| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| SEMRSemrush Holdings, Inc. | 248.45M | 11.82 | 213.74 | 22.47% | -1.05% | -1.51% | 17.39% | 0.05 |
| IBTAIbotta, Inc. | 807.89M | 24.97 | 208.08 | -6.77% | 4.71% | 5.6% | 9.28% | 0.09 |
| SRADSportradar Group AG | 3.97B | 18.26 | 154.81 | 26.09% | 7.72% | 9.63% | 3.72% | 0.05 |
| DSPViant Technology Inc. | 463.5M | 10.13 | 84.42 | 29.74% | 1.85% | 2.32% | 10.63% | 0.09 |
| APPAppLovin Corporation | 133.89B | 434.77 | 44.59 | 16.38% | 60.83% | 156.17% | 2.97% | 1.66 |
| DVDoubleVerify Holdings, Inc. | 1.71B | 10.54 | 35.13 | 13.92% | 6.77% | 4.48% | 10.12% | 0.09 |
| TTDThe Trade Desk, Inc. | 11.55B | 23.82 | 26.18 | 18.47% | 15.31% | 17.84% | 6.89% | 0.18 |
| GTMZoomInfo Technologies Inc. | 1.91B | 6.21 | 15.92 | 2.9% | 9.94% | 8.23% | 20.37% | 1.20 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 483.36M | 994.1M | 1.45B | 2.79B | 2.82B | 3.28B | 4.71B | 5.48B |
| Revenue Growth % | - | 105.66% | 45.97% | 92.48% | 0.86% | 16.54% | 43.44% | 16.38% |
| Cost of Goods Sold | 53.76M | 241.27M | 555.58M | 988.1M | 1.26B | 1.06B | 1.17B | 665.14M |
| COGS % of Revenue | 11.12% | 24.27% | 38.29% | 35.38% | 44.59% | 32.26% | 24.78% | 12.14% |
| Gross Profit | 429.61M | 752.83M | 895.51M | 1.81B | 1.56B | 2.22B | 3.54B | 4.82B |
| Gross Margin % | 88.88% | 75.73% | 61.71% | 64.62% | 55.41% | 67.74% | 75.22% | 87.86% |
| Gross Profit Growth % | - | 75.24% | 18.95% | 101.56% | -13.52% | 42.47% | 59.29% | 35.94% |
| Operating Expenses | 187.16M | 558.46M | 957.55M | 1.65B | 1.61B | 1.58B | 1.67B | 663.66M |
| OpEx % of Revenue | 38.72% | 56.18% | 65.99% | 59.25% | 57.11% | 47.99% | 35.44% | 12.11% |
| Selling, General & Admin | 181.65M | 513.49M | 694.23M | 1.29B | 1.1B | 983.3M | 1.03B | 437.15M |
| SG&A % of Revenue | 37.58% | 51.65% | 47.84% | 46.13% | 39.09% | 29.95% | 21.88% | 7.98% |
| Research & Development | 16.27M | 44.97M | 180.65M | 366.4M | 507.61M | 592.39M | 638.69M | 226.51M |
| R&D % of Revenue | 3.37% | 4.52% | 12.45% | 13.12% | 18.02% | 18.04% | 13.56% | 4.13% |
| Other Operating Expenses | -10.76M | 0 | 82.67M | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 242.44M | 194.37M | -62.04M | 150.02M | -47.79M | 648.21M | 1.87B | 4.15B |
| Operating Margin % | 50.16% | 19.55% | -4.28% | 5.37% | -1.7% | 19.74% | 39.78% | 75.75% |
| Operating Income Growth % | - | -19.83% | -131.92% | 341.8% | -131.86% | 1456.34% | 189.02% | 121.62% |
| EBITDA | 258.51M | 287.18M | 192.91M | 581.08M | 499.29M | 1.14B | 2.32B | 4.35B |
| EBITDA Margin % | 53.48% | 28.89% | 13.29% | 20.8% | 17.72% | 34.64% | 49.31% | 79.31% |
| EBITDA Growth % | - | 11.09% | -32.83% | 201.22% | -14.07% | 127.77% | 104.2% | 87.18% |
| D&A (Non-Cash Add-back) | 16.06M | 92.81M | 254.95M | 431.06M | 547.08M | 489.01M | 448.68M | 194.78M |
| EBIT | 231.68M | 200.19M | -57.83M | 149.48M | -33.31M | 656.24M | 1.89B | 4.15B |
| Net Interest Income | 60M | -73.95M | -77.87M | -103.17M | -171.86M | -275.67M | -318.26M | -207.02M |
| Interest Income | 60M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 73.95M | 77.87M | 103.17M | 171.86M | 275.67M | 318.26M | 207.02M |
| Other Income/Expense | -482.7M | -68.14M | -73.66M | -103.7M | -157.39M | -267.64M | -297.45M | -199M |
| Pretax Income | -240.26M | 126.23M | -135.71M | 46.31M | -205.18M | 380.57M | 1.58B | 3.95B |
| Pretax Margin % | -49.71% | 12.7% | -9.35% | 1.66% | -7.28% | 11.59% | 33.47% | 72.12% |
| Income Tax | 19.74M | 7.19M | -9.77M | 10.97M | -12.23M | 23.86M | -3.77M | 519.72M |
| Effective Tax Rate % | 108.21% | 94.3% | 92.25% | 76.54% | 93.94% | 93.73% | 100.24% | 84.34% |
| Net Income | -260M | 119.04M | -125.19M | 35.45M | -192.75M | 356.71M | 1.58B | 3.33B |
| Net Margin % | -53.79% | 11.97% | -8.63% | 1.27% | -6.84% | 10.87% | 33.55% | 60.83% |
| Net Income Growth % | - | 145.79% | -205.16% | 128.31% | -643.77% | 285.07% | 342.87% | 111.03% |
| Net Income (Continuing) | -260M | 119.04M | -125.93M | 35.34M | -192.95M | 356.71M | 1.58B | 3.43B |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -99.44M |
| Minority Interest | 0 | 0 | 309K | 201K | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.37 | 0.36 | -0.58 | 0.09 | -0.52 | 0.98 | 4.53 | 9.75 |
| EPS Growth % | - | 126.28% | -261.11% | 116.03% | -659.14% | 288.46% | 362.24% | 115.23% |
| EPS (Basic) | -1.37 | 0.36 | -0.58 | 0.10 | -0.52 | 1.01 | 4.68 | 9.84 |
| Diluted Shares Outstanding | 189.53M | 212.37M | 214.94M | 342.76M | 371.57M | 362.59M | 347.81M | 341.97M |
| Basic Shares Outstanding | 189.53M | 212.37M | 214.94M | 324.84M | 371.57M | 351.95M | 336.92M | 338.78M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 407.55M | 586.22M | 662.99M | 3.24B | 1.94B | 1.62B | 2.31B | 4.43B |
| Cash & Short-Term Investments | 276.12M | 396.25M | 317.24M | 1.52B | 1.08B | 502.15M | 741.41M | 2.49B |
| Cash Only | 276.12M | 396.25M | 317.24M | 1.52B | 1.08B | 502.15M | 741.41M | 2.49B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 122.46M | 161.35M | 296.96M | 514.52M | 702.81M | 953.81M | 1.41B | 1.82B |
| Days Sales Outstanding | 92.47 | 59.24 | 74.7 | 67.24 | 91.06 | 106.04 | 109.61 | 121.16 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - |
| Other Current Assets | 1.7M | 0 | 0 | 1.05B | 155.78M | 160.2M | 156.53M | 124.33M |
| Total Non-Current Assets | 129.31M | 616.26M | 1.49B | 2.93B | 3.91B | 3.74B | 3.56B | 2.83B |
| Property, Plant & Equipment | 8.53M | 22.8M | 112.92M | 134.58M | 138.92M | 221.54M | 198.6M | 147.9M |
| Fixed Asset Turnover | 56.69x | 43.61x | 12.85x | 20.75x | 20.28x | 14.82x | 23.71x | 37.06x |
| Goodwill | 98.64M | 137.12M | 249.77M | 966.43M | 1.82B | 1.84B | 1.8B | 1.54B |
| Intangible Assets | 13.25M | 440.9M | 1.09B | 1.71B | 1.68B | 1.29B | 896.68M | 396.71M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 145.4M | 287.67M |
| Other Non-Current Assets | 8.89M | 15.44M | 42.57M | 118.16M | 268.43M | 386M | 512.97M | 456.55M |
| Total Assets | 536.86M | 1.2B | 2.15B | 6.16B | 5.85B | 5.36B | 5.87B | 7.26B |
| Asset Turnover | 0.90x | 0.83x | 0.67x | 0.45x | 0.48x | 0.61x | 0.80x | 0.75x |
| Asset Growth % | - | 123.99% | 79.18% | 186.07% | -5.12% | -8.36% | 9.52% | 23.69% |
| Total Current Liabilities | 113.88M | 238.88M | 598.05M | 640.1M | 578.96M | 944.12M | 1.06B | 1.33B |
| Accounts Payable | 59.53M | 70.52M | 147.28M | 258.22M | 273.2M | 371.7M | 563.43M | 746.98M |
| Days Payables Outstanding | 404.17 | 106.69 | 96.76 | 95.39 | 79.39 | 128.09 | 176.25 | 409.91 |
| Short-Term Debt | 0 | 12.21M | 15.21M | 25.81M | 33.31M | 215M | 14.81M | 13.94M |
| Deferred Revenue (Current) | 0 | 8.2M | 86.89M | 78.93M | 64.02M | 78.56M | 69.84M | 0 |
| Other Current Liabilities | 41.95M | 108.14M | 270.49M | 157.84M | 70.6M | 48.26M | 49.83M | 572.87M |
| Current Ratio | 3.58x | 2.45x | 1.11x | 5.05x | 3.35x | 1.71x | 2.19x | 3.32x |
| Quick Ratio | 3.58x | 2.45x | 1.11x | 5.05x | 3.35x | 1.71x | 2.19x | 3.32x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 801.33M | 1.22B | 1.71B | 3.39B | 3.37B | 3.16B | 3.72B | 3.79B |
| Long-Term Debt | 796.09M | 1.17B | 1.58B | 3.2B | 3.18B | 2.91B | 3.51B | 3.53B |
| Capital Lease Obligations | 0 | 12.74M | 71.75M | 62.5M | 54.15M | 42.91M | 32.61M | 17.81M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 5.24M | 39.06M | 59.03M | 120.86M | 133.65M | 209.93M | 180.38M | 242.54M |
| Total Liabilities | 915.21M | 1.46B | 2.31B | 4.03B | 3.95B | 4.1B | 4.78B | 5.12B |
| Total Debt | 796.09M | 1.2B | 1.7B | 3.33B | 3.28B | 3.18B | 3.56B | 3.54B |
| Net Debt | 519.97M | 799.59M | 1.38B | 1.81B | 2.2B | 2.68B | 2.81B | 1.06B |
| Debt / Equity | - | - | - | 1.56x | 1.72x | 2.53x | 3.26x | 1.66x |
| Debt / EBITDA | 3.08x | 4.16x | 8.79x | 5.73x | 6.57x | 2.79x | 1.53x | 0.82x |
| Net Debt / EBITDA | 2.01x | 2.78x | 7.15x | 3.11x | 4.41x | 2.35x | 1.21x | 0.24x |
| Interest Coverage | - | 2.63x | -0.80x | 1.45x | -0.28x | 2.35x | 5.89x | 20.06x |
| Total Equity | -378.36M | -256.57M | -158.24M | 2.14B | 1.9B | 1.26B | 1.09B | 2.13B |
| Equity Growth % | - | 32.19% | 38.33% | 1451.33% | -11.02% | -33.97% | -13.25% | 95.87% |
| Book Value per Share | -2.00 | -1.21 | -0.74 | 6.24 | 5.12 | 3.46 | 3.13 | 6.24 |
| Total Shareholders' Equity | -378.36M | -256.57M | -158.54M | 2.14B | 1.9B | 1.26B | 1.09B | 2.13B |
| Common Stock | 5K | 7K | 7K | 11K | 11K | 11K | 11K | 11K |
| Retained Earnings | -1.01B | -887.21M | -1.01B | -976.95M | -1.17B | -812.99M | 599.2M | 1.74B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -2.62M | -4.14M | 604K | -45.45M | -83.38M | -65.27M | -103.1M | -46.99M |
| Minority Interest | 0 | 0 | 309K | 201K | 0 | 0 | 0 | 0 |
| Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 139.03M | 198.46M | 222.88M | 361.85M | 412.77M | 1.06B | 2.1B | 3.97B |
| Operating CF Margin % | 28.76% | 19.96% | 15.36% | 12.96% | 14.65% | 32.33% | 44.57% | 72.46% |
| Operating CF Growth % | - | 42.75% | 12.31% | 62.35% | 14.07% | 157.17% | 97.74% | 89.19% |
| Net Income | -260M | 119.04M | -125.93M | 35.34M | -192.95M | 356.71M | 1.58B | 3.33B |
| Depreciation & Amortization | 16.06M | 92.81M | 254.95M | 431.06M | 547.08M | 489.01M | 448.68M | 194.78M |
| Stock-Based Compensation | 5.46M | 10.22M | 62.39M | 133.18M | 191.61M | 363.11M | 369.37M | 210.42M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 396.38M | 7.59M | 98.52M | 46.57M | 159.46M | 61.36M | 50.73M | 154.22M |
| Working Capital Changes | -18.88M | -31.2M | -67.04M | -284.3M | -292.44M | -208.67M | -349.54M | 77.92M |
| Change in Receivables | -30.19M | -33.52M | -113.23M | -201.95M | -174.83M | -261.28M | -467.03M | -542.22M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 13.53M | 49.12M | 98.61M | 3.48M | 98.57M | 189.59M | 232.49M |
| Cash from Investing | -67.17M | -411.55M | -679.89M | -1.21B | -1.37B | -77.83M | -106.75M | 402.81M |
| Capital Expenditures | -1.4M | -3.36M | -3.24M | -1.39M | -662K | -4.25M | -4.78M | 0 |
| CapEx % of Revenue | 0.29% | 0.34% | 0.22% | 0.05% | 0.02% | 0.13% | 0.1% | - |
| Acquisitions | -65.94M | -404.2M | -674.65M | -1.21B | -1.35B | -63.9M | -25.55M | 0 |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 173K | 0 | 0 | 12.01M | 41.31M | 8.25M | 558K | 422.99M |
| Cash from Financing | 1.64M | 333.16M | 377.86M | 3.11B | -526.85M | -1.56B | -1.75B | -2.59B |
| Debt Issued (Net) | -397.87M | 371.99M | 407.27M | 1.6B | -49.89M | -122.88M | 368.74M | -20.51M |
| Equity Issued (Net) | 0 | -11K | 1000K | 1000K | -1000K | -1000K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -11K | -1.77M | 0 | -338.88M | -1.15B | -981.3M | -2.19B |
| Other Financing | 399.51M | -38.82M | -36.97M | -232.95M | -138.07M | -286.31M | -1.14B | -405.94M |
| Net Change in Cash | 73.54M | 120.13M | -79.01M | 2.25B | -1.49B | -578.33M | 239.26M | 1.75B |
| Free Cash Flow | 137.63M | 195.1M | 219.64M | 360.46M | 412.11M | 1.06B | 2.09B | 3.97B |
| FCF Margin % | 28.47% | 19.63% | 15.14% | 12.91% | 14.63% | 32.2% | 44.47% | 72.46% |
| FCF Growth % | - | 41.76% | 12.58% | 64.11% | 14.33% | 156.55% | 98.08% | 89.62% |
| FCF per Share | 0.73 | 0.92 | 1.02 | 1.05 | 1.11 | 2.92 | 6.02 | 11.61 |
| FCF Conversion (FCF/Net Income) | -0.53x | 1.67x | -1.78x | 10.21x | -2.14x | 2.98x | 1.33x | 1.19x |
| Interest Paid | 0 | 62.28M | 59.36M | 76.69M | 165.96M | 248.83M | 270.62M | 0 |
| Taxes Paid | 0 | 30.47M | 12.67M | 90.62M | 86.26M | 75.43M | 67.33M | 0 |
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | 3.58% | -9.54% | 22.58% | 134.67% | 206.78% |
| Return on Invested Capital (ROIC) | 128.4% | 42.59% | -5.28% | 4.35% | -0.89% | 12.1% | 35.86% | 87.75% |
| Gross Margin | 88.88% | 75.73% | 61.71% | 64.62% | 55.41% | 67.74% | 75.22% | 87.86% |
| Net Margin | -53.79% | 11.97% | -8.63% | 1.27% | -6.84% | 10.87% | 33.55% | 60.83% |
| Debt / Equity | - | - | - | 1.56x | 1.72x | 2.53x | 3.26x | 1.66x |
| Interest Coverage | - | 2.63x | -0.80x | 1.45x | -0.28x | 2.35x | 5.89x | 20.06x |
| FCF Conversion | -0.53x | 1.67x | -1.78x | 10.21x | -2.14x | 2.98x | 1.33x | 1.19x |
| Revenue Growth | - | 105.66% | 45.97% | 92.48% | 0.86% | 16.54% | 43.44% | 16.38% |
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