| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| ZGZillow Group, Inc. Class A | 10.77B | 44.80 | 497.78 | 15.52% | 0.89% | 0.47% | 2.18% | 0.02 |
| ZZillow Group, Inc. Class C | 10.73B | 44.62 | 495.78 | 15.52% | -1.29% | -0.64% | 2.19% | 0.02 |
| FVRRFiverr International Ltd. | 388.19M | 10.83 | 19.34 | 10.07% | 4.87% | 5.09% | 26.78% | 0.01 |
| SSTKShutterstock, Inc. | 689.62M | 16.80 | 13.44 | 5.84% | 4.6% | 7.83% | 17.96% | 0.23 |
| ATHMAutohome Inc. | 9.19B | 19.18 | 9.89 | -2.01% | 23.62% | 6.31% | 1.96% | 0.00 |
| GETYGetty Images Holdings, Inc. | 320.77M | 0.78 | 8.16 | 2.48% | -9.6% | -13.31% | 18.98% | 1.89 |
| EVEREverQuote, Inc. | 56.95M | 15.80 | 6.01 | 38.45% | 14.34% | 41.72% | 100% | -0.00 |
| SEATVivid Seats Inc. | 22.72M | 5.96 | 5.32 | 8.8% | -24.08% | -46.21% | 100% | 0.66 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 259.84M | 277.51M | 323.15M | 353.57M | 335.05M | 278.68M | 231.7M | 161.52M | 158.71M | 175.6M |
| Revenue Growth % | 25.74% | 6.8% | 16.45% | 9.41% | -5.24% | -16.82% | -16.86% | -30.29% | -1.74% | 10.64% |
| Cost of Goods Sold | 23.66M | 25.17M | 28.23M | 31.15M | 27.83M | 21.55M | 22.24M | 16.21M | 15.86M | 26.39M |
| COGS % of Revenue | 9.1% | 9.07% | 8.73% | 8.81% | 8.31% | 7.73% | 9.6% | 10.04% | 9.99% | 15.03% |
| Gross Profit | 236.18M | 252.34M | 294.92M | 322.42M | 307.22M | 257.13M | 209.46M | 145.31M | 142.85M | 149.21M |
| Gross Margin % | 90.9% | 90.93% | 91.27% | 91.19% | 91.69% | 92.27% | 90.4% | 89.96% | 90.01% | 84.97% |
| Gross Profit Growth % | 24.87% | 6.84% | 16.87% | 9.32% | -4.71% | -16.3% | -18.54% | -30.63% | -1.69% | 4.45% |
| Operating Expenses | 300.16M | 291.24M | 328.58M | 351.58M | 368.07M | 275.64M | 242.94M | 271.01M | 199.32M | 186.39M |
| OpEx % of Revenue | 115.52% | 104.95% | 101.68% | 99.44% | 109.86% | 98.91% | 104.85% | 167.78% | 125.59% | 106.15% |
| Selling, General & Admin | 234.5M | 214.31M | 247.04M | 267.56M | 291.3M | 201.9M | 185.23M | 148.62M | 139.37M | 138.71M |
| SG&A % of Revenue | 90.25% | 77.23% | 76.45% | 75.67% | 86.94% | 72.45% | 79.94% | 92.01% | 87.82% | 78.99% |
| Research & Development | 48.02M | 53.58M | 59.07M | 61.35M | 56.11M | 44.93M | 41.43M | 46.09M | 42.25M | 29.64M |
| R&D % of Revenue | 18.48% | 19.31% | 18.28% | 17.35% | 16.75% | 16.12% | 17.88% | 28.53% | 26.62% | 16.88% |
| Other Operating Expenses | 13K | 23.34M | 22.47M | 22.68M | 20.66M | 28.81M | 16.28M | 76.3M | 17.7M | 18.04M |
| Operating Income | -63.98M | -38.9M | -33.66M | -29.16M | -60.86M | -18.52M | -33.48M | -125.69M | -56.47M | -37.18M |
| Operating Margin % | -24.62% | -14.02% | -10.42% | -8.25% | -18.16% | -6.64% | -14.45% | -77.82% | -35.58% | -21.17% |
| Operating Income Growth % | -34.68% | 39.2% | 13.46% | 13.37% | -108.68% | 69.57% | -80.81% | -275.46% | 55.08% | 34.16% |
| EBITDA | -46.34M | -15.55M | -11.19M | -6.49M | -34.22M | 7.26M | -12.9M | -105.23M | -35.79M | -18.17M |
| EBITDA Margin % | -17.83% | -5.6% | -3.46% | -1.83% | -10.21% | 2.61% | -5.57% | -65.15% | -22.55% | -10.35% |
| EBITDA Growth % | -35.12% | 66.43% | 28.05% | 42.04% | -427.52% | 121.23% | -277.64% | -715.52% | 65.99% | 49.22% |
| D&A (Non-Cash Add-back) | 17.65M | 23.34M | 22.47M | 22.68M | 26.64M | 25.78M | 20.57M | 20.46M | 20.68M | 19.01M |
| EBIT | -63.86M | -38.52M | -32.4M | -30.27M | -60.86M | -10.25M | -33.48M | -65.92M | -56.47M | -37.18M |
| Net Interest Income | -336K | -2.15M | -1.35M | 140K | 2.48M | 462K | 52K | 2.56M | 6.72M | 6.15M |
| Interest Income | 107K | 376K | 1.26M | 2.79M | 2.48M | 462K | 52K | 2.56M | 6.72M | 6.15M |
| Interest Expense | 443K | 2.53M | 2.61M | 2.65M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | -323K | -2.15M | -1.35M | 665K | 1.2M | -1.33M | -4.68M | 4.45M | 6.72M | 6.15M |
| Pretax Income | -64.31M | -41.05M | -35.01M | -28.5M | -59.66M | -19.84M | -38.16M | -121.25M | -49.75M | -31.03M |
| Pretax Margin % | -24.75% | -14.79% | -10.83% | -8.06% | -17.81% | -7.12% | -16.47% | -75.06% | -31.35% | -17.67% |
| Income Tax | 606K | 655K | -2.16M | -177K | -1.32M | -6K | 206K | -2.56M | 17K | 15K |
| Effective Tax Rate % | 100.94% | 101.6% | 93.82% | 99.38% | 92.01% | -385.71% | 100.44% | 97.89% | 100.03% | 100.05% |
| Net Income | -64.91M | -41.71M | -32.85M | -28.32M | -54.89M | 76.54M | -38.33M | -118.69M | -49.77M | -31.05M |
| Net Margin % | -24.98% | -15.03% | -10.17% | -8.01% | -16.38% | 27.47% | -16.54% | -73.48% | -31.36% | -17.68% |
| Net Income Growth % | -34.03% | 35.75% | 21.24% | 13.78% | -93.81% | 239.45% | -150.07% | -209.65% | 58.07% | 37.61% |
| Net Income (Continuing) | -64.91M | -41.71M | -32.85M | -31.71M | -58.34M | -19.84M | -38.37M | -118.69M | -49.77M | -31.05M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 3.44M | 96.38M | 40K | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.79 | -0.49 | -0.35 | -0.28 | -0.52 | 0.72 | -0.40 | -1.30 | -0.55 | -0.34 |
| EPS Growth % | -16.18% | 37.97% | 28.57% | 20% | -85.71% | 238.46% | -155.56% | -225% | 57.69% | 38.18% |
| EPS (Basic) | -0.79 | -0.49 | -0.35 | -0.28 | -0.52 | 0.72 | -0.40 | -1.30 | -0.55 | -0.34 |
| Diluted Shares Outstanding | 81.91M | 84.48M | 94.86M | 102.15M | 105.81M | 106.31M | 97.35M | 91.45M | 89.77M | 90.16M |
| Basic Shares Outstanding | 81.91M | 84.48M | 94.86M | 102.15M | 105.81M | 106.31M | 97.35M | 91.45M | 89.77M | 90.16M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 152.96M | 152.91M | 243.55M | 255.46M | 239.74M | 324.94M | 269.94M | 197.84M | 163.08M | 135.13M |
| Cash & Short-Term Investments | 112.37M | 107.72M | 197.76M | 196.13M | 181.53M | 273.31M | 245.22M | 175.52M | 135.11M | 111.83M |
| Cash Only | 112.37M | 107.72M | 197.76M | 196.13M | 181.53M | 273.31M | 245.22M | 175.52M | 135.11M | 111.83M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 33.76M | 36.87M | 39.17M | 47.76M | 38.24M | 32.92M | 16.71M | 13.79M | 18.26M | 15.74M |
| Days Sales Outstanding | 47.42 | 48.49 | 44.24 | 49.3 | 41.66 | 43.12 | 26.32 | 31.15 | 42 | 32.72 |
| Inventory | 6.05M | 6.04M | 5.47M | 7.47M | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 93.31 | 87.66 | 70.8 | 87.5 | - | - | - | - | - | - |
| Other Current Assets | 779K | 2.28M | 1.15M | 4.1M | 12.81M | 12.9M | 1.87M | 2.56M | 3.64M | 3.05M |
| Total Non-Current Assets | 149.41M | 141.54M | 141.28M | 165.5M | 181.95M | 133.12M | 117.73M | 53.69M | 41.24M | 24.56M |
| Property, Plant & Equipment | 71.39M | 66.94M | 70.71M | 61.51M | 63.84M | 50.61M | 42.76M | 35.84M | 29.01M | 18.09M |
| Fixed Asset Turnover | 3.64x | 4.15x | 4.57x | 5.75x | 5.25x | 5.51x | 5.42x | 4.51x | 5.47x | 9.71x |
| Goodwill | 53.27M | 53.27M | 53.27M | 73.31M | 59.47M | 51.2M | 51.2M | 0 | 0 | 0 |
| Intangible Assets | 23.82M | 19.77M | 15.91M | 23.45M | 9M | 6.6M | 4.95M | 13.97M | 8.38M | 1.97M |
| Long-Term Investments | 0 | -9.18M | -7.08M | 1.2M | 21.89M | 19.91M | 14.5M | 0 | 0 | 0 |
| Other Non-Current Assets | 940K | 1.55M | 1.39M | -2.51M | 27.74M | 4.8M | 4.32M | 3.88M | 3.85M | 4.51M |
| Total Assets | 302.37M | 294.45M | 384.83M | 420.96M | 421.69M | 458.06M | 387.67M | 251.53M | 204.32M | 159.69M |
| Asset Turnover | 0.86x | 0.94x | 0.84x | 0.84x | 0.79x | 0.61x | 0.60x | 0.64x | 0.78x | 1.10x |
| Asset Growth % | 1.83% | -2.62% | 30.7% | 9.39% | 0.17% | 8.63% | -15.37% | -35.12% | -18.77% | -21.84% |
| Total Current Liabilities | 39.1M | 35.36M | 37.98M | 41.56M | 54.17M | 42.88M | 31.48M | 30.78M | 28.98M | 32.89M |
| Accounts Payable | 18.88M | 13.83M | 18.62M | 26.3M | 21.32M | 13.2M | 11.36M | 8.65M | 6.88M | 7.93M |
| Days Payables Outstanding | 291.3 | 200.53 | 240.77 | 308.19 | 279.63 | 223.55 | 186.51 | 194.85 | 158.26 | 109.66 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 0 | 500K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 2.41M | 0 | 2.27M | 2.01M | 6.72M | 6.51M | 5.19M | 7.38M | 6.67M | 4.89M |
| Current Ratio | 3.91x | 4.32x | 6.41x | 6.15x | 4.43x | 7.58x | 8.57x | 6.43x | 5.63x | 4.11x |
| Quick Ratio | 3.76x | 4.15x | 6.27x | 5.97x | 4.43x | 7.58x | 8.57x | 6.43x | 5.63x | 4.11x |
| Cash Conversion Cycle | -150.56 | -64.39 | -125.73 | -171.39 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 30.58M | 34.51M | 33.74M | 32.84M | 40.25M | 32.4M | 26.4M | 23.48M | 15.13M | 8.66M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 26.99M | 28.83M | 29.13M | 22.99M | 37.13M | 31.97M | 26.3M | 18.5M | 11.17M | 8.31M |
| Deferred Tax Liabilities | 2.41M | 2.99M | 812K | 568K | 783K | 40K | 103K | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.18M | 2.68M | 3.8M | 9.29M | 2.34M | 388K | 0 | 4.98M | 3.96M | 348K |
| Total Liabilities | 69.68M | 69.87M | 71.72M | 74.41M | 94.42M | 75.28M | 57.88M | 54.26M | 44.1M | 41.55M |
| Total Debt | 26.99M | 28.83M | 29.13M | 22.99M | 43M | 36.74M | 31.55M | 23.01M | 14.41M | 11.28M |
| Net Debt | -85.38M | -78.89M | -168.63M | -173.14M | -138.53M | -236.57M | -213.66M | -152.5M | -120.7M | -100.56M |
| Debt / Equity | 0.12x | 0.13x | 0.09x | 0.07x | 0.13x | 0.10x | 0.10x | 0.12x | 0.09x | 0.10x |
| Debt / EBITDA | - | - | - | - | - | 5.06x | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | -32.57x | - | - | - | - |
| Interest Coverage | -144.43x | -15.38x | -12.90x | -11.01x | - | - | - | - | - | - |
| Total Equity | 232.69M | 224.58M | 313.12M | 346.55M | 327.27M | 382.78M | 329.79M | 197.27M | 160.22M | 118.14M |
| Equity Growth % | -6.62% | -3.49% | 39.42% | 10.68% | -5.56% | 16.96% | -13.84% | -40.18% | -18.78% | -26.26% |
| Book Value per Share | 2.84 | 2.66 | 3.30 | 3.39 | 3.09 | 3.60 | 3.39 | 2.16 | 1.78 | 1.31 |
| Total Shareholders' Equity | 232.69M | 224.58M | 313.12M | 346.55M | 327.27M | 382.78M | 329.79M | 197.27M | 160.22M | 118.14M |
| Common Stock | 8K | 9K | 10K | 10K | 11K | 10K | 10K | 9K | 9K | 9K |
| Retained Earnings | -275.9M | -318.24M | -351.08M | -373.48M | -432.06M | -355.52M | -393.85M | -512.53M | -562.3M | -593.35M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -29.61M | -48.11M | -65.28M | -81.69M | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -11.37M | 2.77M | 22.12M | 24.83M | 20.34M | 39.12M | 14.19M | -29.14M | -22.41M | 7.7M |
| Operating CF Margin % | -4.38% | 1% | 6.84% | 7.02% | 6.07% | 14.04% | 6.13% | -18.04% | -14.12% | 4.39% |
| Operating CF Growth % | -466.27% | 124.35% | 699.06% | 12.28% | -18.08% | 92.28% | -63.71% | -305.28% | 23.07% | 134.36% |
| Net Income | -64.91M | -41.71M | -32.85M | -28.32M | -58.34M | -19.84M | -38.33M | -118.69M | -49.77M | -31.05M |
| Depreciation & Amortization | 17.27M | 23.17M | 22.39M | 22.66M | 26.61M | 25.78M | 20.57M | 20.46M | 20.68M | 19.01M |
| Stock-Based Compensation | 42.56M | 24.74M | 32.24M | 37.22M | 0 | 23.08M | 20.39M | 17.68M | 0 | 11.73M |
| Deferred Taxes | 581K | 581K | -2.18M | -244K | 215K | -743K | 63K | -2.36M | 0 | 0 |
| Other Non-Cash Items | 1.75M | 2.2M | 1.95M | 2.33M | 48.13M | 25.07M | 7.84M | 59.24M | 17.28M | 8.82M |
| Working Capital Changes | -8.62M | -6.21M | 568K | -8.81M | 3.72M | -14.23M | 3.65M | -5.47M | -10.61M | -810K |
| Change in Receivables | -5.94M | -4.39M | -3.69M | -10.04M | 3.99M | 2.33M | 15.69M | 2.21M | -5.17M | 1.95M |
| Change in Inventory | -1.03M | 2.19M | 1.97M | -2.5M | 0 | -8.7M | -8.48M | 0 | 0 | 0 |
| Change in Payables | 5.31M | -4.55M | 4.8M | 7.54M | -4.92M | -8.22M | -1.81M | -2.75M | -1.77M | 910K |
| Cash from Investing | -29.84M | -16.64M | -19.81M | -43.19M | -34.46M | 101.9M | -4.21M | -8.03M | -11.81M | -7.86M |
| Capital Expenditures | -29.84M | -16.64M | -19.81M | -17.1M | -10.18M | -10.28M | -10.69M | -11.68M | -11.81M | -7.86M |
| CapEx % of Revenue | 11.48% | 6% | 6.13% | 4.84% | 3.04% | 3.69% | 4.61% | 7.23% | 7.44% | 4.48% |
| Acquisitions | 0 | 0 | 0 | -26.89M | 0 | 0 | 0 | 3.65M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 800K | -1.1M | 112.18M | 6.48M | -15.74M | 0 | 0 |
| Cash from Financing | 6.04M | 9.22M | 87.73M | 16.72M | -480K | -49.24M | -38.09M | -32.53M | -4.33M | -24.97M |
| Debt Issued (Net) | 617K | 1.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -908K | 0 | 1000K | 0 | 1000K | -1000K | -1000K | -1000K | 710K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -908K | -100K | 0 | -3.03M | 0 | -42.82M | -31.94M | -29.78M | 0 | -20.09M |
| Other Financing | 6.33M | 7.7M | 70.33M | 16.72M | -3.34M | -6.51M | -7.53M | -2.93M | -5.04M | -4.88M |
| Net Change in Cash | -35.17M | -4.65M | 90.04M | -1.63M | -14.59M | 91.78M | -28.1M | -69.7M | -38.55M | -25.13M |
| Free Cash Flow | -41.2M | -13.87M | 2.31M | 7.73M | 10.16M | 28.84M | 3.5M | -40.82M | -34.22M | -159K |
| FCF Margin % | -15.86% | -5% | 0.71% | 2.19% | 3.03% | 10.35% | 1.51% | -25.27% | -21.56% | -0.09% |
| FCF Growth % | -222.12% | 66.34% | 116.65% | 234.95% | 31.41% | 183.77% | -87.85% | -1264.54% | 16.16% | 99.54% |
| FCF per Share | -0.50 | -0.16 | 0.02 | 0.08 | 0.10 | 0.27 | 0.04 | -0.45 | -0.38 | -0.00 |
| FCF Conversion (FCF/Net Income) | 0.18x | -0.07x | -0.67x | -0.88x | -0.37x | 0.51x | -0.37x | 0.25x | 0.45x | -0.25x |
| Interest Paid | 617K | 2.13M | 2.1M | 2.32M | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 48K | 82K | 43K | 25K | 0 | 43K | 1.55M | 0 | 0 | 0 |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -26.94% | -18.24% | -12.22% | -8.59% | -16.29% | 21.56% | -10.76% | -45.04% | -27.84% | -22.31% |
| Return on Invested Capital (ROIC) | -37.63% | -19.91% | -17.4% | -13.76% | -25.21% | -8.29% | -19.14% | -117.19% | -100.5% | -97.68% |
| Gross Margin | 90.9% | 90.93% | 91.27% | 91.19% | 91.69% | 92.27% | 90.4% | 89.96% | 90.01% | 84.97% |
| Net Margin | -24.98% | -15.03% | -10.17% | -8.01% | -16.38% | 27.47% | -16.54% | -73.48% | -31.36% | -17.68% |
| Debt / Equity | 0.12x | 0.13x | 0.09x | 0.07x | 0.13x | 0.10x | 0.10x | 0.12x | 0.09x | 0.10x |
| Interest Coverage | -144.43x | -15.38x | -12.90x | -11.01x | - | - | - | - | - | - |
| FCF Conversion | 0.18x | -0.07x | -0.67x | -0.88x | -0.37x | 0.51x | -0.37x | 0.25x | 0.45x | -0.25x |
| Revenue Growth | 25.74% | 6.8% | 16.45% | 9.41% | -5.24% | -16.82% | -16.86% | -30.29% | -1.74% | 10.64% |
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