| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| DUOLDuolingo, Inc. | 4.71B | 101.00 | 13.32 | 38.71% | 39.91% | 30.74% | 8.24% | 0.07 |
| MTCHMatch Group, Inc. | 7.46B | 31.60 | 13.28 | 0.22% | 17.59% | 13.72% | ||
| YALAYalla Group Limited | 175.12M | 7.08 | 9.57 | 6.52% | 42.29% | 18.98% | 98.2% | 0.00 |
| LYFTLyft, Inc. | 5.55B | 13.84 | 2.03 | 9.16% | 45.03% | 86.88% | 20.11% | 0.41 |
| AUUDAuddia Inc. | 1.83M | 0.84 | -0.01 | -189.89% | 0.02 | |||
| PSQHPSQ Holdings, Inc. | 2.13M | 0.66 | -0.37 | 308.01% | -178.95% | -305.78% | 1.21 | |
| BMBLBumble Inc. | 61 | 3.04 | -0.66 | 1.88% | -19.82% | -19.17% | 100% | 0.47 |
| GITSGlobal Interactive Technologies, Inc. | 8.78M | 2.39 | -1.02 | -100.31% | 0.06 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Sales/Revenue | 0 | 480.22K | 428.19K | 0 | 0 |
| Revenue Growth % | - | - | -10.84% | -100% | - |
| Cost of Goods Sold | 0 | 559.42K | 0 | 0 | 6.35K |
| COGS % of Revenue | - | 116.49% | - | - | - |
| Gross Profit | 0 | -79.19K | 428.19K | 0 | -6.35K |
| Gross Margin % | - | -16.49% | 100% | - | - |
| Gross Profit Growth % | - | - | 640.67% | -100% | - |
| Operating Expenses | 637.51K | 20.37M | 5.85M | 2.01M | 17.06M |
| OpEx % of Revenue | - | 4242.77% | 1366.16% | - | - |
| Selling, General & Admin | 476.71K | 6.19M | 5.74M | 2.01M | 888.36K |
| SG&A % of Revenue | - | 1288.29% | 1339.42% | - | - |
| Research & Development | 0 | 561.22K | 114.48K | 309.94K | 0 |
| R&D % of Revenue | - | 116.87% | 26.73% | - | - |
| Other Operating Expenses | 160.8K | 13.63M | 0 | -309.94K | 16.17M |
| Operating Income | -637.51K | -20.45M | -5.42M | -2.01M | -888.36K |
| Operating Margin % | - | -4259.26% | -1266.16% | - | - |
| Operating Income Growth % | - | -3108.43% | 73.49% | 63% | 55.71% |
| EBITDA | -617.63K | -20.34M | -5M | -2M | -882.01K |
| EBITDA Margin % | - | -4234.77% | -1167.09% | - | - |
| EBITDA Growth % | - | -3192.66% | 75.43% | 60.04% | 55.83% |
| D&A (Non-Cash Add-back) | 19.88K | 117.61K | 424.2K | 9.18K | 6.35K |
| EBIT | -9.59M | -12.5M | -5.2M | -1.85M | -4.78M |
| Net Interest Income | -42.34K | -2.02M | -8.93K | 32 | -1.18K |
| Interest Income | 0 | 0 | 0 | 32 | 0 |
| Interest Expense | 42.34K | 2.02M | 8.93K | 0 | 1.18K |
| Other Income/Expense | -8.99M | 7.69M | 217.43K | 154.59K | 12.28M |
| Pretax Income | -9.63M | -12.76M | -5.2M | -1.85M | -4.78M |
| Pretax Margin % | - | -2658.06% | -1215.38% | - | - |
| Income Tax | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 100% | 99.15% | 119.91% | 501.58% | 129.02% |
| Net Income | -9.63M | -12.66M | -6.24M | -9.29M | -6.17M |
| Net Margin % | - | -2635.57% | -1457.36% | - | - |
| Net Income Growth % | - | -31.46% | 50.7% | -48.81% | 33.53% |
| Net Income (Continuing) | -9.63M | -12.76M | -5.2M | -1.85M | -4.78M |
| Discontinued Operations | 0 | 0 | -1.18M | -7.56M | -1.39M |
| Minority Interest | 0 | -97.98K | -236.17K | 0 | 0 |
| EPS (Diluted) | -4.15 | -4.79 | -2.69 | -3.68 | -2.34 |
| EPS Growth % | - | -15.42% | 43.84% | -36.8% | 36.41% |
| EPS (Basic) | -4.15 | -4.79 | -2.69 | -3.68 | -2.34 |
| Diluted Shares Outstanding | 2.64M | 2.64M | 2.64M | 2.53M | 2.64M |
| Basic Shares Outstanding | 2.64M | 2.64M | 2.64M | 2.53M | 2.64M |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Total Current Assets | 1.64M | 1.47M | 3.11M | 20.42M | 2.99K |
| Cash & Short-Term Investments | 25.93K | 330.45K | 118.26K | 69.69K | 2.35K |
| Cash Only | 25.93K | 330.45K | 118.26K | 69.69K | 2.35K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 15.94K | 775.22K | 2.36M | 131.83K | 635 |
| Days Sales Outstanding | - | 589.21 | 2.01K | - | - |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 269.07K | 12.32M | 0 |
| Total Non-Current Assets | 3.44M | 6.81M | 2.97M | 124.03K | 6.4M |
| Property, Plant & Equipment | 33.09K | 3.28M | 2.47M | 124.03K | 1.46M |
| Fixed Asset Turnover | - | 0.15x | 0.17x | - | - |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 4.94M |
| Long-Term Investments | 3.36M | 1.7M | 0 | 0 | 0 |
| Other Non-Current Assets | 46.23K | 1.84M | 502.48K | 0 | 0 |
| Total Assets | 5.08M | 8.28M | 6.08M | 20.54M | 6.4M |
| Asset Turnover | - | 0.06x | 0.07x | - | - |
| Asset Growth % | - | 63.12% | -26.61% | 238% | -68.83% |
| Total Current Liabilities | 7.53M | 1.92M | 3.87M | 7.48M | 668.34K |
| Accounts Payable | 0 | 404.31K | 371.18K | 0 | 0 |
| Days Payables Outstanding | - | 263.8 | - | - | - |
| Short-Term Debt | 7.44M | 480.82K | 982.39K | 5.08M | 370.04K |
| Deferred Revenue (Current) | 0 | 253.06K | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 979.62K | 83.94K | 0 |
| Current Ratio | 0.22x | 0.76x | 0.80x | 2.73x | 0.00x |
| Quick Ratio | 0.22x | 0.76x | 0.80x | 2.73x | 0.00x |
| Cash Conversion Cycle | - | - | - | - | - |
| Total Non-Current Liabilities | 6.77M | 3.8M | 3.55M | 0 | 0 |
| Long-Term Debt | 6.71M | 3.8M | 3.55M | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 64.34K | 0 | 0 | 0 | 0 |
| Total Liabilities | 14.31M | 5.72M | 7.42M | 7.48M | 668.34K |
| Total Debt | 14.15M | 4.28M | 4.53M | 5.08M | 370.04K |
| Net Debt | 14.12M | 3.95M | 4.41M | 5.01M | 367.69K |
| Debt / Equity | - | 1.67x | - | 0.39x | 0.06x |
| Debt / EBITDA | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - |
| Interest Coverage | -15.06x | -10.11x | -607.05x | - | -752.21x |
| Total Equity | -9.23M | 2.56M | -1.34M | 13.07M | 5.74M |
| Equity Growth % | - | 127.77% | -152.3% | 1074.88% | -56.11% |
| Book Value per Share | -3.50 | 0.97 | -0.51 | 5.18 | 2.17 |
| Total Shareholders' Equity | -9.23M | 2.66M | -1.1M | 13.07M | 5.74M |
| Common Stock | 66.27K | 17.8M | 45.42K | 52.81K | 52.81K |
| Retained Earnings | -10.7M | -23.37M | -29.61M | -38.89M | -37.9M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -586.63K | 646.2K | 879.42K | 493.94K | -666.47K |
| Minority Interest | 0 | -97.98K | -236.17K | 0 | 0 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|
| Cash from Operations | -561.97K | -7.81M | -3.49M | -15.69M | -1.68M |
| Operating CF Margin % | - | -1627.24% | -814.07% | - | - |
| Operating CF Growth % | - | -1290.55% | 55.39% | -350.24% | 89.3% |
| Net Income | -9.63M | -12.76M | -5.2M | -1.73M | -4.78M |
| Depreciation & Amortization | 19.88K | 117.1K | 424.2K | 9.18K | 6.35K |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 8.97M | 5.27M | -225.41K | -13.97M | 2.68M |
| Working Capital Changes | 75.05K | -434.88K | 1.52M | -739 | 423.24K |
| Change in Receivables | -6.08K | -449.98K | 162.06K | 0 | 2.17K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -9.91K | 395.98K | -6.9K | 2.32M | 0 |
| Cash from Investing | -678.25K | -1.01M | 1.33M | -6.16M | -5.08M |
| Capital Expenditures | -6.08K | -585.05K | -7.02K | -131.69K | 0 |
| CapEx % of Revenue | - | 121.83% | 1.64% | - | - |
| Acquisitions | 0 | 5.84K | 0 | 0 | 0 |
| Investments | - | - | - | - | - |
| Other Investing | 202.76K | -407.91K | 638.73K | -6.03M | -5.08M |
| Cash from Financing | 1.25M | 9.02M | 2.89M | 8.13M | 679.57K |
| Debt Issued (Net) | 1.25M | 5.22M | 886.24K | 0 | 368.15K |
| Equity Issued (Net) | 0 | 1000K | 0 | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 1.77M | 2M | -1.87M | 311.41K |
| Net Change in Cash | 18.65K | 304.51K | -211.49K | 5.31M | -67.34K |
| Free Cash Flow | -568.05K | -8.4M | -3.49M | -1.97M | -456.41K |
| FCF Margin % | - | -1749.07% | -815.71% | - | - |
| FCF Growth % | - | -1378.65% | 58.42% | 43.47% | 76.89% |
| FCF per Share | -0.22 | -3.18 | -1.32 | -0.78 | -0.17 |
| FCF Conversion (FCF/Net Income) | 0.06x | 0.62x | 0.56x | 1.69x | 0.27x |
| Interest Paid | 0 | 0 | 8.9K | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -493.78% | -1020.72% | -158.36% | -65.64% |
| Return on Invested Capital (ROIC) | - | -269.09% | -84.85% | -14.22% | -5.51% |
| Gross Margin | - | -16.49% | 100% | - | - |
| Net Margin | - | -2635.57% | -1457.36% | - | - |
| Debt / Equity | - | 1.67x | - | 0.39x | 0.06x |
| Interest Coverage | -15.06x | -10.11x | -607.05x | - | -752.21x |
| FCF Conversion | 0.06x | 0.62x | 0.56x | 1.69x | 0.27x |
| Revenue Growth | - | - | -10.84% | -100% | - |
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