| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| GEVGE Vernova Inc. | 235.46B | 873.60 | 49.38 | 8.94% | 12.83% | 39.72% | 1.58% | |
| CREGSmart Powerr Corp. | 2.93M | 1.16 | -0.64 | -36.2% | -2.58% | 9.1% | 0.05 | |
| BNRGBrenmiller Energy Ltd | 10.12M | 1.25 | -0.97 | -100% | -150.96% | 1.08 | ||
| RAINRain Enhancement Technologies Holdco Inc | 3.69K | 2.57 | -1.12 | |||||
| NRGVEnergy Vault Holdings, Inc. | 459.62M | 3.00 | -3.30 | -86.47% | -172.61% | -179.65% | 0.01 | |
| SMRNuScale Power Corporation | 249.47M | 12.85 | -5.92 | -100% | -5.95% | -87.38% | ||
| FLNCFluence Energy, Inc. | 800.3M | 15.54 | -42 | -16.15% | -2.04% | -10.63% | 0.71 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Revenue | 29.65B | 33.24B | 34.94B | 38.07B |
| Revenue Growth % | - | 12.09% | 5.13% | 8.94% |
| Cost of Revenue | 26.2B | 28.42B | 28.63B | 30.53B |
| Gross Profit | 3.46B | 4.82B | 6.31B | 7.54B |
| Gross Margin % | - | - | - | - |
| Gross Profit Growth % | - | 39.33% | 30.95% | 19.43% |
| Operating Expenses | 6.34B | 5.74B | 5.52B | 6.15B |
| Other Operating Expenses | - | - | - | - |
| EBITDA | -1.08B | 41M | 1.85B | 2.24B |
| EBITDA Margin % | - | - | - | - |
| EBITDA Growth % | - | 103.78% | 4414.63% | 21.07% |
| Depreciation & Amortization | 1.8B | 964M | 1.06B | 853M |
| D&A / Revenue % | - | - | - | - |
| Operating Income (EBIT) | -2.88B | -923M | 787M | 1.39B |
| Operating Margin % | - | - | - | - |
| Operating Income Growth % | - | 67.96% | 185.27% | 76.37% |
| Interest Expense | 151M | 98M | 0 | 0 |
| Interest Coverage | -19.08x | -9.42x | - | - |
| Interest / Revenue % | - | - | - | - |
| Non-Operating Income | 1000K | 1000K | 1000K | 1000K |
| Pretax Income | -2.47B | -130M | 2.5B | 2.83B |
| Pretax Margin % | - | - | - | - |
| Income Tax | 248M | 344M | 939M | -2.05B |
| Effective Tax Rate % | - | - | - | - |
| Net Income | -2.74B | -438M | 1.55B | 4.88B |
| Net Margin % | - | - | - | - |
| Net Income Growth % | - | 83.99% | 454.34% | 214.69% |
| EPS (Diluted) | -10.06 | -1.61 | 5.58 | 17.69 |
| EPS Growth % | - | 84% | 446.58% | 217.03% |
| EPS (Basic) | -10.06 | -1.61 | 5.64 | 17.92 |
| Diluted Shares Outstanding | 272.08M | 272.08M | 278M | 276M |
| Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Total Assets | 44.47B | 46.12B | 51.48B | 63.02B |
| Asset Growth % | - | 3.71% | 11.63% | 22.4% |
| PP&E (Net) | 5.11B | 5.23B | 5.15B | 6.01B |
| PP&E / Total Assets % | - | - | - | - |
| Total Current Assets | 25.9B | 27.43B | 34.15B | 40.22B |
| Cash & Equivalents | 2.07B | 1.55B | 8.21B | 8.85B |
| Receivables | 1000K | 1000K | 1000K | 1000K |
| Inventory | 6.75B | 7.2B | 7.82B | 10.43B |
| Other Current Assets | 2.13B | 2.58B | 558M | 1.84B |
| Long-Term Investments | 3.69B | 2.34B | 2.15B | 1.83B |
| Goodwill | 4.16B | 4.44B | 4.26B | 4.44B |
| Intangible Assets | 1.17B | 1.04B | 813M | 727M |
| Other Assets | 2.84B | 4.39B | 4.09B | 4.47B |
| Total Liabilities | 32.86B | 37.74B | 40.89B | 50.72B |
| Total Debt | 1.66B | 1.71B | 1.62B | 0 |
| Net Debt | -411M | 158M | -6.58B | -8.85B |
| Long-Term Debt | 544M | 535M | 572M | 0 |
| Short-Term Borrowings | 320M | 365M | 241M | 0 |
| Capital Lease Obligations | 792M | 809M | 810M | 0 |
| Total Current Liabilities | 26.04B | 29.31B | 31.68B | 40.97B |
| Accounts Payable | 4.23B | 4.7B | 4.94B | 0 |
| Accrued Expenses | 1.24B | 1.62B | 1.82B | 0 |
| Deferred Revenue | 11.84B | 15.07B | 17.59B | 25.77B |
| Other Current Liabilities | 8.33B | 7.42B | 7.01B | 15.2B |
| Deferred Taxes | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 4.74B | 6.54B | 6.84B | 8.59B |
| Total Equity | 11.61B | 8.38B | 10.59B | 12.3B |
| Equity Growth % | - | -27.8% | 26.41% | 16.08% |
| Shareholders Equity | 10.65B | 7.42B | 9.55B | 11.18B |
| Minority Interest | 957M | 964M | 1.05B | 1.12B |
| Common Stock | 12.11B | 8.05B | 3M | 3M |
| Additional Paid-in Capital | 0 | 0 | 9.73B | 9.81B |
| Retained Earnings | 0 | 0 | 1.61B | 6.15B |
| Accumulated OCI | -1.46B | -635M | -1.76B | -1.41B |
| Return on Assets (ROA) | -6.15% | -0.97% | 3.18% | 8.53% |
| Return on Equity (ROE) | -23.57% | -4.38% | 16.36% | 42.68% |
| Debt / Equity | 0.14x | 0.20x | 0.15x | - |
| Debt / Assets | 3.72% | 3.71% | 3.15% | - |
| Net Debt / EBITDA | - | 3.85x | -3.56x | -3.95x |
| Book Value per Share | 42.66 | 30.8 | 38.1 | 44.55 |
| Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Cash from Operations | -114M | 1.19B | 2.58B | 4.99B |
| Operating CF Growth % | - | 1140.35% | 117.79% | 93.11% |
| Operating CF / Revenue % | - | - | - | - |
| Net Income | -2.74B | -438M | 1.56B | 4.88B |
| Depreciation & Amortization | 991M | 964M | 1.17B | 853M |
| Deferred Taxes | 0 | 0 | 316M | -2.05B |
| Other Non-Cash Items | 771M | -412M | -1.81B | -1.61B |
| Working Capital Changes | 860M | 1.07B | 1.35B | 2.91B |
| Capital Expenditures | -513M | -744M | -883M | -1.28B |
| CapEx / Revenue % | - | - | - | - |
| CapEx / D&A | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - |
| Cash from Investing | -322M | -734M | -37M | -755M |
| Acquisitions | 53M | 60M | 0 | 99M |
| Purchase of Investments | -393M | -83M | -114M | -87M |
| Sale of Investments | 1000K | 1000K | 1000K | 1000K |
| Other Investing | 191M | -199M | 716M | 46M |
| Cash from Financing | 811M | -408M | 3.65B | -3.81B |
| Dividends Paid | 0 | 0 | 0 | -275M |
| Dividend Payout Ratio % | - | - | - | 5.63% |
| Debt Issuance (Net) | 1000K | 1000K | -1000K | 0 |
| Stock Issued | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -3.32B |
| Other Financing | 796M | -424M | 3.67B | -222M |
| Net Change in Cash | 2.07B | -516M | 6.05B | 643M |
| Exchange Rate Effect | 1000K | -1000K | -1000K | 1000K |
| Cash at Beginning | 0 | 2.07B | 1.55B | 8.21B |
| Cash at End | 2.07B | 1.55B | 7.6B | 8.85B |
| Free Cash Flow | -627M | 442M | 1.7B | 3.71B |
| FCF Growth % | - | 170.49% | 284.62% | 118.29% |
| FCF Margin % | - | - | - | - |
| FCF / Net Income % | - | - | - | - |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Return on Equity (ROE) | -23.57% | -4.38% | 16.36% | 42.68% |
| EBITDA Margin | -3.66% | 0.12% | 5.3% | 5.89% |
| Net Debt / EBITDA | - | 3.85x | -3.56x | -3.95x |
| Interest Coverage | -19.08x | -9.42x | - | - |
| CapEx / Revenue | 1.73% | 2.24% | 2.53% | 3.35% |
| Dividend Payout Ratio | - | - | - | 5.63% |
| Debt / Equity | 0.14x | 0.20x | 0.15x | - |
| EPS Growth | - | 84% | 446.58% | 217.03% |
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