |
| Cash from Financing | 24.92M | 4.1M | 2.25M | 44.47M | 18.86M | 56.11K | 4.18M |
| Debt Issued (Net) | 0 | 0 | 2.28M | -5.15M | 9.77M | -1.02M | -828.04K |
| Equity Issued (Net) | 1000K | 0 | -39.31K | 1000K | 1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -39.34K | -600K | -255.53K | 0 | 0 |
| Other Financing | 1.01M | 4.1M | -40 | 0 | 1.03M | 0 | 1M |
| Net Change in Cash | -15.7K | 814.86K | -1.27M | 884.47K | 934.91K | -1.51M | 1.36M |
| Free Cash Flow | -23.55M | -368.17K | -3.4M | -42.78M | -30.18M | 2.68M | -21.32M |
| FCF Margin % | -911.3% | -4.25% | -95.8% | -171.46% | -124.76% | 10.28% | -57.63% |
| FCF Growth % | - | 98.44% | -824.59% | -1156.84% | 29.46% | 108.89% | -894.38% |
| FCF per Share | -0.09 | -0.03 | -0.29 | -1.96 | -1.11 | 0.09 | -0.69 |
| FCF Conversion (FCF/Net Income) | 0.38x | 1.36x | 0.43x | 2.83x | -3.58x | -0.26x | 2.58x |
| Interest Paid | 0 | 0 | 18.11K | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -315.5% | -6.07% | -102.09% | -12.88% | 10.14% | -57.28% | -26.54% |
| Return on Invested Capital (ROIC) | - | -2.81% | -55.4% | 8.3% | -50.38% | -33.7% | -32.07% |
| Gross Margin | -50.18% | -46.67% | -112.48% | 44.6% | -28.1% | -37.02% | -30.67% |
| Net Margin | -1120.11% | -3.12% | -146.08% | -12.55% | 17.9% | -83.81% | -18.37% |
| Debt / Equity | 0.67x | - | 0.49x | - | 0.03x | 0.05x | 0.01x |
| Interest Coverage | - | -5.57x | -21.55x | 8.78x | -118.50x | -411.09x | -172.21x |
| FCF Conversion | 0.38x | 1.36x | 0.43x | 2.83x | -3.58x | -0.26x | 2.58x |
| Revenue Growth | - | 234.97% | -58.95% | 602.22% | -3.06% | 7.95% | 41.7% |
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