| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SHOPShopify Inc. | 157.42B | 120.73 | 128.44 | 30.14% | 10.65% | 9.14% | 1.27% | 0.01 |
| GRABGrab Holdings Limited | 16.75B | 4.22 | 66.25 | 20.49% | 7.92% | 3.95% | 0.8% | 0.30 |
| VTEXVtex | 333.29M | 3.43 | 54.97 | 12.5% | 7.03% | 6.81% | 7.56% | 0.01 |
| MANHManhattan Associates, Inc. | 8.1B | 135.43 | 37.62 | 3.75% | 20.34% | 69.88% | 4.61% | 0.36 |
| TRAKReposiTrak, Inc. | 158.44M | 8.70 | 24.86 | 10.53% | 30.92% | 14.62% | 5.3% | 0.01 |
| MAPSWM Technology, Inc. | 32.97M | 0.67 | 8.49 | -1.85% | 4.4% | 5.83% | 75.94% | 0.25 |
| STECSantech Holdings Limited | 1.06B | 12.60 | 1.52 | 7.71% | 5.75% | 10.73% | 47.6% | 0.15 |
| FTFTFuture FinTech Group Inc. | 30.03M | 1.49 | -0.09 | -90.05% | -15.27% | -63.79% | 0.09 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | -845M | 469M | 675M | 1.43B | 2.36B | 2.8B | 3.37B |
| Revenue Growth % | - | 155.5% | 43.92% | 112.3% | 64.62% | 18.57% | 20.49% |
| Cost of Goods Sold | 1.32B | 963M | 1.07B | 1.36B | 1.5B | 1.62B | 1.91B |
| COGS % of Revenue | -156.21% | 205.33% | 158.52% | 94.63% | 63.54% | 58.03% | 56.8% |
| Gross Profit | -2.17B | -494M | -395M | 77M | 860M | 1.17B | 1.46B |
| Gross Margin % | 256.21% | -105.33% | -58.52% | 5.37% | 36.46% | 41.97% | 43.2% |
| Gross Profit Growth % | - | 77.18% | 20.04% | 119.49% | 1016.88% | 36.51% | 24.02% |
| Operating Expenses | 845M | 804M | 1.16B | 1.45B | 1.38B | 1.34B | 1.25B |
| OpEx % of Revenue | -100% | 171.43% | 171.85% | 101.19% | 58.46% | 47.98% | 37.21% |
| Selling, General & Admin | 542M | 477M | 785M | 924M | 843M | 836M | 826M |
| SG&A % of Revenue | -64.14% | 101.71% | 116.3% | 64.48% | 35.74% | 29.89% | 24.51% |
| Research & Development | 231M | 257M | 356M | 465M | 421M | 410M | 428M |
| R&D % of Revenue | -27.34% | 54.8% | 52.74% | 32.45% | 17.85% | 14.66% | 12.7% |
| Other Operating Expenses | 72M | 70M | 19M | 61M | 115M | 96M | 0 |
| Operating Income | -3.01B | -1.3B | -1.55B | -1.37B | -519M | -168M | 202M |
| Operating Margin % | 356.21% | -276.76% | -230.37% | -95.81% | -22% | -6.01% | 5.99% |
| Operating Income Growth % | - | 56.88% | -19.8% | 11.7% | 62.2% | 67.63% | 220.24% |
| EBITDA | -2.36B | -911M | -1.21B | -1.22B | -374M | -21M | 379M |
| EBITDA Margin % | 279.64% | -194.24% | -179.26% | -85.35% | -15.85% | -0.75% | 11.25% |
| EBITDA Growth % | - | 61.45% | -32.82% | -1.07% | 69.42% | 94.38% | 1904.76% |
| D&A (Non-Cash Add-back) | 647M | 387M | 345M | 150M | 145M | 147M | 177M |
| EBIT | -2.93B | -1.31B | -1.85B | -1.57B | -367M | -54M | 202M |
| Net Interest Income | -977M | -1.44B | -1.68B | -58M | 98M | 146M | 169M |
| Interest Income | 76M | 53M | 26M | 107M | 197M | 187M | 240M |
| Interest Expense | 1.05B | 1.49B | 1.7B | 165M | 99M | 41M | 71M |
| Other Income/Expense | -971M | -1.45B | -2B | -361M | 53M | 73M | 67M |
| Pretax Income | -3.98B | -2.74B | -3.55B | -1.73B | -466M | -95M | 269M |
| Pretax Margin % | 471.12% | -584.86% | -526.22% | -121% | -19.75% | -3.4% | 7.98% |
| Income Tax | 7M | 2M | 3M | 6M | 19M | 63M | 69M |
| Effective Tax Rate % | 94.12% | 95.08% | 97.1% | 97.06% | 93.13% | 110.53% | 99.63% |
| Net Income | -3.75B | -2.61B | -3.45B | -1.68B | -434M | -105M | 268M |
| Net Margin % | 443.43% | -556.08% | -510.96% | -117.45% | -18.4% | -3.75% | 7.95% |
| Net Income Growth % | - | 30.4% | -32.25% | 51.2% | 74.21% | 75.81% | 355.24% |
| Net Income (Continuing) | -3.99B | -2.75B | -3.56B | -1.74B | -485M | -158M | 200M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 67M | 105M | 286M | 54M | 19M | -48M | 29M |
| EPS (Diluted) | -0.95 | -0.66 | -0.92 | -0.44 | -0.11 | -0.03 | 0.06 |
| EPS Growth % | - | 30.53% | -39.39% | 52.17% | 75% | 76.09% | 342.21% |
| EPS (Basic) | -0.95 | -0.66 | -0.92 | -0.44 | -0.11 | -0.03 | 0.07 |
| Diluted Shares Outstanding | 3.95B | 3.95B | 3.74B | 3.81B | 3.89B | 4B | 4.21B |
| Basic Shares Outstanding | 3.95B | 3.95B | 3.74B | 3.81B | 3.89B | 4B | 4.09B |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 3.14B | 3.75B | 8.68B | 5.69B | 5.77B | 6.57B | 8.08B |
| Cash & Short-Term Investments | 2.79B | 3.3B | 8.08B | 5.09B | 5.04B | 5.63B | 6.8B |
| Cash Only | 1.51B | 2B | 4.84B | 1.95B | 3.14B | 2.96B | 3.43B |
| Short-Term Investments | 1.28B | 1.3B | 3.24B | 3.13B | 1.91B | 2.67B | 3.37B |
| Accounts Receivable | 69M | 184M | 288M | 406M | 486M | 649M | 1B |
| Days Sales Outstanding | -29.8 | 143.2 | 155.73 | 103.41 | 75.2 | 84.69 | 108.31 |
| Inventory | 5M | 3M | 4M | 48M | 49M | 59M | 87M |
| Days Inventory Outstanding | 1.38 | 1.14 | 1.36 | 12.92 | 11.93 | 13.27 | 16.59 |
| Other Current Assets | 205M | 197M | 176M | 24M | 27M | 95M | 189M |
| Total Non-Current Assets | 1.88B | 1.69B | 2.5B | 3.48B | 3.02B | 2.73B | 3.9B |
| Property, Plant & Equipment | 534M | 384M | 441M | 492M | 512M | 567M | 831M |
| Fixed Asset Turnover | -1.58x | 1.22x | 1.53x | 2.91x | 4.61x | 4.93x | 4.06x |
| Goodwill | 681M | 656M | 647M | 807M | 807M | 845M | 0 |
| Intangible Assets | 499M | 257M | 28M | 97M | 109M | 130M | 1.06B |
| Long-Term Investments | 165M | 386M | 1.25B | 1.85B | 1.29B | 896M | 1.75B |
| Other Non-Current Assets | 5M | 4M | 127M | 217M | 250M | 224M | 263M |
| Total Assets | 5.02B | 5.44B | 11.18B | 9.17B | 8.79B | 9.29B | 11.98B |
| Asset Turnover | -0.17x | 0.09x | 0.06x | 0.16x | 0.27x | 0.30x | 0.28x |
| Asset Growth % | - | 8.32% | 105.4% | -17.96% | -4.12% | 5.72% | 28.92% |
| Total Current Liabilities | 783M | 836M | 1.03B | 1.1B | 1.48B | 2.59B | 4.63B |
| Accounts Payable | 99M | 109M | 167M | 189M | 185M | 208M | 1.26B |
| Days Payables Outstanding | 27.38 | 41.31 | 56.97 | 50.87 | 45.05 | 46.78 | 239.52 |
| Short-Term Debt | 133M | 121M | 122M | 83M | 87M | 90M | 1.68B |
| Deferred Revenue (Current) | 0 | 13M | 9M | 12M | 381M | 1.23B | 0 |
| Other Current Liabilities | 216M | 35M | 35M | 38M | 39M | 139M | 1.65B |
| Current Ratio | 4.01x | 4.49x | 8.46x | 5.19x | 3.90x | 2.53x | 1.75x |
| Quick Ratio | 4.00x | 4.49x | 8.45x | 5.14x | 3.87x | 2.51x | 1.73x |
| Cash Conversion Cycle | -55.8 | 103.02 | 100.13 | 65.46 | 42.08 | 51.18 | -114.62 |
| Total Non-Current Liabilities | 8.46B | 10.9B | 2.13B | 1.42B | 846M | 352M | 599M |
| Long-Term Debt | 8.42B | 91M | 1.93B | 1.1B | 544M | 116M | 373M |
| Capital Lease Obligations | 21M | 20M | 101M | 152M | 124M | 125M | 0 |
| Deferred Tax Liabilities | 0 | 1M | 3M | 18M | 20M | 25M | 35M |
| Other Non-Current Liabilities | 25M | 10.79B | 99M | 150M | 158M | 86M | 191M |
| Total Liabilities | 9.25B | 11.74B | 3.16B | 2.51B | 2.32B | 2.94B | 5.23B |
| Total Debt | 8.6B | 251M | 2.17B | 1.36B | 793M | 364M | 2.05B |
| Net Debt | 7.09B | -1.75B | -2.66B | -587M | -2.35B | -2.6B | -1.38B |
| Debt / Equity | - | - | 0.27x | 0.21x | 0.12x | 0.06x | 0.30x |
| Debt / EBITDA | - | - | - | - | - | - | 5.42x |
| Net Debt / EBITDA | - | - | - | - | - | - | -3.64x |
| Interest Coverage | -2.86x | -0.87x | -0.91x | -8.32x | -5.24x | -4.10x | 2.85x |
| Total Equity | -4.22B | -6.29B | 8.02B | 6.66B | 6.47B | 6.35B | 6.76B |
| Equity Growth % | - | -49.01% | 227.41% | -16.98% | -2.84% | -1.81% | 6.39% |
| Book Value per Share | -1.07 | -1.59 | 2.14 | 1.75 | 1.66 | 1.59 | 1.61 |
| Total Shareholders' Equity | -4.29B | -6.4B | 7.73B | 6.6B | 6.45B | 6.4B | 6.73B |
| Common Stock | 0 | 140M | 21.53B | 22.28B | 22.67B | 23.55B | 23.86B |
| Retained Earnings | -7.98B | -10.49B | -14.4B | -16.28B | -16.76B | -17.35B | -17.47B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 3.61B | 3.95B | 606M | 602M | 544M | 197M | 337M |
| Minority Interest | 67M | 105M | 286M | 54M | 19M | -48M | 29M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -2.11B | -643M | -954M | -798M | 86M | 852M | 231M |
| Operating CF Margin % | 249.94% | -137.1% | -141.33% | -55.69% | 3.65% | 30.46% | 6.85% |
| Operating CF Growth % | - | 69.55% | -48.37% | 16.35% | 110.78% | 890.7% | -72.89% |
| Net Income | -3.98B | -2.74B | -3.45B | -1.68B | -434M | -105M | 268M |
| Depreciation & Amortization | 647M | 387M | 345M | 150M | 145M | 147M | 177M |
| Stock-Based Compensation | 34M | 54M | 357M | 412M | 304M | 279M | 241M |
| Deferred Taxes | 0 | 147M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 1.08B | 1.44B | 2.07B | 474M | -75M | 88M | -24M |
| Working Capital Changes | 108M | 75M | -281M | -151M | 146M | 443M | -431M |
| Change in Receivables | -75M | -42M | -94M | -50M | -11M | -97M | -701M |
| Change in Inventory | 2M | 2M | -1M | 6M | -1M | -9M | -9M |
| Change in Payables | 0 | 42M | 0 | 0 | 0 | 0 | 40M |
| Cash from Investing | 393M | -318M | -2.76B | -1.06B | 1.87B | -231M | -964M |
| Capital Expenditures | -98M | -40M | -73M | -58M | -71M | -77M | -97M |
| CapEx % of Revenue | -11.6% | 8.53% | 10.81% | 4.05% | 3.01% | 2.75% | 2.88% |
| Acquisitions | -32M | -3M | 0 | -168M | 0 | -23M | -100M |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 523M | -275M | -2.68B | -836M | 1.94B | -131M | -767M |
| Cash from Financing | 1.95B | 1.58B | 6.57B | -1.12B | -770M | -771M | 1.13B |
| Debt Issued (Net) | -97M | -128M | 1.78B | -945M | -688M | -561M | 1.38B |
| Equity Issued (Net) | 1000K | 1000K | 0 | 0 | 0 | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -226M | -274M |
| Other Financing | -217M | -12M | 4.79B | -177M | -82M | 16M | -6M |
| Net Change in Cash | 244M | 632M | 2.82B | -3.04B | 1.19B | -174M | 1.33B |
| Free Cash Flow | -2.25B | -683M | -1.03B | -856M | 15M | 775M | 134M |
| FCF Margin % | 266.51% | -145.63% | -152.15% | -59.73% | 0.64% | 27.71% | 3.98% |
| FCF Growth % | - | 69.67% | -50.37% | 16.65% | 101.75% | 5066.67% | -82.71% |
| FCF per Share | -0.57 | -0.17 | -0.27 | -0.22 | 0.00 | 0.19 | 0.03 |
| FCF Conversion (FCF/Net Income) | 0.56x | 0.25x | 0.28x | 0.47x | -0.20x | -8.11x | 0.86x |
| Interest Paid | 0 | 0 | 108M | 160M | 80M | 34M | 26M |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -399.88% | -22.94% | -6.61% | -1.64% | 4.09% |
| Return on Invested Capital (ROIC) | -78.77% | - | -21.77% | -18.02% | -7.64% | -3.2% | 3.32% |
| Gross Margin | 256.21% | -105.33% | -58.52% | 5.37% | 36.46% | 41.97% | 43.2% |
| Net Margin | 443.43% | -556.08% | -510.96% | -117.45% | -18.4% | -3.75% | 7.95% |
| Debt / Equity | - | - | 0.27x | 0.21x | 0.12x | 0.06x | 0.30x |
| Interest Coverage | -2.86x | -0.87x | -0.91x | -8.32x | -5.24x | -4.10x | 2.85x |
| FCF Conversion | 0.56x | 0.25x | 0.28x | 0.47x | -0.20x | -8.11x | 0.86x |
| Revenue Growth | - | 155.5% | 43.92% | 112.3% | 64.62% | 18.57% | 20.49% |
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