No significant strengths identified
| 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 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | |
|---|---|---|---|---|---|
| Sales/Revenue | 0 | 3.66M | 26.41M | 47.68M | 45.55M |
| Revenue Growth % | - | - | 621.53% | 80.56% | -4.48% |
| Cost of Goods Sold | 0 | 7.79M | 34.91M | 41.24M | 42.71M |
| COGS % of Revenue | - | 212.92% | 132.2% | 86.49% | 93.77% |
| Gross Profit | 0 | -4.13M | -8.5M | 6.44M | 2.84M |
| Gross Margin % | - | -112.92% | -32.2% | 13.51% | 6.23% |
| Gross Profit Growth % | - | - | -105.76% | 175.73% | -55.96% |
| Operating Expenses | 0 | 62.18M | 630.22M | 171.12M | 263.48M |
| OpEx % of Revenue | - | 1698.83% | 2386.45% | 358.88% | 578.51% |
| Selling, General & Admin | 338.65K | 56.12M | 597.51M | 131.49M | 68.42M |
| SG&A % of Revenue | - | 1533.28% | 2262.63% | 275.77% | 150.23% |
| Research & Development | 0 | 4.11M | 16.49M | 12.37M | 9.83M |
| R&D % of Revenue | - | 112.35% | 62.45% | 25.94% | 21.57% |
| Other Operating Expenses | -338.65K | 1.95M | 16.21M | 27.26M | 185.23M |
| Operating Income | -338.65K | -66.31M | -638.72M | -164.68M | -260.65M |
| Operating Margin % | - | -1811.75% | -2418.66% | -345.37% | -572.28% |
| Operating Income Growth % | - | -19480.75% | -863.23% | 74.22% | -58.28% |
| EBITDA | -338.65K | -64.43M | -629.61M | -139.21M | -230.18M |
| EBITDA Margin % | - | -1760.46% | -2384.17% | -291.96% | -505.39% |
| EBITDA Growth % | - | -18926.48% | -877.16% | 77.89% | -65.35% |
| D&A (Non-Cash Add-back) | 0 | 1.88M | 9.11M | 25.47M | 30.47M |
| EBIT | -338.65K | -66.24M | -631.62M | -138.29M | -280.13M |
| Net Interest Income | 505.94K | -1.33M | -44K | -25.42M | -35.41M |
| Interest Income | 505.94K | 346.3K | 10.71K | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 25.42M | 35.41M |
| Other Income/Expense | 536.12K | -31.29M | -64.79M | 974K | -54.89M |
| Pretax Income | 197.47K | -97.6M | -703.5M | -163.7M | -315.53M |
| Pretax Margin % | - | -2666.61% | -2663.98% | -343.33% | -692.79% |
| Income Tax | 0 | 0 | -1.06M | -6.19M | -16.58M |
| Effective Tax Rate % | 100% | 77.25% | 109.96% | 117.06% | 93.39% |
| Net Income | 197.47K | -75.4M | -773.55M | -191.63M | -294.69M |
| Net Margin % | - | -2060% | -2929.24% | -401.89% | -647.03% |
| Net Income Growth % | - | -38280.6% | -925.99% | 75.23% | -53.78% |
| Net Income (Continuing) | 197.47K | -97.6M | -702.44M | -157.52M | -298.96M |
| Discontinued Operations | 0 | 22.2M | -71.11M | -38.08M | 200K |
| Minority Interest | 0 | 0 | 0 | 4.87M | 11.64M |
| EPS (Diluted) | 0.05 | -0.01 | -0.16 | -0.79 | -1.56 |
| EPS Growth % | - | -112.65% | - | -393.75% | -97.47% |
| EPS (Basic) | 0.05 | -0.01 | -0.16 | -0.79 | -1.56 |
| Diluted Shares Outstanding | 3.97M | 59.75M | 47.38M | 56.08M | 65.27M |
| Basic Shares Outstanding | 3.97M | 59.75M | 47.38M | 56.08M | 65.27M |
| Dividend Payout Ratio | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | |
|---|---|---|---|---|---|
| Total Current Assets | 0 | 58.23M | 50.06M | 7.38M | 6.25M |
| Cash & Short-Term Investments | 929.34K | 19.36M | 31.04M | 3.75M | 1.85M |
| Cash Only | 929.34K | 19.36M | 31.04M | 3.75M | 1.84M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 5K |
| Accounts Receivable | 0 | 2.15M | 4.09M | 2.92M | 3.12M |
| Days Sales Outstanding | - | 214.31 | 56.6 | 22.37 | 24.97 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - |
| Other Current Assets | -929.34K | 36.72M | 13.25M | 0 | 0 |
| Total Non-Current Assets | 0 | 27.47M | 316.03M | 374.2M | 264.18M |
| Property, Plant & Equipment | 0 | 0 | 0 | 4.44M | 451K |
| Fixed Asset Turnover | - | - | - | 10.73x | 100.99x |
| Goodwill | 0 | 10.09M | 189.58M | 231.5M | 234.11M |
| Intangible Assets | 0 | 16.84M | 120.71M | 136.93M | 26.88M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 546K | 5.74M | 1.34M | 571K |
| Total Assets | 47.56M | 85.7M | 366.08M | 381.59M | 270.43M |
| Asset Turnover | - | 0.04x | 0.07x | 0.12x | 0.17x |
| Asset Growth % | - | 80.2% | 327.17% | 4.23% | -29.13% |
| Total Current Liabilities | 554.95K | 16.44M | 54.77M | 187.45M | 360.65M |
| Accounts Payable | 0 | 7.93M | 19.53M | 55.38M | 77.93M |
| Days Payables Outstanding | - | 371.6 | 204.19 | 490.11 | 666.01 |
| Short-Term Debt | 0 | 1.38M | 1.57M | 80.02M | 177.38M |
| Deferred Revenue (Current) | 0 | 0 | 0 | 6.16M | 3.89M |
| Other Current Liabilities | 554.95K | 7.13M | 33.68M | 25.75M | 15.87M |
| Current Ratio | - | 3.54x | 0.91x | 0.04x | 0.02x |
| Quick Ratio | - | 3.54x | 0.91x | 0.04x | 0.02x |
| Cash Conversion Cycle | - | - | - | - | - |
| Total Non-Current Liabilities | 0 | 32.99M | 252.52M | 108.98M | 46.24M |
| Long-Term Debt | 0 | 1.57M | 10.06M | 28.41M | 4.48M |
| Capital Lease Obligations | 0 | 0 | 0 | 2.65M | 18K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 14.64M | 0 |
| Other Non-Current Liabilities | -1.03M | 31.43M | 242.47M | 63.29M | 41.74M |
| Total Liabilities | 1.58M | 49.44M | 307.3M | 296.44M | 406.89M |
| Total Debt | 0 | 1.57M | 11.63M | 113.02M | 182.12M |
| Net Debt | -929.34K | -17.8M | -19.41M | 109.27M | 180.28M |
| Debt / Equity | - | 0.04x | 0.20x | 1.33x | - |
| Debt / EBITDA | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - |
| Interest Coverage | - | - | - | -6.48x | -7.36x |
| Total Equity | 45.98M | 36.26M | 58.79M | 85.15M | -136.46M |
| Equity Growth % | - | -21.13% | 62.11% | 44.84% | -260.26% |
| Book Value per Share | 11.59 | 0.61 | 1.24 | 1.52 | -2.09 |
| Total Shareholders' Equity | 45.98M | 36.26M | 58.79M | 80.28M | -148.11M |
| Common Stock | 1.93K | 116.05M | 898.7M | 982.42M | 1.05B |
| Retained Earnings | 164.96K | -79.94M | -855.87M | -1.26B | -1.55B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 98.1K | 0 | 231K | 271K | 95K |
| Minority Interest | 0 | 0 | 0 | 4.87M | 11.64M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | |
|---|---|---|---|---|---|
| Cash from Operations | -355.15K | -51.98M | -174.51M | -82.69M | -40.43M |
| Operating CF Margin % | - | -1420.14% | -660.81% | -173.43% | -88.77% |
| Operating CF Growth % | - | -14535.35% | -235.74% | 52.61% | 51.11% |
| Net Income | 197.47K | -75.4M | -773.55M | -195.59M | -298.76M |
| Depreciation & Amortization | 0 | 1.88M | 9.11M | 25.47M | 30.47M |
| Stock-Based Compensation | 0 | 13.34M | 481.76M | 5.67M | 6.03M |
| Deferred Taxes | 0 | 0 | 0 | -480K | -16.8M |
| Other Non-Cash Items | -535.86K | 12.78M | 108.8M | 26.39M | 148.49M |
| Working Capital Changes | -16.76K | -4.58M | -629K | 55.86M | 90.13M |
| Change in Receivables | 0 | -2.15M | -156K | 2.23M | -260K |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 34.33M | 28.68M |
| Cash from Investing | -46M | -7.04M | -43.62M | -12.05M | -3.56M |
| Capital Expenditures | 0 | -548K | -195K | -120K | -29K |
| CapEx % of Revenue | - | 14.97% | 0.74% | 0.25% | 0.06% |
| Acquisitions | 0 | 187K | -33.63M | -8.02M | 0 |
| Investments | - | - | - | - | - |
| Other Investing | 0 | -6.68M | -9.79M | -3.92M | -3.54M |
| Cash from Financing | 47.28M | 74.07M | 235.08M | 61.9M | 42.26M |
| Debt Issued (Net) | 0 | 1.57M | 10.06M | 63.23M | 41.73M |
| Equity Issued (Net) | 1000K | 0 | -1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -13M | 0 | 0 |
| Other Financing | 470.68K | 72.5M | 238.02M | -26.43M | -10.66M |
| Net Change in Cash | 0 | 19.36M | 17.19M | -32.8M | -1.91M |
| Free Cash Flow | -355.15K | -52.52M | -174.7M | -86.73M | -44M |
| FCF Margin % | - | -1435.11% | -661.55% | -181.89% | -96.6% |
| FCF Growth % | - | -14689.53% | -232.61% | 50.36% | 49.27% |
| FCF per Share | -0.09 | -0.88 | -3.69 | -1.55 | -0.67 |
| FCF Conversion (FCF/Net Income) | -1.80x | 0.69x | 0.23x | 0.43x | 0.14x |
| Interest Paid | 0 | 0 | 0 | 3.43M | 185K |
| Taxes Paid | 0 | 0 | 0 | 144K | 95K |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Return on Equity (ROE) | 0.43% | -183.35% | -1627.68% | -266.27% | - |
| Return on Invested Capital (ROIC) | - | -156.61% | -1656.4% | -105.65% | -164.11% |
| Gross Margin | - | -112.92% | -32.2% | 13.51% | 6.23% |
| Net Margin | - | -2060% | -2929.24% | -401.89% | -647.03% |
| Debt / Equity | - | 0.04x | 0.20x | 1.33x | - |
| Interest Coverage | - | - | - | -6.48x | -7.36x |
| FCF Conversion | -1.80x | 0.69x | 0.23x | 0.43x | 0.14x |
| Revenue Growth | - | - | 621.53% | 80.56% | -4.48% |
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