| 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 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 786.84M | 1.89B | 3.65B | 7.28B | 9.6B | 9.17B | 7.11B | 5.53B | 4.27B |
| Revenue Growth % | - | 139.66% | 93.79% | 99.3% | 31.84% | -4.55% | -22.44% | -22.2% | -22.78% |
| Cost of Goods Sold | 1.16B | 1.89B | 3.5B | 6.09B | 8.04B | 8.08B | 6.12B | 4.85B | 3.95B |
| COGS % of Revenue | 146.8% | 100.25% | 95.87% | 83.58% | 83.75% | 88.11% | 86.07% | 87.63% | 92.42% |
| Gross Profit | -368.24M | -4.65M | 151.03M | 1.2B | 1.56B | 1.09B | 990.11M | 684.03M | 323.83M |
| Gross Margin % | -46.8% | -0.25% | 4.13% | 16.42% | 16.25% | 11.89% | 13.93% | 12.37% | 7.58% |
| Gross Profit Growth % | - | 98.74% | 3346.65% | 692.02% | 30.45% | -30.15% | -9.16% | -30.91% | -52.66% |
| Operating Expenses | 409.32M | 613.74M | 1.04B | 1.33B | 1.3B | 1.74B | 1.19B | 848.07M | 888.05M |
| OpEx % of Revenue | 52.02% | 32.55% | 28.39% | 18.23% | 13.52% | 18.97% | 16.73% | 15.33% | 20.79% |
| Selling, General & Admin | 318.49M | 410.92M | 735.72M | 1.04B | 956.31M | 1.33B | 928.11M | 589.48M | 515.57M |
| SG&A % of Revenue | 40.48% | 21.79% | 20.13% | 14.35% | 9.96% | 14.5% | 13.06% | 10.66% | 12.07% |
| Research & Development | 93.45M | 212.11M | 329.33M | 383.89M | 416.27M | 490.02M | 383.09M | 276.94M | 181.68M |
| R&D % of Revenue | 11.88% | 11.25% | 9.01% | 5.27% | 4.34% | 5.35% | 5.39% | 5.01% | 4.25% |
| Other Operating Expenses | 49.48K | -259.81K | -20.18M | -100.9M | -74.3M | -80.33M | -122.21M | -18.35M | 190.81M |
| Operating Income | -776.39M | -618.39M | -859.12M | -131.67M | 262.06M | -648.66M | -198.88M | -164.04M | -564.22M |
| Operating Margin % | -98.67% | -32.79% | -23.51% | -1.81% | 2.73% | -7.08% | -2.8% | -2.97% | -13.21% |
| Operating Income Growth % | - | 20.35% | -38.93% | 84.67% | 299.03% | -347.52% | 69.34% | 17.52% | -243.96% |
| EBITDA | -769.32M | -592.34M | -813.57M | -41.55M | 372.98M | -559.93M | -111.39M | -67.2M | -467.38M |
| EBITDA Margin % | -97.77% | -31.41% | -22.26% | -0.57% | 3.88% | -6.11% | -1.57% | -1.21% | -10.94% |
| EBITDA Growth % | - | 23% | -37.35% | 94.89% | 997.7% | -250.12% | 80.11% | 39.67% | -595.55% |
| D&A (Non-Cash Add-back) | 7.06M | 26.04M | 45.55M | 90.12M | 110.92M | 88.73M | 87.49M | 96.84M | 96.84M |
| EBIT | -771.73M | -618.39M | -859.12M | -131.67M | 262.06M | -648.66M | -197.37M | -150.07M | -564.22M |
| Net Interest Income | -5.02M | 6.88M | 85.84M | 159.1M | 145.24M | 77.39M | 129.86M | 284.98M | 263.05M |
| Interest Income | 3.89M | 6.88M | 85.84M | 159.1M | 145.24M | 77.39M | 129.86M | 284.98M | 263.05M |
| Interest Expense | 8.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -4.25M | 6.62M | -17.16M | 0 | 141.37M | 43.54M | 111.95M | 200.62M | 282.18M |
| Pretax Income | -780.64M | -611.77M | -869.07M | 36.59M | 403.43M | -605.12M | -86.93M | 36.59M | -282.04M |
| Pretax Margin % | -99.21% | -32.44% | -23.78% | 0.5% | 4.2% | -6.6% | -1.22% | 0.66% | -6.6% |
| Income Tax | 11.21M | -5.75M | 9.95M | -284.43M | -1.31M | 15.13M | 3.49M | 1.07M | 15.41M |
| Effective Tax Rate % | 100.29% | 100.18% | 100.83% | 91.14% | 120.34% | 96.16% | 86.76% | 97.08% | 105.46% |
| Net Income | -782.89M | -612.9M | -876.28M | 33.35M | 485.5M | -581.88M | -75.42M | 35.52M | -297.44M |
| Net Margin % | -99.5% | -32.5% | -23.98% | 0.46% | 5.06% | -6.35% | -1.06% | 0.64% | -6.96% |
| Net Income Growth % | - | 21.71% | -42.97% | 103.81% | 1355.85% | -219.85% | 87.04% | 147.09% | -937.45% |
| Net Income (Continuing) | -782.89M | -612.9M | -876.28M | 33.35M | 404.74M | -620.25M | -90.41M | 35.52M | -297.44M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 21.45M | 38.37M | -75.25M | 1K | 0 | 0 |
| EPS (Diluted) | -9.09 | -7.48 | -10.80 | 1.02 | 1.47 | -1.79 | -0.24 | 0.11 | -0.97 |
| EPS Growth % | - | 17.71% | -44.39% | 109.44% | 44.12% | -221.77% | 86.59% | 145.83% | -981.82% |
| EPS (Basic) | -9.09 | -7.48 | -10.80 | 1.06 | 1.52 | -1.79 | -0.24 | 0.11 | -0.97 |
| Diluted Shares Outstanding | 86.16M | 81.89M | 81.15M | 314.43M | 330.13M | 325.45M | 319.71M | 319.78M | 308.32M |
| Basic Shares Outstanding | 86.16M | 81.88M | 81.15M | 303.21M | 330.05M | 325.44M | 319.59M | 319.98M | 308.23M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 675.92M | 862.85M | 6.12B | 8.6B | 8.03B | 7.23B | 7.08B | 6.69B | 4.47B |
| Cash & Short-Term Investments | 516.82M | 539.6M | 5.56B | 8.09B | 7.51B | 6.53B | 6.55B | 6.16B | 4.09B |
| Cash Only | 516.82M | 539.6M | 5.56B | 8.09B | 5.28B | 4.46B | 4.04B | 4.44B | 1.02B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 2.23B | 2.08B | 2.51B | 1.72B | 3.07B |
| Accounts Receivable | 52.5M | 149.31M | 186.3M | 212.03M | 208.79M | 228.55M | 145.15M | 137.46M | 123.23M |
| Days Sales Outstanding | 24.35 | 28.9 | 18.61 | 10.63 | 7.94 | 9.1 | 7.45 | 9.07 | 10.53 |
| Inventory | 39.15M | 84.89M | 135.76M | 93.21M | 78.13M | 91.42M | 32.12M | 0 | 0 |
| Days Inventory Outstanding | 12.37 | 16.39 | 14.14 | 5.59 | 3.55 | 4.13 | 1.92 | - | - |
| Other Current Assets | 67.45M | 89.05M | 368.5M | 204.42M | 236.7M | 295.65M | 347.16M | 391.3M | 258.32M |
| Total Non-Current Assets | 103M | 168.76M | 377.84M | 502.02M | 874.2M | 927.81M | 1.07B | 1.39B | 977.26M |
| Property, Plant & Equipment | 49.29M | 50.27M | 50.43M | 38.91M | 99.93M | 97.42M | 66.9M | 36.6M | 22.91M |
| Fixed Asset Turnover | 15.96x | 37.51x | 72.47x | 187.19x | 96.08x | 94.08x | 106.25x | 151.10x | 186.43x |
| Goodwill | 0 | 0 | 13.57M | 30.97M | 12.93M | 12.64M | 13.8M | 0 | 0 |
| Intangible Assets | 11.32M | 16.65M | 131.01M | 198.06M | 141.67M | 161.54M | 106.72M | 120.69M | 60.92M |
| Long-Term Investments | 29.25M | 96.13M | 134.25M | 225.53M | 600.66M | 591.42M | 781.91M | 1.07B | 816.82M |
| Other Non-Current Assets | 13.14M | 5.71M | 48.58M | 8.55M | 19M | 64.78M | 98.84M | 163.18M | 76.62M |
| Total Assets | 778.92M | 1.03B | 6.49B | 9.1B | 8.91B | 8.16B | 8.15B | 8.07B | 5.45B |
| Asset Turnover | 1.01x | 1.83x | 0.56x | 0.80x | 1.08x | 1.12x | 0.87x | 0.69x | 0.78x |
| Asset Growth % | - | 32.44% | 529.58% | 40.17% | -2.15% | -8.43% | -0.14% | -0.9% | -32.53% |
| Total Current Liabilities | 523.9M | 871.92M | 2.86B | 1.79B | 1.88B | 1.85B | 1.56B | 1.38B | 1.23B |
| Accounts Payable | 335.98M | 452.07M | 800.37M | 890.04M | 986.07M | 824.13M | 666.98M | 534.43M | 498.67M |
| Days Payables Outstanding | 106.17 | 87.29 | 83.39 | 53.37 | 44.76 | 37.25 | 39.79 | 40.25 | 46.11 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 20.57M | 51.41M | 121.78M | 213.12M | 252.92M | 242.61M | 294.61M | 0 | 0 |
| Other Current Liabilities | 87.69M | 253.37M | 1.81B | 414.91M | 298.86M | 366.07M | 345.45M | 642.77M | 488.75M |
| Current Ratio | 1.29x | 0.99x | 2.14x | 4.79x | 4.27x | 3.91x | 4.54x | 4.86x | 3.63x |
| Quick Ratio | 1.22x | 0.89x | 2.09x | 4.74x | 4.23x | 3.86x | 4.52x | 4.86x | 3.63x |
| Cash Conversion Cycle | -69.44 | -41.99 | -50.64 | -37.15 | -33.27 | -24.02 | -30.42 | - | - |
| Total Non-Current Liabilities | 2.13B | 2.63B | 6.64B | 46.07M | 47.73M | 49.32M | 26.14M | 6.7M | 4.22M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 16.95M | 31.28M | 19.57M | 6.7M | 4.22M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | -30.78M | -18.04M | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2.13B | 2.63B | 6.64B | -348 | 30.78M | 18.04M | -114 | 0 | 0 |
| Total Liabilities | 2.65B | 3.5B | 9.51B | 1.84B | 1.93B | 1.9B | 1.58B | 1.38B | 1.24B |
| Total Debt | 0 | 0 | 0 | 0 | 53.23M | 61.7M | 47.05M | 21.47M | 15.68M |
| Net Debt | -516.82M | -539.6M | -5.56B | -8.09B | -5.23B | -4.39B | -3.99B | -4.42B | -1B |
| Debt / Equity | - | - | - | - | 0.01x | 0.01x | 0.01x | 0.00x | 0.00x |
| Debt / EBITDA | - | - | - | - | 0.14x | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | -14.01x | - | - | - | - |
| Interest Coverage | -87.19x | - | - | - | - | - | - | - | - |
| Total Equity | -1.87B | -2.47B | -3.01B | 7.26B | 6.98B | 6.26B | 6.56B | 6.69B | 4.22B |
| Equity Growth % | - | -31.76% | -22.03% | 341% | -3.94% | -10.3% | 4.82% | 1.96% | -36.92% |
| Book Value per Share | -21.75 | -30.16 | -37.14 | 23.10 | 21.14 | 19.23 | 20.52 | 20.92 | 13.69 |
| Total Shareholders' Equity | -1.87B | -2.47B | -3.01B | 7.24B | 6.94B | 6.33B | 6.56B | 6.69B | 4.22B |
| Common Stock | 0 | 0 | 5.15K | 22K | 23K | 23K | 23K | 23.34K | 20K |
| Retained Earnings | -1.9B | -2.51B | -3.39B | -3.35B | -2.86B | -3.37B | -3.52B | -3.49B | -3.78B |
| Treasury Stock | 0 | 0 | -48.99M | -168.57M | -695.1M | -802.25M | -911.22M | -911.22M | 0 |
| Accumulated OCI | 0 | 0 | 325.59M | 434.89M | 10.91M | -114.33M | 321.99M | 415.25M | 487.39M |
| Minority Interest | 0 | 0 | 0 | 21.45M | 38.37M | -75.25M | 1K | 0 | 0 |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -714.11M | -381.04M | -337.59M | 813.18M | 667.65M | -586.26M | -464.79M | -47.69M | -238.85M |
| Operating CF Margin % | -90.76% | -20.21% | -9.24% | 11.16% | 6.95% | -6.4% | -6.54% | -0.86% | -5.59% |
| Operating CF Growth % | - | 46.64% | 11.4% | 340.88% | -17.9% | -187.81% | 20.72% | 89.74% | -400.87% |
| Net Income | -782.89M | -612.9M | -876.28M | 33.35M | 404.74M | -620.25M | -619.52M | 35.52M | -306.81M |
| Depreciation & Amortization | 7.06M | 26.04M | 45.55M | 90.12M | 110.92M | 88.73M | 599.51M | 96.84M | 62.61M |
| Stock-Based Compensation | 24.93M | 17.57M | 35.4M | 290.78M | 142.15M | 132.14M | 457.31M | 0 | 0 |
| Deferred Taxes | 3.24M | 0 | 0 | 0 | -1.17M | 50.98M | 0 | 0 | 0 |
| Other Non-Cash Items | 2.4M | 4.66M | 99.21M | 3.9M | 44.3M | 46.12M | 360.7M | 38.07M | 70.34M |
| Working Capital Changes | 31.15M | 183.58M | 358.54M | 395.03M | -33.29M | -283.98M | -1.26B | -218.12M | -64.99M |
| Change in Receivables | -20.36M | -95.29M | 5.19M | -69.46M | -25.81M | 6.17M | 597.35M | 23.93M | 21.16M |
| Change in Inventory | 31.24M | 120.89M | -65.33M | 240.63M | -128.56M | -105.16M | 0 | 0 | 0 |
| Change in Payables | 3.31M | 127.14M | 348.3M | 86.44M | 96.43M | -161.95M | -1.08B | -132.44M | -44.72M |
| Cash from Investing | -86.29M | -92.01M | -264.95M | -246.3M | -2.61B | -19.13M | -4.17B | 414.18M | -1.07B |
| Capital Expenditures | -46.84M | -32.04M | -115.99M | -121.95M | -82.35M | -122.51M | -165.58M | -5.05M | -710K |
| CapEx % of Revenue | 5.95% | 1.7% | 3.17% | 1.67% | 0.86% | 1.34% | 2.33% | 0.09% | 0.02% |
| Acquisitions | 2.2M | 8.21M | -57.97M | -10.01M | -225.75M | -107.1M | -329.86M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -2.14M | -8.16M | 1.51M | 260.41K | 25.71M | 503.89K | -66.05M | 78.85M | 158.56M |
| Cash from Financing | 1.3B | 500M | 5.28B | 1.9B | -479.19M | -107.15M | -108.97M | -965 | -2.21B |
| Debt Issued (Net) | -271.88M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | -1000K | 0 | -1000K |
| Dividends Paid | -4.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.1B |
| Share Repurchases | 0 | 0 | 0 | -115.27M | -579.82M | -107.15M | -108.97M | 0 | -105.51M |
| Other Financing | 41.54M | 0 | 1.29B | -1.41B | 100.63M | 0 | 0 | -965 | -1K |
| Net Change in Cash | 499.24M | 22.78M | 5.02B | 2.57B | -2.84B | -824.67M | -2.87B | 461.33M | -3.47B |
| Free Cash Flow | -760.96M | -413.08M | -453.58M | 691.23M | 585.29M | -708.76M | -630.38M | -63.99M | -251.97M |
| FCF Margin % | -96.71% | -21.91% | -12.41% | 9.49% | 6.1% | -7.73% | -8.87% | -1.16% | -5.9% |
| FCF Growth % | - | 45.72% | -9.8% | 252.39% | -15.33% | -221.1% | 11.06% | 89.85% | -293.77% |
| FCF per Share | -8.83 | -5.04 | -5.59 | 2.20 | 1.77 | -2.18 | -1.97 | -0.20 | -0.82 |
| FCF Conversion (FCF/Net Income) | 0.91x | 0.62x | 0.39x | 24.38x | 1.38x | 1.01x | 6.16x | -1.34x | 0.80x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 2.45M | 436.77K | 10.29M |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | 1.57% | 6.82% | -8.79% | -1.18% | 0.54% | -5.45% |
| Return on Invested Capital (ROIC) | - | - | - | - | 42.63% | -26.92% | -6.73% | -5.09% | -15.42% |
| Gross Margin | -46.8% | -0.25% | 4.13% | 16.42% | 16.25% | 11.89% | 13.93% | 12.37% | 7.58% |
| Net Margin | -99.5% | -32.5% | -23.98% | 0.46% | 5.06% | -6.35% | -1.06% | 0.64% | -6.96% |
| Debt / Equity | - | - | - | - | 0.01x | 0.01x | 0.01x | 0.00x | 0.00x |
| Interest Coverage | -87.19x | - | - | - | - | - | - | - | - |
| FCF Conversion | 0.91x | 0.62x | 0.39x | 24.38x | 1.38x | 1.01x | 6.16x | -1.34x | 0.80x |
| Revenue Growth | - | 139.66% | 93.79% | 99.3% | 31.84% | -4.55% | -22.44% | -22.2% | -22.78% |
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