| 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 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Sales/Revenue | 0 | 1.47M | 4.13M | 3.62M |
| Revenue Growth % | - | - | 180.93% | -12.4% |
| Cost of Goods Sold | 0 | 54.5K | 164.9K | 619K |
| COGS % of Revenue | - | 3.71% | 3.99% | 17.11% |
| Gross Profit | 0 | 1.42M | 3.97M | 3M |
| Gross Margin % | - | 96.29% | 96.01% | 82.89% |
| Gross Profit Growth % | - | - | 180.1% | -24.37% |
| Operating Expenses | 6.38M | 24.66M | 19.93M | 189.04M |
| OpEx % of Revenue | - | 1677.2% | 482.53% | 5223.8% |
| Selling, General & Admin | 3.8M | 10.97M | 10.16M | 137M |
| SG&A % of Revenue | - | 746.11% | 245.9% | 3785.8% |
| Research & Development | 2.57M | 13.63M | 9.72M | 49.1M |
| R&D % of Revenue | - | 927.11% | 235.18% | 1356.92% |
| Other Operating Expenses | 6.5K | 58.7K | 59.6K | 2.93M |
| Operating Income | -6.38M | -23.25M | -15.97M | -186.04M |
| Operating Margin % | - | -1580.91% | -386.52% | -5140.9% |
| Operating Income Growth % | - | -264.45% | 31.31% | -1065.12% |
| EBITDA | -6.37M | -23.1M | -15.75M | -182.69M |
| EBITDA Margin % | - | -1570.99% | -381.33% | -5048.25% |
| EBITDA Growth % | - | -262.53% | 31.81% | -1059.68% |
| D&A (Non-Cash Add-back) | 6.5K | 145.9K | 214.2K | 3.35M |
| EBIT | -58.44M | 52.56M | -18.76M | -397.77M |
| Net Interest Income | 7.1K | -2.04M | -39.43M | 11.63M |
| Interest Income | 7.1K | 0 | 0 | 14.72M |
| Interest Expense | - | 2.04M | 39.43M | 3.09M |
| Other Income/Expense | -52.72M | 73.77M | -42.22M | -214.83M |
| Pretax Income | -59.1M | 50.52M | -58.19M | -400.86M |
| Pretax Margin % | - | 3435.83% | -1408.54% | -11077.29% |
| Income Tax | 0 | 200 | 1.1K | 0 |
| Effective Tax Rate % | 100% | 100% | 100% | 100% |
| Net Income | -59.1M | 50.52M | -58.19M | -400.86M |
| Net Margin % | - | 3435.82% | -1408.56% | -11077.29% |
| Net Income Growth % | - | 185.49% | -215.17% | -588.9% |
| Net Income (Continuing) | -59.1M | 50.52M | -58.19M | -400.86M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.59 | 0.51 | -0.43 | -2.36 |
| EPS Growth % | - | 186.44% | -184.31% | -448.84% |
| EPS (Basic) | -0.59 | 0.51 | -0.43 | -2.36 |
| Diluted Shares Outstanding | 100M | 100M | 100M | 169.63M |
| Basic Shares Outstanding | 100M | 100M | 100M | 169.63M |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 19.19M | 10.64M | 2.98M | 784.26M |
| Cash & Short-Term Investments | 18.73M | 9.81M | 2.57M | 776.78M |
| Cash Only | 18.73M | 9.81M | 2.57M | 170.24M |
| Short-Term Investments | 0 | 0 | 0 | 606.55M |
| Accounts Receivable | 23.3K | 507.8K | 81K | 17.4K |
| Days Sales Outstanding | - | 126.04 | 7.16 | 1.75 |
| Inventory | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - |
| Other Current Assets | 0 | 326K | 327.5K | 7.46M |
| Total Non-Current Assets | 62.1K | 594.5K | 382.4K | 154.03M |
| Property, Plant & Equipment | 62.1K | 594.5K | 382.4K | 7.78M |
| Fixed Asset Turnover | - | 2.47x | 10.80x | 0.47x |
| Goodwill | 0 | 0 | 0 | 120.88M |
| Intangible Assets | 0 | 0 | 0 | 25.36M |
| Long-Term Investments | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 |
| Total Assets | 19.25M | 11.24M | 3.36M | 938.29M |
| Asset Turnover | - | 0.13x | 1.23x | 0.00x |
| Asset Growth % | - | -41.63% | -70.07% | 27795.34% |
| Total Current Liabilities | 907K | 19.45M | 65.28M | 17.3M |
| Accounts Payable | 811.5K | 268.7K | 871.2K | 1.48M |
| Days Payables Outstanding | - | 1.8K | 1.93K | 874.64 |
| Short-Term Debt | 0 | 4.12M | 41.82M | 4.78M |
| Deferred Revenue (Current) | 0 | 0 | 4.41M | 1.01M |
| Other Current Liabilities | 0 | 14.91M | 17.28M | 0 |
| Current Ratio | 21.16x | 0.55x | 0.05x | 45.33x |
| Quick Ratio | 21.16x | 0.55x | 0.05x | 45.33x |
| Cash Conversion Cycle | - | - | - | - |
| Total Non-Current Liabilities | 77.44M | 362K | 4.85M | 7.4M |
| Long-Term Debt | 2.09M | 0 | 3.53M | 4.84M |
| Capital Lease Obligations | 0 | 362K | 201.6K | 2.56M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 75.36M | 0 | 1.12M | 0 |
| Total Liabilities | 78.35M | 19.81M | 70.13M | 24.7M |
| Total Debt | 2.09M | 4.64M | 45.71M | 13.26M |
| Net Debt | -16.65M | -5.17M | 43.14M | -156.98M |
| Debt / Equity | - | - | - | 0.01x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | - | -11.40x | -0.40x | -60.21x |
| Total Equity | -59.1M | -8.57M | -66.76M | 913.59M |
| Equity Growth % | - | 85.49% | -678.78% | 1468.43% |
| Book Value per Share | -0.59 | -0.09 | -0.67 | 5.39 |
| Total Shareholders' Equity | -59.1M | -8.57M | -66.76M | 913.59M |
| Common Stock | 0 | 0 | 8.8K | 22.1K |
| Retained Earnings | -59.1M | -8.57M | -66.77M | -2.95B |
| Treasury Stock | 0 | 0 | 0 | -2.91M |
| Accumulated OCI | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -3.8M | -24.2M | -9.73M | -60.98M |
| Operating CF Margin % | - | -1645.8% | -235.62% | -1685.16% |
| Operating CF Growth % | - | -537.38% | 59.78% | -526.52% |
| Net Income | -59.1M | 50.52M | -58.19M | -400.86M |
| Depreciation & Amortization | 6.5K | 145.9K | 214.2K | 3.35M |
| Stock-Based Compensation | 0 | 0 | 0 | 107.39M |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 54.84M | -73.77M | 42.22M | 229.42M |
| Working Capital Changes | 452.4K | -1.1M | 6.02M | -279.4K |
| Change in Receivables | 0 | -507.8K | 426.9K | -3.34M |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | 811.5K | -542.7K | 1.33M | 0 |
| Cash from Investing | -68.6K | -84.5K | -2.2K | -618.58M |
| Capital Expenditures | -68.6K | -84.5K | -2.2K | -5.03M |
| CapEx % of Revenue | - | 5.75% | 0.05% | 139.1% |
| Acquisitions | 0 | 0 | 0 | -7M |
| Investments | - | - | - | - |
| Other Investing | 293.25M | 0 | 0 | 0 |
| Cash from Financing | 22.6M | 15.36M | 2.5M | 847.23M |
| Debt Issued (Net) | 22.6M | 15.36M | 2.5M | 47.45M |
| Equity Issued (Net) | 1000K | 0 | 0 | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -2.91M |
| Other Financing | -294.69M | 0 | 0 | 352.81M |
| Net Change in Cash | 18.73M | -8.93M | 2.57M | 167.66M |
| Free Cash Flow | -3.87M | -24.29M | -9.74M | -66.02M |
| FCF Margin % | - | -1651.55% | -235.67% | -1824.26% |
| FCF Growth % | - | -528.26% | 59.91% | -578.09% |
| FCF per Share | -0.04 | -0.24 | -0.10 | -0.39 |
| FCF Conversion (FCF/Net Income) | 0.06x | -0.48x | 0.17x | 0.15x |
| Interest Paid | 0 | 0 | 0 | 126.5K |
| Taxes Paid | 0 | 0 | 0 | 1.9M |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | - | - | -94.67% |
| Return on Invested Capital (ROIC) | - | - | - | -38.07% |
| Gross Margin | - | 96.29% | 96.01% | 82.89% |
| Net Margin | - | 3435.82% | -1408.56% | -11077.29% |
| Debt / Equity | - | - | - | 0.01x |
| Interest Coverage | - | -11.40x | -0.40x | -60.21x |
| FCF Conversion | 0.06x | -0.48x | 0.17x | 0.15x |
| Revenue Growth | - | - | 180.93% | -12.4% |
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