| 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 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 52.11M | 75.5M | 107.07M | 189.51M | 297.66M | 337.37M | 361.38M | 391.48M | 430.91M |
| Revenue Growth % | - | 44.89% | 41.81% | 76.99% | 57.07% | 13.34% | 7.12% | 8.33% | 10.07% |
| Cost of Goods Sold | 13.36M | 15.62M | 22.22M | 33.19M | 51.72M | 65.95M | 61.85M | 70.57M | 83.16M |
| COGS % of Revenue | 25.64% | 20.69% | 20.76% | 17.51% | 17.38% | 19.55% | 17.11% | 18.03% | 19.3% |
| Gross Profit | 38.75M | 59.88M | 84.85M | 156.32M | 245.94M | 271.42M | 299.53M | 320.92M | 347.75M |
| Gross Margin % | 74.36% | 79.31% | 79.24% | 82.49% | 82.62% | 80.45% | 82.89% | 81.97% | 80.7% |
| Gross Profit Growth % | - | 54.53% | 41.69% | 84.24% | 57.33% | 10.36% | 10.36% | 7.14% | 8.36% |
| Operating Expenses | 58.27M | 96.35M | 119.6M | 168.13M | 291.28M | 345.95M | 314.64M | 336.73M | 348.93M |
| OpEx % of Revenue | 111.82% | 127.61% | 111.7% | 88.72% | 97.86% | 102.55% | 87.07% | 86.02% | 80.98% |
| Selling, General & Admin | 42.2M | 70.32M | 85.12M | 122.41M | 211.98M | 225.76M | 223.92M | 246.49M | 259.45M |
| SG&A % of Revenue | 80.98% | 93.13% | 79.49% | 64.59% | 71.22% | 66.92% | 61.96% | 62.96% | 60.21% |
| Research & Development | 16.07M | 26.04M | 34.48M | 45.72M | 79.3M | 92.56M | 90.72M | 90.24M | 89.48M |
| R&D % of Revenue | 30.85% | 34.48% | 32.21% | 24.12% | 26.64% | 27.44% | 25.1% | 23.05% | 20.76% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 27.63M | 0 | 0 | 0 |
| Operating Income | -19.52M | -36.47M | -34.75M | -11.81M | -45.34M | -74.53M | -15.11M | -15.82M | -1.18M |
| Operating Margin % | -37.46% | -48.3% | -32.45% | -6.23% | -15.23% | -22.09% | -4.18% | -4.04% | -0.27% |
| Operating Income Growth % | - | -86.8% | 4.71% | 66.01% | -283.91% | -64.39% | 79.73% | -4.69% | 92.56% |
| EBITDA | -18.43M | -34.22M | -31.18M | -7.47M | -38.46M | -64.35M | -9.12M | -5.34M | 13.52M |
| EBITDA Margin % | -35.37% | -45.32% | -29.12% | -3.94% | -12.92% | -19.07% | -2.52% | -1.36% | 3.14% |
| EBITDA Growth % | - | -85.64% | 8.88% | 76.04% | -414.78% | -67.3% | 85.82% | 41.44% | 353% |
| D&A (Non-Cash Add-back) | 1.09M | 2.25M | 3.57M | 4.34M | 6.88M | 10.19M | 5.99M | 10.48M | 14.69M |
| EBIT | -19.52M | -36.47M | -34.75M | -10.57M | -44.69M | -62M | 7.59M | 14.44M | -1.18M |
| Net Interest Income | 493K | 408K | 1.37M | -2.54M | -18.24M | 3.95M | 20.43M | 28.57M | 24.59M |
| Interest Income | 493K | 408K | 1.37M | 1.87M | 1.92M | 12.87M | 23.15M | 31.26M | 24.59M |
| Interest Expense | 0 | 0 | 0 | 4.41M | 20.16M | 8.91M | 2.73M | 2.69M | 0 |
| Other Income/Expense | 493K | 408K | 1.37M | -2.8M | -19.51M | 3.62M | 20.16M | 27.71M | 24.59M |
| Pretax Income | -19.03M | -36.06M | -33.38M | -14.61M | -64.85M | -70.91M | 5.05M | 11.89M | 23.42M |
| Pretax Margin % | -36.52% | -47.76% | -31.17% | -7.71% | -21.79% | -21.02% | 1.4% | 3.04% | 5.43% |
| Income Tax | 294K | 0 | 160K | 200K | 159K | 577K | 1.37M | -6.36M | 2.43M |
| Effective Tax Rate % | 101.54% | 100% | 100.48% | 101.37% | 100.25% | 100.81% | 72.83% | 153.48% | 89.61% |
| Net Income | -19.32M | -36.06M | -33.54M | -14.81M | -65.01M | -71.49M | 3.68M | 18.25M | 20.98M |
| Net Margin % | -37.08% | -47.76% | -31.32% | -7.81% | -21.84% | -21.19% | 1.02% | 4.66% | 4.87% |
| Net Income Growth % | - | -86.61% | 6.99% | 55.84% | -338.97% | -9.96% | 105.15% | 395.68% | 15% |
| Net Income (Continuing) | -19.32M | -36.06M | -33.54M | -14.81M | -65.01M | -71.49M | 3.68M | 18.25M | 20.98M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.75 | -1.41 | -1.64 | -0.46 | -1.81 | -1.94 | 0.09 | 0.48 | 0.56 |
| EPS Growth % | - | -88% | -16.31% | 71.95% | -293.48% | -7.18% | 104.85% | 410.64% | 16.67% |
| EPS (Basic) | -0.75 | -1.41 | -1.64 | -0.46 | -1.81 | -1.94 | 0.10 | 0.49 | 0.58 |
| Diluted Shares Outstanding | 25.64M | 25.64M | 20.5M | 32.32M | 35.96M | 36.86M | 39.15M | 37.84M | 37.17M |
| Basic Shares Outstanding | 25.64M | 25.64M | 20.5M | 32.32M | 35.96M | 36.86M | 38.07M | 36.98M | 36.28M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 58.74M | 96.79M | 187.12M | 591.15M | 468.22M | 625.22M | 594.48M | 756.08M | 479.15M |
| Cash & Short-Term Investments | 57.87M | 55.95M | 127.73M | 487.4M | 323.3M | 462.05M | 417.37M | 567.26M | 286.33M |
| Cash Only | 27.87M | 55.95M | 24.17M | 268.03M | 71.15M | 86.75M | 183.67M | 133.47M | 128.62M |
| Short-Term Investments | 30M | 0 | 103.56M | 219.37M | 252.15M | 375.29M | 233.7M | 433.79M | 157.71M |
| Accounts Receivable | 578K | 776K | 3.12M | 5.42M | 14.29M | 19.02M | 24.22M | 16.28M | 32.97M |
| Days Sales Outstanding | 4.05 | 3.75 | 10.63 | 10.44 | 17.52 | 20.58 | 24.46 | 15.18 | 27.93 |
| Inventory | 0 | 327K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | 7.64 | - | - | - | - | - | - | - |
| Other Current Assets | 298K | 39.74M | 56.27M | 98.33M | 130.63M | 144.16M | 152.89M | 172.54M | 159.85M |
| Total Non-Current Assets | 11.03M | 14.24M | 49.24M | 270.05M | 463.35M | 298.58M | 429.13M | 313.89M | 203.96M |
| Property, Plant & Equipment | 5.27M | 5.14M | 5.32M | 21.88M | 18.28M | 14.74M | 11.46M | 9.39M | 6.87M |
| Fixed Asset Turnover | 9.89x | 14.68x | 20.12x | 8.66x | 16.28x | 22.89x | 31.55x | 41.68x | 62.70x |
| Goodwill | 0 | 1.38M | 11.24M | 11.24M | 77.27M | 77.27M | 77.27M | 110.22M | 126.31M |
| Intangible Assets | 1.72M | 4.07M | 7.19M | 5.88M | 49.22M | 14.77M | 10.72M | 41.88M | 36.55M |
| Long-Term Investments | 3.7M | 3.19M | 21.8M | 228.05M | 317.52M | 189.84M | 328.33M | 122.01M | 0 |
| Other Non-Current Assets | 4.04M | 3.65M | 3.69M | 3M | 1.05M | 1.97M | 1.35M | 7.87M | 7.79M |
| Total Assets | 69.77M | 111.03M | 236.36M | 861.2M | 931.57M | 923.8M | 1.02B | 1.07B | 683.11M |
| Asset Turnover | 0.75x | 0.68x | 0.45x | 0.22x | 0.32x | 0.37x | 0.35x | 0.37x | 0.63x |
| Asset Growth % | - | 59.13% | 112.88% | 264.36% | 8.17% | -0.83% | 10.8% | 4.53% | -36.16% |
| Total Current Liabilities | 42.86M | 53.78M | 81.94M | 145.87M | 189.04M | 197.1M | 205.43M | 684.95M | 247.4M |
| Accounts Payable | 2.61M | 3.36M | 3.75M | 3.62M | 8.7M | 8.63M | 5.49M | 5.53M | 9.08M |
| Days Payables Outstanding | 71.27 | 78.6 | 61.57 | 39.83 | 61.39 | 47.76 | 32.42 | 28.62 | 39.86 |
| Short-Term Debt | 471K | 445K | 503K | 560K | 2.27M | 0 | 0 | 457.86M | 3.37M |
| Deferred Revenue (Current) | 7.59M | 9.63M | 3.25M | 5.96M | 12.14M | 11.35M | 11.05M | 20.09M | 18.57M |
| Other Current Liabilities | 36.17M | 44.92M | 53.01M | 92.03M | 118.62M | 134.48M | 142.29M | 178.55M | 216.38M |
| Current Ratio | 1.37x | 1.80x | 2.28x | 4.05x | 2.48x | 3.17x | 2.89x | 1.10x | 1.94x |
| Quick Ratio | 1.37x | 1.79x | 2.28x | 4.05x | 2.48x | 3.17x | 2.89x | 1.10x | 1.94x |
| Cash Conversion Cycle | - | -67.21 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3.81M | 3.28M | 5.61M | 369.93M | 395.66M | 460.97M | 462.4M | 22.38M | 23.72M |
| Long-Term Debt | 3.46M | 2.79M | 2.54M | 354.18M | 372.08M | 452.76M | 455.31M | 0 | 798K |
| Capital Lease Obligations | 0 | 0 | 0 | 13.86M | 10.48M | 6.65M | 4.48M | 2.75M | 798K |
| Deferred Tax Liabilities | 124K | 124K | 184K | 0 | 0 | 474K | 1.8M | 9.35M | 0 |
| Other Non-Current Liabilities | 356K | 488K | 2.89M | 1.89M | 13.1M | 1.08M | 813K | 10.28M | 22.13M |
| Total Liabilities | 46.67M | 57.06M | 87.55M | 515.8M | 584.7M | 658.07M | 667.83M | 707.32M | 271.12M |
| Total Debt | 3.93M | 3.24M | 3.04M | 371.91M | 387.88M | 462.17M | 462.36M | 463.21M | 4.96M |
| Net Debt | -23.94M | -52.72M | -21.13M | 103.88M | 316.73M | 375.42M | 278.68M | 329.74M | -123.66M |
| Debt / Equity | 0.17x | 0.06x | 0.02x | 1.08x | 1.12x | 1.74x | 1.30x | 1.28x | 0.01x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | 0.37x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | -9.15x |
| Interest Coverage | - | - | - | -2.68x | -2.25x | -8.36x | -5.54x | -5.87x | - |
| Total Equity | 23.1M | 53.97M | 148.81M | 345.4M | 346.87M | 265.73M | 355.77M | 362.65M | 411.98M |
| Equity Growth % | - | 133.66% | 175.71% | 132.11% | 0.42% | -23.39% | 33.88% | 1.93% | 13.6% |
| Book Value per Share | 0.90 | 2.10 | 7.26 | 10.69 | 9.65 | 7.21 | 9.09 | 9.58 | 11.08 |
| Total Shareholders' Equity | 23.1M | 53.97M | 148.81M | 345.4M | 346.87M | 265.73M | 355.77M | 362.65M | 411.98M |
| Common Stock | 110.63M | 0 | 0 | 0 | 0 | 0 | 0 | 727.18M | 786.2M |
| Retained Earnings | -87.53M | -123.59M | -157.76M | -172.57M | -237.59M | -288.04M | -284.36M | -366.19M | -377.74M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -598K | 238K | 532K | -1.09M | -12.06M | -714K | 1.67M | 3.53M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -5.26M | -51.68M | -13.94M | 17.14M | 38.04M | 30.11M | 83.19M | 83.07M | 104.59M |
| Operating CF Margin % | -10.1% | -68.44% | -13.02% | 9.04% | 12.78% | 8.93% | 23.02% | 21.22% | 24.27% |
| Operating CF Growth % | - | -881.87% | 73.02% | 222.88% | 121.98% | -20.84% | 176.26% | -0.14% | 25.91% |
| Net Income | -19.32M | -36.06M | -33.54M | -14.81M | -65.01M | -71.49M | 3.68M | 18.25M | 20.98M |
| Depreciation & Amortization | 1.09M | 2.25M | 3.57M | 4.34M | 6.88M | 10.19M | 5.99M | 10.48M | 14.69M |
| Stock-Based Compensation | 1.4M | 11.65M | 8.9M | 15.81M | 55.41M | 71.75M | 68.7M | 73.94M | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 8.13M | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -225K | -51K | -923K | 2.09M | 19.52M | 23.79M | 2.09M | 1.23M | 69.21M |
| Working Capital Changes | 11.79M | -29.46M | 8.05M | 9.7M | 13.11M | -4.13M | 2.73M | -20.83M | -298K |
| Change in Receivables | 11K | -143K | -1.58M | -1.78M | -6.24M | -4.85M | -2.88M | -18.32M | 7.26M |
| Change in Inventory | 0 | 0 | 1.58M | 0 | 6.24M | 4.85M | 0 | 0 | 0 |
| Change in Payables | -145K | 808K | 240K | 10.36M | 18.12M | 3.88M | -3.19M | -409K | 2.59M |
| Cash from Investing | 5.08M | 26.07M | -136.08M | -326.36M | -229.47M | -14.62M | 9.78M | -28.82M | 378.61M |
| Capital Expenditures | -3.4M | -1.6M | -1.75M | -2.09M | -2.58M | -2.37M | -1.05M | -2.51M | -1.31M |
| CapEx % of Revenue | 6.52% | 2.12% | 1.64% | 1.1% | 0.87% | 0.7% | 0.29% | 0.64% | 0.3% |
| Acquisitions | 0 | -2.68M | -9.97M | 0 | -97.08M | 0 | 0 | -39.74M | -20.15M |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.52M | -490K | -40K | -76.28M | -41.12M | -1.25M | 46.8M | -300K | 750K |
| Cash from Financing | 1.25M | 53.89M | 117.99M | 551.81M | -2.4M | -1.64M | 2.85M | -104.22M | -491.8M |
| Debt Issued (Net) | 857K | -421K | -470K | 446.74M | -599K | -2.27M | 0 | -3.99M | -460M |
| Equity Issued (Net) | 0 | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100.08M | -32.53M |
| Other Financing | 396K | 1.24M | 773K | -24.78M | -10.09M | -3.13M | 87K | -3.5M | -2.64M |
| Net Change in Cash | 1.7M | 28.09M | -31.78M | 243.86M | -193.96M | 13.82M | 95.78M | -50.2M | -6.16M |
| Free Cash Flow | -8.66M | -53.27M | -15.7M | 13.1M | 35.46M | 27.74M | 82.07M | 81.77M | 103.94M |
| FCF Margin % | -16.62% | -70.56% | -14.66% | 6.91% | 11.91% | 8.22% | 22.71% | 20.89% | 24.12% |
| FCF Growth % | - | -515.16% | 70.53% | 183.44% | 170.68% | -21.77% | 195.88% | -0.38% | 27.12% |
| FCF per Share | -0.34 | -2.08 | -0.77 | 0.41 | 0.99 | 0.75 | 2.10 | 2.16 | 2.80 |
| FCF Conversion (FCF/Net Income) | 0.27x | 1.43x | 0.42x | -1.16x | -0.59x | -0.42x | 22.60x | 4.55x | 4.98x |
| Interest Paid | 158K | 148K | 131K | 115K | 107K | 246K | 145K | 118K | 0 |
| Taxes Paid | 309K | 146K | 36K | 0 | 78K | 235K | 589K | 5.73M | 0 |
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -83.66% | -93.58% | -33.08% | -5.99% | -18.78% | -23.34% | 1.18% | 5.08% | 5.42% |
| Return on Invested Capital (ROIC) | - | -13181.57% | -40.43% | -3.07% | -6.11% | -8.57% | -1.78% | -1.79% | -0.18% |
| Gross Margin | 74.36% | 79.31% | 79.24% | 82.49% | 82.62% | 80.45% | 82.89% | 81.97% | 80.7% |
| Net Margin | -37.08% | -47.76% | -31.32% | -7.81% | -21.84% | -21.19% | 1.02% | 4.66% | 4.87% |
| Debt / Equity | 0.17x | 0.06x | 0.02x | 1.08x | 1.12x | 1.74x | 1.30x | 1.28x | 0.01x |
| Interest Coverage | - | - | - | -2.68x | -2.25x | -8.36x | -5.54x | -5.87x | - |
| FCF Conversion | 0.27x | 1.43x | 0.42x | -1.16x | -0.59x | -0.42x | 22.60x | 4.55x | 4.98x |
| Revenue Growth | - | 44.89% | 41.81% | 76.99% | 57.07% | 13.34% | 7.12% | 8.33% | 10.07% |
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