| 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 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 82.55M | 123.28M | 192.2M | 212.76M | 218.31M | 247.28M | 257.65M |
| Revenue Growth % | - | 49.34% | 55.9% | 10.7% | 2.61% | 13.27% | 4.19% |
| Cost of Goods Sold | 13.74M | 21.59M | 28.81M | 38.98M | 41.61M | 41.85M | 40.99M |
| COGS % of Revenue | 16.64% | 17.51% | 14.99% | 18.32% | 19.06% | 16.92% | 15.91% |
| Gross Profit | 68.81M | 101.7M | 163.38M | 173.78M | 176.7M | 205.43M | 216.66M |
| Gross Margin % | 83.36% | 82.49% | 85.01% | 81.68% | 80.94% | 83.08% | 84.09% |
| Gross Profit Growth % | - | 47.79% | 60.66% | 6.37% | 1.68% | 16.26% | 5.47% |
| Operating Expenses | 144.3M | 178.35M | 258.19M | 317.99M | 348.98M | 327.06M | 288.6M |
| OpEx % of Revenue | 174.8% | 144.67% | 134.34% | 149.46% | 159.86% | 132.27% | 112.01% |
| Selling, General & Admin | 101.65M | 109.12M | 161.09M | 190.91M | 198.98M | 199.13M | 153.4M |
| SG&A % of Revenue | 123.13% | 88.51% | 83.82% | 89.73% | 91.15% | 80.53% | 59.54% |
| Research & Development | 42.65M | 69.23M | 97.1M | 127.07M | 150M | 127.94M | 135.21M |
| R&D % of Revenue | 51.66% | 56.16% | 50.52% | 59.72% | 68.71% | 51.74% | 52.48% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -75.48M | -76.65M | -94.81M | -144.2M | -172.28M | -121.64M | -71.94M |
| Operating Margin % | -91.44% | -62.17% | -49.33% | -67.78% | -78.92% | -49.19% | -27.92% |
| Operating Income Growth % | - | -1.54% | -23.69% | -52.1% | -19.47% | 29.4% | 40.86% |
| EBITDA | -73.39M | -73.59M | -90.63M | -138.55M | -166.51M | -117.74M | -71.94M |
| EBITDA Margin % | -88.91% | -59.69% | -47.16% | -65.12% | -76.27% | -47.62% | -27.92% |
| EBITDA Growth % | - | -0.27% | -23.16% | -52.87% | -20.19% | 29.29% | 38.9% |
| D&A (Non-Cash Add-back) | 2.09M | 3.06M | 4.17M | 5.66M | 5.77M | 3.9M | 0 |
| EBIT | -75.48M | -76.65M | -94.81M | -144.2M | -172.28M | -97.36M | 0 |
| Net Interest Income | 2.45M | 727K | 177K | 9.3M | 25.78M | 24.38M | 0 |
| Interest Income | 2.45M | 727K | 177K | 9.3M | 25.78M | 24.38M | 18.76M |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 2.36M | 1.54M | -362K | 7.96M | 25.27M | 24.28M | 19.36M |
| Pretax Income | -73.13M | -75.11M | -95.17M | -136.24M | -147.01M | -97.36M | -52.58M |
| Pretax Margin % | -88.58% | -60.92% | -49.52% | -64.03% | -67.34% | -39.37% | -20.41% |
| Income Tax | 156K | 127K | 157K | 1.67M | 756K | 706K | 1.63M |
| Effective Tax Rate % | 100.21% | 100.17% | 100.16% | 101.23% | 100.51% | 100.73% | 103.09% |
| Net Income | -73.28M | -75.23M | -95.33M | -137.92M | -147.76M | -98.06M | -54.2M |
| Net Margin % | -88.77% | -61.02% | -49.6% | -64.82% | -67.69% | -39.66% | -21.04% |
| Net Income Growth % | - | -2.67% | -26.7% | -44.68% | -7.14% | 33.64% | 44.73% |
| Net Income (Continuing) | -73.28M | -75.23M | -95.33M | -137.92M | -147.76M | -98.06M | -54.2M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.62 | -0.20 | -0.65 | -0.36 | -0.39 | -0.25 | -0.14 |
| EPS Growth % | - | 92.37% | -225% | 44.62% | -8.33% | 35.9% | 44% |
| EPS (Basic) | -2.62 | -0.20 | -0.65 | -0.36 | -0.39 | -0.25 | -0.14 |
| Diluted Shares Outstanding | 28.01M | 382.96M | 146.34M | 378.73M | 379.25M | 385.11M | 386.33M |
| Basic Shares Outstanding | 28.01M | 382.96M | 146.34M | 378.73M | 379.25M | 385.11M | 386.33M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 199.29M | 165.35M | 761.74M | 625.26M | 566.94M | 466.69M | 448.24M |
| Cash & Short-Term Investments | 172.46M | 136.98M | 715.81M | 583.3M | 531.1M | 426.98M | 404.77M |
| Cash Only | 77.02M | 83.64M | 521.81M | 55.24M | 60.23M | 45.55M | 63.34M |
| Short-Term Investments | 95.44M | 53.34M | 194M | 528.07M | 470.87M | 381.43M | 341.43M |
| Accounts Receivable | 18.94M | 21.82M | 29.67M | 29.77M | 26.23M | 31.17M | 34.38M |
| Days Sales Outstanding | 83.72 | 64.6 | 56.35 | 51.07 | 43.86 | 46.01 | 48.71 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 1.09M | 1.1M | 0 | 12.19M | 9.61M | 8.54M | 9.08M |
| Total Non-Current Assets | 21.59M | 52.39M | 78.34M | 74.3M | 87.62M | 47.26M | 38.56M |
| Property, Plant & Equipment | 4.96M | 43.49M | 71.97M | 64.37M | 65.05M | 17.2M | 13.21M |
| Fixed Asset Turnover | 16.66x | 2.83x | 2.67x | 3.31x | 3.36x | 14.38x | 19.50x |
| Goodwill | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M | 1.21M |
| Intangible Assets | 9.06M | 6.99M | 4.83M | 3.07M | 1.3M | 257K | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 6.36M | 700K | 330K | 5.65M | 20.06M | 28.6M | 24.14M |
| Total Assets | 220.87M | 217.75M | 840.09M | 699.56M | 654.56M | 513.95M | 486.8M |
| Asset Turnover | 0.37x | 0.57x | 0.23x | 0.30x | 0.33x | 0.48x | 0.53x |
| Asset Growth % | - | -1.42% | 285.81% | -16.73% | -6.43% | -21.48% | -5.28% |
| Total Current Liabilities | 30.79M | 32.18M | 33.5M | 34.66M | 35.41M | 27.94M | 31.95M |
| Accounts Payable | 3.34M | 3.35M | 6.16M | 4.54M | 1.9M | 249K | 2.5M |
| Days Payables Outstanding | 88.7 | 56.71 | 78.07 | 42.46 | 16.62 | 2.17 | 22.25 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.9M |
| Deferred Revenue (Current) | 0 | 2.58M | 3.39M | 6.02M | 8.29M | 6.8M | 0 |
| Other Current Liabilities | 18.2M | 15.49M | 8.83M | 8.27M | 9.97M | 4.43M | 23.05M |
| Current Ratio | 6.47x | 5.14x | 22.74x | 18.04x | 16.01x | 16.70x | 14.03x |
| Quick Ratio | 6.47x | 5.14x | 22.74x | 18.04x | 16.01x | 16.70x | 14.03x |
| Cash Conversion Cycle | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 211K | 483.42M | 61.6M | 53.83M | 60.6M | 32.52M | 23.57M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 23.35M |
| Capital Lease Obligations | 211K | 36.25M | 61.6M | 53.83M | 60.38M | 32.25M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 447.17M | 0 | 0 | 218K | 270K | 221K |
| Total Liabilities | 31M | 515.6M | 95.1M | 88.49M | 96.01M | 60.47M | 55.52M |
| Total Debt | 3.34M | 39.6M | 68.73M | 61.6M | 66.59M | 40.75M | 32.25M |
| Net Debt | -73.67M | -44.04M | -453.08M | 6.36M | 6.35M | -4.8M | -31.09M |
| Debt / Equity | 0.02x | - | 0.09x | 0.10x | 0.12x | 0.09x | 0.07x |
| Debt / EBITDA | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - |
| Interest Coverage | - | - | - | - | - | - | - |
| Total Equity | 189.87M | -297.86M | 744.99M | 611.07M | 558.56M | 453.49M | 431.28M |
| Equity Growth % | - | -256.87% | 350.12% | -17.98% | -8.59% | -18.81% | -4.9% |
| Book Value per Share | 6.78 | -0.78 | 5.09 | 1.61 | 1.47 | 1.18 | 1.12 |
| Total Shareholders' Equity | 189.87M | -297.86M | 744.99M | 611.07M | 558.56M | 453.49M | 431.28M |
| Common Stock | 3K | 10K | 38K | 37K | 39K | 38K | 39K |
| Retained Earnings | -309.78M | -385.01M | -480.34M | -618.25M | -766.02M | -864.08M | -918.29M |
| Treasury Stock | 0 | -87.94M | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 35K | -797K | -529K | -2.2M | 943K | 917K | 1.56M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -63.96M | -41.6M | -51.27M | -60.5M | -59.27M | -20.2M | 6.47M |
| Operating CF Margin % | -77.48% | -33.75% | -26.67% | -28.44% | -27.15% | -8.17% | 2.51% |
| Operating CF Growth % | - | 34.96% | -23.23% | -18.01% | 2.03% | 65.92% | 132.03% |
| Net Income | -73.28M | -75.23M | -95.33M | -137.92M | -147.76M | -98.06M | -54.2M |
| Depreciation & Amortization | 2.09M | 3.06M | 4.17M | 5.66M | 5.77M | 3.9M | 1.94M |
| Stock-Based Compensation | 14.08M | 22.61M | 47.51M | 64.42M | 83.03M | 74.06M | 65.34M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -40K | 530K | 320K | -2.1M | -8.91M | 17.92M | -6.6M |
| Working Capital Changes | -6.81M | 7.43M | -7.95M | 9.44M | 8.61M | -18.02M | 0 |
| Change in Receivables | -5.16M | -3.17M | -8.17M | -168K | 3.49M | -5.15M | -3.21M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 1.83M | 15K | 2.76M | -1.58M | -2.64M | -1.65M | 2.22M |
| Cash from Investing | -73.81M | 36.79M | -149.52M | -342.45M | 66.49M | 86.43M | 42.57M |
| Capital Expenditures | -517K | -5.02M | -8.85M | -3.16M | -267K | -404K | -580K |
| CapEx % of Revenue | 0.63% | 4.07% | 4.6% | 1.49% | 0.12% | 0.16% | 0.23% |
| Acquisitions | -5.18M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | -5M | -2.5M | -7.5M | 0 |
| Cash from Financing | 174.57M | 6.37M | 637.58M | -64.35M | 8.92M | -81.03M | -33.99M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 0 | 1000K | -1000K | 1000K | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -77.23M | 0 | -75.53M | 1.32M |
| Other Financing | 4.77M | 6.37M | -863K | -695K | -273K | -5.5M | -33.99M |
| Net Change in Cash | 36.8M | 759K | 437.07M | -466.58M | 5M | -14.68M | 15M |
| Free Cash Flow | -64.48M | -46.63M | -60.11M | -63.66M | -59.54M | -20.61M | 5.89M |
| FCF Margin % | -78.11% | -37.82% | -31.28% | -29.92% | -27.27% | -8.33% | 2.29% |
| FCF Growth % | - | 27.69% | -28.93% | -5.91% | 6.48% | 65.39% | 128.59% |
| FCF per Share | -2.30 | -0.12 | -0.41 | -0.17 | -0.16 | -0.05 | 0.02 |
| FCF Conversion (FCF/Net Income) | 0.87x | 0.55x | 0.54x | 0.44x | 0.40x | 0.21x | -0.12x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 165K | 30K | 0 | 1.2M | 0 | 1M | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -38.6% | - | -42.64% | -20.34% | -25.27% | -19.38% | -12.25% |
| Return on Invested Capital (ROIC) | -48.72% | - | -24.36% | -23.79% | -21.86% | -18% | -12.71% |
| Gross Margin | 83.36% | 82.49% | 85.01% | 81.68% | 80.94% | 83.08% | 84.09% |
| Net Margin | -88.77% | -61.02% | -49.6% | -64.82% | -67.69% | -39.66% | -21.04% |
| Debt / Equity | 0.02x | - | 0.09x | 0.10x | 0.12x | 0.09x | 0.07x |
| FCF Conversion | 0.87x | 0.55x | 0.54x | 0.44x | 0.40x | 0.21x | -0.12x |
| Revenue Growth | - | 49.34% | 55.9% | 10.7% | 2.61% | 13.27% | 4.19% |
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