| 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 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Sales/Revenue | 210.7M | 320.04M | 367.25M | 342.39M |
| Revenue Growth % | - | 51.89% | 14.75% | -6.77% |
| Cost of Goods Sold | 49.22M | 47.65M | 50.12M | 71.06M |
| COGS % of Revenue | 23.36% | 14.89% | 13.65% | 20.75% |
| Gross Profit | 161.48M | 272.38M | 317.13M | 271.33M |
| Gross Margin % | 76.64% | 85.11% | 86.35% | 79.25% |
| Gross Profit Growth % | - | 68.68% | 16.43% | -14.44% |
| Operating Expenses | 201.79M | 216.38M | 289.21M | 268.26M |
| OpEx % of Revenue | 95.77% | 67.61% | 78.75% | 78.35% |
| Selling, General & Admin | 159.23M | 166.39M | 221.95M | 207.18M |
| SG&A % of Revenue | 75.57% | 51.99% | 60.44% | 60.51% |
| Research & Development | 42.56M | 50M | 63.27M | 61.08M |
| R&D % of Revenue | 20.2% | 15.62% | 17.23% | 17.84% |
| Other Operating Expenses | 0 | 0 | 3.98M | 0 |
| Operating Income | -40.31M | 56M | 27.93M | -841K |
| Operating Margin % | -19.13% | 17.5% | 7.6% | -0.25% |
| Operating Income Growth % | - | 238.91% | -50.13% | -103.01% |
| EBITDA | -33.99M | 62.66M | 36.01M | 3.07M |
| EBITDA Margin % | -16.13% | 19.58% | 9.8% | 0.9% |
| EBITDA Growth % | - | 284.34% | -42.54% | -91.47% |
| D&A (Non-Cash Add-back) | 6.32M | 6.66M | 8.08M | 3.91M |
| EBIT | -40.31M | 56M | 24.5M | 0 |
| Net Interest Income | -5.31M | -6.88M | 9.41M | 0 |
| Interest Income | 0 | 0 | 9.41M | 0 |
| Interest Expense | 5.31M | 6.88M | 0 | 0 |
| Other Income/Expense | -14.29M | -11.95M | -3.43M | 10.69M |
| Pretax Income | -54.6M | 44.05M | 24.5M | 9.85M |
| Pretax Margin % | -25.91% | 13.76% | 6.67% | 2.88% |
| Income Tax | 262K | 5.93M | -44.25M | -6.27M |
| Effective Tax Rate % | 100.48% | 86.53% | 280.63% | 163.69% |
| Net Income | -54.86M | 38.12M | 68.74M | 16.12M |
| Net Margin % | -26.04% | 11.91% | 18.72% | 4.71% |
| Net Income Growth % | - | 169.48% | 80.34% | -76.55% |
| Net Income (Continuing) | -54.86M | 38.12M | 68.74M | 16.12M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -1.81 | 1.26 | 2.56 | 0.12 |
| EPS Growth % | - | 169.61% | 103.17% | -95.31% |
| EPS (Basic) | -1.81 | 1.26 | 2.85 | 0.13 |
| Diluted Shares Outstanding | 30.24M | 30.24M | 26.86M | 30.1M |
| Basic Shares Outstanding | 30.24M | 30.24M | 24.12M | 28.37M |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Total Current Assets | 174.46M | 298.34M | 581.74M | 407.93M |
| Cash & Short-Term Investments | 45.5M | 62.59M | 349.28M | 186.61M |
| Cash Only | 17.82M | 62.59M | 349.28M | 186.61M |
| Short-Term Investments | 27.68M | 0 | 0 | 0 |
| Accounts Receivable | 121.56M | 226.44M | 220.88M | 208.71M |
| Days Sales Outstanding | 210.58 | 258.25 | 219.53 | 222.49 |
| Inventory | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - |
| Other Current Assets | 7.4M | 922K | 1.24M | 12.6M |
| Total Non-Current Assets | 20.62M | 21.45M | 96.69M | 117.99M |
| Property, Plant & Equipment | 5.56M | 3.37M | 1.95M | 33.34M |
| Fixed Asset Turnover | 37.91x | 94.91x | 188.24x | 10.27x |
| Goodwill | 0 | 0 | 0 | 0 |
| Intangible Assets | 8.75M | 12.84M | 16.2M | 0 |
| Long-Term Investments | 4.53M | 4.53M | 4.53M | 0 |
| Other Non-Current Assets | 263K | 699K | 74M | 29.8M |
| Total Assets | 195.08M | 319.79M | 678.43M | 525.91M |
| Asset Turnover | 1.08x | 1.00x | 0.54x | 0.65x |
| Asset Growth % | - | 63.93% | 112.15% | -22.48% |
| Total Current Liabilities | 143.9M | 198.15M | 204.16M | 207.76M |
| Accounts Payable | 5.86M | 8.94M | 7.16M | 10.84M |
| Days Payables Outstanding | 43.45 | 68.45 | 52.14 | 55.68 |
| Short-Term Debt | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 3.05M | 2.63M | 4.96M | 2.94M |
| Other Current Liabilities | 117.63M | 107M | 94.46M | 193.99M |
| Current Ratio | 1.21x | 1.51x | 2.85x | 1.96x |
| Quick Ratio | 1.21x | 1.51x | 2.85x | 1.96x |
| Cash Conversion Cycle | - | - | - | - |
| Total Non-Current Liabilities | 85.98M | 93.71M | 16.98M | 30.5M |
| Long-Term Debt | 61.05M | 64.45M | 0 | 25.5M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 24.93M | 29.26M | 16.98M | 5M |
| Total Liabilities | 229.87M | 291.86M | 221.15M | 238.26M |
| Total Debt | 61.05M | 64.45M | 0 | 25.5M |
| Net Debt | 43.23M | 1.86M | -349.28M | -161.11M |
| Debt / Equity | - | 2.31x | - | 0.09x |
| Debt / EBITDA | - | 1.03x | - | 8.30x |
| Net Debt / EBITDA | - | 0.03x | -9.70x | -52.43x |
| Interest Coverage | -7.59x | 8.13x | - | - |
| Total Equity | -34.79M | 27.93M | 457.28M | 287.65M |
| Equity Growth % | - | 180.27% | 1537.36% | -37.1% |
| Book Value per Share | -1.15 | 0.92 | 17.02 | 9.56 |
| Total Shareholders' Equity | -34.79M | 27.93M | 457.28M | 287.65M |
| Common Stock | 0 | 0 | 0 | 0 |
| Retained Earnings | -247.31M | -209.19M | -140.45M | -136.87M |
| Treasury Stock | 0 | 0 | -31.32M | 0 |
| Accumulated OCI | -126K | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|
| Cash from Operations | -56.5M | 22.72M | 115.92M | 95.27M |
| Operating CF Margin % | -26.81% | 7.1% | 31.56% | 27.83% |
| Operating CF Growth % | - | 140.21% | 410.29% | -17.81% |
| Net Income | -54.86M | 38.12M | 68.74M | 3.58M |
| Depreciation & Amortization | 6.32M | 6.66M | 8.08M | 8.32M |
| Stock-Based Compensation | 6.5M | 6.99M | 46.92M | 44.14M |
| Deferred Taxes | 0 | 0 | 0 | 3.15M |
| Other Non-Cash Items | 12.32M | 22.55M | 44.94M | 36.09M |
| Working Capital Changes | -26.78M | -51.6M | -52.76M | 0 |
| Change in Receivables | -34.51M | -105.71M | 4.4M | 10.24M |
| Change in Inventory | 0 | 0 | 0 | 0 |
| Change in Payables | -4.53M | 1.82M | -911K | 355K |
| Cash from Investing | -35.68M | 19.67M | -10.2M | -34.3M |
| Capital Expenditures | -8.26M | -548K | -871K | -20.29M |
| CapEx % of Revenue | 3.92% | 0.17% | 0.24% | 5.93% |
| Acquisitions | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - |
| Other Investing | 0 | -7.68M | -9.33M | -14.01M |
| Cash from Financing | 74.05M | 2.38M | 181.38M | -224.05M |
| Debt Issued (Net) | 73.33M | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | -31.32M | 0 |
| Other Financing | -75.41M | -12K | 6.01M | -224.05M |
| Net Change in Cash | -18.13M | 44.77M | 287.1M | -163.08M |
| Free Cash Flow | -64.76M | 14.49M | 105.72M | 74.98M |
| FCF Margin % | -30.74% | 4.53% | 28.79% | 21.9% |
| FCF Growth % | - | 122.37% | 629.68% | -29.07% |
| FCF per Share | -2.14 | 0.48 | 3.94 | 2.49 |
| FCF Conversion (FCF/Net Income) | 1.03x | 0.60x | 1.69x | 5.91x |
| Interest Paid | 3.52M | 5.49M | 2.58M | 0 |
| Taxes Paid | 71K | 4.11M | 13.21M | 0 |
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Return on Equity (ROE) | - | 136.48% | 28.33% | 4.33% |
| Return on Invested Capital (ROIC) | -358.23% | 219.75% | 30.4% | -0.54% |
| Gross Margin | 76.64% | 85.11% | 86.35% | 79.25% |
| Net Margin | -26.04% | 11.91% | 18.72% | 4.71% |
| Debt / Equity | - | 2.31x | - | 0.09x |
| Interest Coverage | -7.59x | 8.13x | - | - |
| FCF Conversion | 1.03x | 0.60x | 1.69x | 5.91x |
| Revenue Growth | - | 51.89% | 14.75% | -6.77% |
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