| 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 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 203.14M | 254.82M | 318.38M | 428.56M | 576.32M | 692.88M | 780.62M | 901.43M |
| Revenue Growth % | - | 25.44% | 24.94% | 34.61% | 34.48% | 20.23% | 12.66% | 15.48% |
| Cost of Goods Sold | 97.04M | 122.26M | 145.53M | 170.59M | 211.93M | 283.97M | 314.67M | 361.83M |
| COGS % of Revenue | 47.77% | 47.98% | 45.71% | 39.81% | 36.77% | 40.98% | 40.31% | 40.14% |
| Gross Profit | 106.09M | 132.56M | 172.85M | 257.97M | 364.39M | 408.92M | 465.94M | 539.59M |
| Gross Margin % | 52.23% | 52.02% | 54.29% | 60.19% | 63.23% | 59.02% | 59.69% | 59.86% |
| Gross Profit Growth % | - | 24.95% | 30.39% | 49.24% | 41.26% | 12.22% | 13.95% | 15.81% |
| Operating Expenses | 133.39M | 162.47M | 188.64M | 269.15M | 390.09M | 397.02M | 374.94M | 382.6M |
| OpEx % of Revenue | 65.66% | 63.76% | 59.25% | 62.8% | 67.69% | 57.3% | 48.03% | 42.44% |
| Selling, General & Admin | 88.45M | 102.5M | 113.67M | 153.47M | 246.21M | 235.77M | 232.44M | 220.98M |
| SG&A % of Revenue | 43.54% | 40.22% | 35.7% | 35.81% | 42.72% | 34.03% | 29.78% | 24.51% |
| Research & Development | 44.93M | 59.97M | 74.97M | 115.68M | 143.88M | 140.37M | 142.5M | 161.62M |
| R&D % of Revenue | 22.12% | 23.54% | 23.55% | 26.99% | 24.97% | 20.26% | 18.25% | 17.93% |
| Other Operating Expenses | -622K | 0 | 0 | 0 | 0 | 20.89M | 0 | 0 |
| Operating Income | -27.29M | -29.91M | -15.79M | -11.19M | -25.7M | 11.9M | 91.01M | 156.99M |
| Operating Margin % | -13.44% | -11.74% | -4.96% | -2.61% | -4.46% | 1.72% | 11.66% | 17.42% |
| Operating Income Growth % | - | -9.57% | 47.2% | 29.16% | -129.72% | 146.29% | 665.02% | 72.5% |
| EBITDA | 25.12M | 33.18M | 59.78M | 77.19M | 76.53M | 129.76M | 221.06M | 294.44M |
| EBITDA Margin % | 12.37% | 13.02% | 18.78% | 18.01% | 13.28% | 18.73% | 28.32% | 32.66% |
| EBITDA Growth % | - | 32.06% | 80.2% | 29.11% | -0.84% | 69.55% | 70.36% | 33.19% |
| D&A (Non-Cash Add-back) | 52.41M | 63.08M | 75.57M | 88.37M | 102.23M | 117.87M | 130.05M | 137.45M |
| EBIT | -28.47M | -30.24M | -29.05M | -14.46M | -15.49M | 35.72M | 106.81M | 224.6M |
| Net Interest Income | -6.31M | -9.36M | -13.61M | -3.58M | 2.22M | 14.88M | 6.69M | -17.94M |
| Interest Income | 0 | 0 | 0 | 164K | 10.62M | 23.82M | 15.8M | 0 |
| Interest Expense | 6.31M | 9.36M | 13.61M | 3.74M | 8.4M | 8.95M | 9.11M | 17.94M |
| Other Income/Expense | -7.48M | -9.69M | -26.87M | -7.01M | 1.81M | 14.88M | 6.69M | 49.67M |
| Pretax Income | -34.78M | -39.6M | -42.66M | -18.2M | -23.89M | 26.78M | 97.7M | 206.66M |
| Pretax Margin % | -17.12% | -15.54% | -13.4% | -4.25% | -4.14% | 3.86% | 12.52% | 22.93% |
| Income Tax | 1.22M | 793K | 911K | 1.3M | 3.92M | 7.37M | 13.21M | -52.6M |
| Effective Tax Rate % | 103.51% | 102% | 102.14% | 107.15% | 116.41% | 72.49% | 86.48% | 125.45% |
| Net Income | -36M | -40.39M | -43.57M | -19.5M | -27.8M | 19.41M | 84.49M | 259.26M |
| Net Margin % | -17.72% | -15.85% | -13.68% | -4.55% | -4.82% | 2.8% | 10.82% | 28.76% |
| Net Income Growth % | - | -12.2% | -7.87% | 55.24% | -42.56% | 169.81% | 335.32% | 206.85% |
| Net Income (Continuing) | -36M | -40.39M | -43.57M | -19.5M | -27.8M | 19.41M | 84.49M | 259.26M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.41 | -0.38 | -0.41 | -0.18 | -0.24 | 0.20 | 0.89 | 2.52 |
| EPS Growth % | - | 7.32% | -7.89% | 56.1% | -33.33% | 183.33% | 345% | 183.15% |
| EPS (Basic) | -0.41 | -0.38 | -0.41 | -0.18 | -0.24 | 0.22 | 0.92 | 2.83 |
| Diluted Shares Outstanding | 87.13M | 105.3M | 105.3M | 107.21M | 100.81M | 96.42M | 94.5M | 105.34M |
| Basic Shares Outstanding | 87.13M | 105.3M | 105.3M | 107.21M | 100.81M | 90.14M | 91.63M | 91.48M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 50.52M | 60.62M | 147.95M | 1.77B | 945.99M | 502.99M | 541.72M | 426.98M |
| Cash & Short-Term Investments | 29.98M | 32.91M | 100.31M | 1.71B | 864.23M | 411.77M | 428.45M | 254.47M |
| Cash Only | 29.98M | 32.91M | 100.31M | 1.71B | 140.77M | 317.24M | 428.45M | 254.47M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 723.46M | 94.53M | 0 | 0 |
| Accounts Receivable | 16.41M | 20.75M | 28.1M | 39.62M | 53.83M | 62.19M | 91.11M | 90.91M |
| Days Sales Outstanding | 29.48 | 29.72 | 32.21 | 33.74 | 34.09 | 32.76 | 42.6 | 36.81 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 4.17M | 0 | 0 | -561K | 29.04M | 4.62M | 81.6M |
| Total Non-Current Assets | 194.54M | 241.86M | 282.3M | 330.94M | 869.64M | 957.97M | 1.1B | 1.41B |
| Property, Plant & Equipment | 175.44M | 178.84M | 238.96M | 249.64M | 426.87M | 460.64M | 620.42M | 859.95M |
| Fixed Asset Turnover | 1.16x | 1.42x | 1.33x | 1.72x | 1.35x | 1.50x | 1.26x | 1.05x |
| Goodwill | 0 | 2.67M | 2.67M | 32.17M | 315.17M | 348.32M | 348.67M | 348.67M |
| Intangible Assets | 34.36M | 56.91M | 34.65M | 42.91M | 118.93M | 140.15M | 117.72M | 99.5M |
| Long-Term Investments | 3.58M | 0 | 0 | 0 | 0 | 0 | 1.75M | 0 |
| Other Non-Current Assets | -18.97M | 3.44M | 5.94M | 6.12M | 7.92M | 6.86M | 8.54M | 12.29M |
| Total Assets | 245.06M | 302.49M | 430.25M | 2.1B | 1.82B | 1.46B | 1.64B | 1.84B |
| Asset Turnover | 0.83x | 0.84x | 0.74x | 0.20x | 0.32x | 0.47x | 0.48x | 0.49x |
| Asset Growth % | - | 23.44% | 42.24% | 388.32% | -13.58% | -19.53% | 12.19% | 12.12% |
| Total Current Liabilities | 63.52M | 72.54M | 84.78M | 58.24M | 165.52M | 192.65M | 220.96M | 619.46M |
| Accounts Payable | 13.73M | 27.24M | 12.43M | 12.66M | 21.14M | 3.96M | 54.56M | 38.84M |
| Days Payables Outstanding | 51.66 | 81.31 | 31.18 | 27.08 | 36.41 | 5.09 | 63.29 | 39.18 |
| Short-Term Debt | 23.25M | 14.22M | 17.47M | 0 | 0 | 0 | 0 | 464.56M |
| Deferred Revenue (Current) | 3.51M | 0 | 4.87M | 4.83M | 5.55M | 5.34M | 5.4M | 5.88M |
| Other Current Liabilities | 13.67M | 18.5M | 15.23M | 2.09M | 6.56M | 15.99M | 3.65M | 110.19M |
| Current Ratio | 0.80x | 0.84x | 1.75x | 30.39x | 5.72x | 2.61x | 2.45x | 0.69x |
| Quick Ratio | 0.80x | 0.84x | 1.75x | 30.39x | 5.72x | 2.61x | 2.45x | 0.69x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 115.14M | 178.96M | 417.56M | 1.46B | 1.6B | 1.58B | 1.62B | 1.25B |
| Long-Term Debt | 107.99M | 173.04M | 242.22M | 1.46B | 1.47B | 1.48B | 1.49B | 266M |
| Capital Lease Obligations | 3.8M | 2.86M | 0 | 0 | 107.69M | 91.16M | 130.43M | 0 |
| Deferred Tax Liabilities | 87K | 0 | 211K | 421K | 20.76M | 3.53M | 4.12M | 4.09M |
| Other Non-Current Liabilities | 3.35M | 3.06M | 175.13M | 1.46M | 3.83M | 9.53M | 1.09M | 976.84M |
| Total Liabilities | 178.66M | 251.5M | 502.35M | 1.52B | 1.77B | 1.77B | 1.84B | 1.87B |
| Total Debt | 135.93M | 191.06M | 259.68M | 1.46B | 1.64B | 1.66B | 1.7B | 730.55M |
| Net Debt | 105.95M | 158.15M | 159.37M | -250.71M | 1.49B | 1.34B | 1.27B | 476.08M |
| Debt / Equity | - | 3.75x | - | 2.53x | 34.38x | - | - | - |
| Debt / EBITDA | 5.41x | 5.76x | 4.34x | 18.95x | 21.37x | 12.76x | 7.67x | 2.48x |
| Net Debt / EBITDA | 4.22x | 4.77x | 2.67x | -3.25x | 19.53x | 10.31x | 5.73x | 1.62x |
| Interest Coverage | -4.32x | -3.20x | -1.16x | -2.99x | -3.06x | 1.33x | 9.99x | 8.75x |
| Total Equity | -56.86M | 50.98M | -72.09M | 578.2M | 47.57M | -313.7M | -202.96M | -28.69M |
| Equity Growth % | - | 189.66% | -241.41% | 902% | -91.77% | -759.46% | 35.3% | 85.86% |
| Book Value per Share | -0.65 | 0.48 | -0.68 | 5.39 | 0.47 | -3.25 | -2.15 | -0.27 |
| Total Shareholders' Equity | -56.86M | 50.98M | -72.09M | 578.2M | 47.57M | -313.7M | -202.96M | -28.69M |
| Common Stock | 1K | 1K | 1K | 2K | 2K | 2K | 2K | 2K |
| Retained Earnings | -83.08M | -123.47M | -167.03M | -186.54M | -214.34M | -344.24M | -258.74M | -43.74M |
| Treasury Stock | -4.6M | -4.6M | -4.6M | -4.6M | 0 | 0 | 0 | 0 |
| Accumulated OCI | -53K | -112K | -245K | -374K | -2.05M | -452K | -1.5M | -960K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 37.95M | 39.9M | 58.46M | 133.11M | 195.15M | 234.94M | 282.73M | 309.6M |
| Operating CF Margin % | 18.68% | 15.66% | 18.36% | 31.06% | 33.86% | 33.91% | 36.22% | 34.35% |
| Operating CF Growth % | - | 5.13% | 46.5% | 127.71% | 46.61% | 20.39% | 20.34% | 9.51% |
| Net Income | -36M | -40.39M | -43.57M | -19.5M | -24.28M | 19.41M | 84.49M | 259.26M |
| Depreciation & Amortization | 52.41M | 62.85M | 75.57M | 88.37M | 102.23M | 117.87M | 130.05M | 137.45M |
| Stock-Based Compensation | 12.17M | 0 | 29.46M | 61.58M | 105.83M | 88.35M | 90.55M | 80.31M |
| Deferred Taxes | -59K | -8K | 71K | 9.18M | -4.38M | -886K | 2.34M | -71.24M |
| Other Non-Cash Items | 12.13M | 20.27M | 26.55M | 1.48M | 29.95M | 32.65M | 32.6M | -96.19M |
| Working Capital Changes | -2.7M | -2.82M | -29.63M | -7.99M | -14.19M | -22.44M | -57.3M | 0 |
| Change in Receivables | -10.79M | -4.34M | -18.45M | -20.73M | -26.64M | -22.67M | -26.75M | -36.21M |
| Change in Inventory | 0 | 0 | 0 | -9.32M | 0 | -9.59M | 0 | 0 |
| Change in Payables | 10.05M | 3.95M | 0 | 9.32M | 5.5M | -11.08M | 7.42M | 12.28M |
| Cash from Investing | -61.25M | -87.38M | -115.63M | -113.61M | -1.15B | 401.15M | -94.81M | -268.29M |
| Capital Expenditures | -61.25M | -84.5M | -115.81M | -109.1M | -120.22M | -124.81M | -186.52M | 0 |
| CapEx % of Revenue | 30.15% | 33.16% | 36.37% | 25.46% | 20.86% | 18.01% | 23.89% | - |
| Acquisitions | 0 | -2.88M | 0 | -5M | -305.17M | -99.02M | 43K | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | -22.91M | 0 | 173K | 494K | -4.42M | -2.26M | 0 | -268.29M |
| Cash from Financing | -14.25M | 49.8M | 124.03M | 1.59B | -610.36M | -468.9M | -76.45M | -216.91M |
| Debt Issued (Net) | -27.43M | 32.49M | 53.92M | 1.2B | 0 | -2.26M | -5.47M | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -1.4M | -350M | -600M | -488.45M | -59.79M | 4.65M |
| Other Financing | 7.98M | 11.49M | 21.7M | 20.15M | -10.36M | 21.81M | -11.18M | -216.91M |
| Net Change in Cash | -37.55M | 2.92M | 66.65M | 1.61B | -1.56B | 167.18M | 111.21M | 0 |
| Free Cash Flow | -23.3M | -30.54M | -57.35M | 24.02M | 74.94M | 110.13M | 96.2M | 309.6M |
| FCF Margin % | -11.47% | -11.99% | -18.01% | 5.6% | 13% | 15.89% | 12.32% | 34.35% |
| FCF Growth % | - | -31.08% | -87.77% | 141.88% | 212.03% | 46.97% | -12.65% | 221.83% |
| FCF per Share | -0.27 | -0.29 | -0.54 | 0.22 | 0.74 | 1.14 | 1.02 | 2.94 |
| FCF Conversion (FCF/Net Income) | -1.05x | -0.99x | -1.34x | -6.83x | -7.02x | 12.10x | 3.35x | 1.19x |
| Interest Paid | 4.62M | 0 | 12.4M | 2.34M | 475K | 916K | 1.05M | 0 |
| Taxes Paid | 445K | 0 | 605K | 921K | 4.57M | 2.72M | 19.67M | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -79.22% | - | -7.71% | -8.89% | - | - | - |
| Return on Invested Capital (ROIC) | -41.7% | -17.37% | -7.99% | -4.05% | -2.06% | 0.7% | 6.54% | 15.58% |
| Gross Margin | 52.23% | 52.02% | 54.29% | 60.19% | 63.23% | 59.02% | 59.69% | 59.86% |
| Net Margin | -17.72% | -15.85% | -13.68% | -4.55% | -4.82% | 2.8% | 10.82% | 28.76% |
| Debt / Equity | - | 3.75x | - | 2.53x | 34.38x | - | - | - |
| Interest Coverage | -4.32x | -3.20x | -1.16x | -2.99x | -3.06x | 1.33x | 9.99x | 8.75x |
| FCF Conversion | -1.05x | -0.99x | -1.34x | -6.83x | -7.02x | 12.10x | 3.35x | 1.19x |
| Revenue Growth | - | 25.44% | 24.94% | 34.61% | 34.48% | 20.23% | 12.66% | 15.48% |
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