| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CALXCalix, Inc. | 3.43B | 51.77 | 199.12 | 20.26% | 1.79% | 2.08% | 3.37% | 0.03 |
| DOMODomo, Inc. | 138.34M | 3.59 | -1.69 | -0.61% | -21.71% | |||
| DGNXDiginex Limited | 132.92M | 0.63 | -9.56 | 57.03% | -255.46% | -114.37% | 0.05 | |
| AMPLAmplitude, Inc. | 216.32M | 7.30 | -10.90 | 14.68% | -25.8% | -36.09% | 13.04% | 0.03 |
| KCKingsoft Cloud Holdings Limited | 49.71B | 13.48 | -11.42 | 10.47% | -10.76% | -13.72% | 0.94 | |
| STRKMicroStrategy Incorporated | 78.34 | -12.93 | -6.61% | 16.67% | 13.62% | 0.40 | ||
| STRFMicroStrategy Incorporated 10.00% Series A Perpetual Strife Preferred Stock | 98.56 | -16.26 | -6.61% | 16.67% | 13.62% | 0.40 | ||
| STRCMicroStrategy Incorporated Variable Rate Series A Perpetual Stretch Preferred Stock | 3.39B | 100.00 | -16.50 | -6.61% | 16.67% | 13.62% | 0.40 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Sales/Revenue | 1.12M | 1.63M | 1.3M | 2.04M |
| Revenue Growth % | - | 45.15% | -20.07% | 57.03% |
| Cost of Goods Sold | 0 | 0 | 0 | 0 |
| COGS % of Revenue | - | - | - | - |
| Gross Profit | 1.12M | 1.63M | 1.3M | 2.04M |
| Gross Margin % | 100% | 100% | 100% | 100% |
| Gross Profit Growth % | - | 45.15% | -20.07% | 57.03% |
| Operating Expenses | 8.48M | 8.9M | 9.36M | 10.34M |
| OpEx % of Revenue | 756.83% | 547.47% | 720.51% | 506.93% |
| Selling, General & Admin | 6.34M | 6.22M | 7.04M | 8.77M |
| SG&A % of Revenue | 565.75% | 382.48% | 541.43% | 429.59% |
| Research & Development | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - |
| Other Operating Expenses | 2.14M | 2.68M | 2.33M | 1.58M |
| Operating Income | -7.36M | -7.27M | -8.06M | -8.3M |
| Operating Margin % | -656.83% | -447.47% | -620.51% | -406.93% |
| Operating Income Growth % | - | 1.12% | -10.85% | -2.98% |
| EBITDA | -7.36M | -7.27M | -7.96M | -8.18M |
| EBITDA Margin % | -656.8% | -447.4% | -612.57% | -400.78% |
| EBITDA Growth % | - | 1.13% | -9.44% | -2.74% |
| D&A (Non-Cash Add-back) | 335 | 1.01K | 103.28K | 125.58K |
| EBIT | -12.97M | -9.04M | -4.31M | -4.8M |
| Net Interest Income | 31 | -219.88K | -551.78K | -410.08K |
| Interest Income | 31 | 576 | 873 | 85 |
| Interest Expense | 0 | 220.46K | 552.65K | 410.17K |
| Other Income/Expense | -5.61M | -1.98M | 3.2M | 3.09M |
| Pretax Income | -12.97M | -9.26M | -4.86M | -5.21M |
| Pretax Margin % | -1157.67% | -569.43% | -374.17% | -255.46% |
| Income Tax | 0 | 0 | 8.92K | 0 |
| Effective Tax Rate % | 100% | 100% | 100.18% | 100% |
| Net Income | -12.97M | -9.26M | -4.87M | -5.21M |
| Net Margin % | -1157.67% | -569.43% | -374.86% | -255.46% |
| Net Income Growth % | - | 28.61% | 47.38% | -7.01% |
| Net Income (Continuing) | -12.97M | -9.26M | -4.87M | -5.21M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.07 | -0.05 | -0.03 | -0.07 |
| EPS Growth % | - | 28.07% | 46.34% | -140.91% |
| EPS (Basic) | -0.07 | -0.05 | -0.03 | -0.04 |
| Diluted Shares Outstanding | 181.25M | 181.25M | 181.25M | 140.21M |
| Basic Shares Outstanding | 181.38M | 181.25M | 181.25M | 125.31M |
| Dividend Payout Ratio | - | - | - | - |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Total Current Assets | 1.79M | 1.58M | 581.78K | 5.97M |
| Cash & Short-Term Investments | 1.27M | 1.18M | 76.62K | 3.11M |
| Cash Only | 1.27M | 1.18M | 76.62K | 3.11M |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Accounts Receivable | 334.99K | 358.45K | 435.71K | 2.05M |
| Days Sales Outstanding | 109.16 | 80.48 | 122.38 | 365.93 |
| Inventory | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 399.4K |
| Total Non-Current Assets | 4.7K | 3.7K | 392.63K | 271.13K |
| Property, Plant & Equipment | 4.7K | 3.7K | 357.2K | 225.67K |
| Fixed Asset Turnover | 238.16x | 439.87x | 3.64x | 9.04x |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 35.43K | 45.46K |
| Total Assets | 1.79M | 1.59M | 974.42K | 6.24M |
| Asset Turnover | 0.63x | 1.02x | 1.33x | 0.33x |
| Asset Growth % | - | -11.27% | -38.66% | 540.71% |
| Total Current Liabilities | 983.65K | 3.2M | 14.27M | 1.57M |
| Accounts Payable | 376.76K | 187.58K | 788.8K | 200.66K |
| Days Payables Outstanding | - | - | - | - |
| Short-Term Debt | 0 | 2.33M | 7.05M | 0 |
| Deferred Revenue (Current) | 316.71K | 335.67K | 322.83K | 505.42K |
| Other Current Liabilities | 0 | 0 | 0 | 0 |
| Current Ratio | 1.82x | 0.49x | 0.04x | 3.79x |
| Quick Ratio | 1.82x | 0.49x | 0.04x | 3.79x |
| Cash Conversion Cycle | - | - | - | - |
| Total Non-Current Liabilities | 11.62M | 17.87M | 9.72M | 110.87K |
| Long-Term Debt | 0 | 4.41M | 114.81K | 0 |
| Capital Lease Obligations | 0 | 0 | 243.28K | 110.87K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 11.62M | 13.46M | 9.36M | 0 |
| Total Liabilities | 12.6M | 21.07M | 23.98M | 1.69M |
| Total Debt | 0 | 6.74M | 7.53M | 237.68K |
| Net Debt | -1.27M | 5.56M | 7.45M | -2.87M |
| Debt / Equity | - | - | - | 0.05x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | - | -33.00x | -14.59x | -20.25x |
| Total Equity | -10.81M | -19.48M | -23.01M | 4.56M |
| Equity Growth % | - | -80.2% | -18.1% | 119.81% |
| Book Value per Share | -0.06 | -0.11 | -0.13 | 0.03 |
| Total Shareholders' Equity | -10.81M | -19.48M | -23.01M | 4.56M |
| Common Stock | 3.73M | 475 | 477 | 1.15K |
| Retained Earnings | -15.04M | -24.3M | -29.17M | -106.6M |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | 4.32K | 3.73M | 3.75M | 5.12M |
| Minority Interest | 0 | 0 | 0 | 0 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Cash from Operations | -6.47M | -6.59M | -5.86M | -7.67M |
| Operating CF Margin % | -577.76% | -405.43% | -450.68% | -375.93% |
| Operating CF Growth % | - | -1.85% | 11.15% | -30.98% |
| Net Income | -12.97M | -9.26M | -4.86M | -5.21M |
| Depreciation & Amortization | 335 | 1.01K | 103.28K | 125.58K |
| Stock-Based Compensation | 402.19K | 587.82K | 1.35M | 1.23M |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 5.62M | 2.1M | -3.07M | -1.41M |
| Working Capital Changes | 473.93K | -22.79K | 621.53K | -2.4M |
| Change in Receivables | -190.84K | 89.58K | -206.78K | -2.11M |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | 0 | 0 | 0 | 0 |
| Cash from Investing | -5.04K | 0 | 0 | -10.03K |
| Capital Expenditures | -5.04K | 0 | 0 | 0 |
| CapEx % of Revenue | 0.45% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - |
| Other Investing | 0 | 0 | 0 | -10.03K |
| Cash from Financing | 7.45M | 6.5M | 4.75M | 10.72M |
| Debt Issued (Net) | 0 | 5.9M | -595.27K | 2.74M |
| Equity Issued (Net) | 1000K | 0 | 0 | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 |
| Other Financing | -2.27M | 600K | 5.35M | -2.63M |
| Net Change in Cash | 978.27K | -91.32K | -1.11M | 3.03M |
| Free Cash Flow | -6.48M | -6.59M | -5.86M | -7.67M |
| FCF Margin % | -578.21% | -405.43% | -450.68% | -375.93% |
| FCF Growth % | - | -1.77% | 11.15% | -30.98% |
| FCF per Share | -0.04 | -0.04 | -0.03 | -0.05 |
| FCF Conversion (FCF/Net Income) | 0.50x | 0.71x | 1.20x | 1.47x |
| Interest Paid | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -114.37% |
| Gross Margin | 100% | 100% | 100% | 100% |
| Net Margin | -1157.67% | -569.43% | -374.86% | -255.46% |
| Debt / Equity | - | - | - | 0.05x |
| Interest Coverage | - | -33.00x | -14.59x | -20.25x |
| FCF Conversion | 0.50x | 0.71x | 1.20x | 1.47x |
| Revenue Growth | - | 45.15% | -20.07% | 57.03% |
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