| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| NOWServiceNow, Inc. | 113.09B | 108.01 | 64.68 | 20.88% | 13.16% | 13.48% | 4.05% | 0.25 |
| MNDYmonday.com Ltd. | 3.74B | 72.64 | 32.43 | 26.75% | 9.64% | 9.52% | 8.37% | 0.25 |
| OBLGOblong, Inc. | 1.26M | 1.10 | -0.07 | -37.59% | -187.17% | -45.31% | ||
| CXAICXApp Inc. | 3.52M | 0.18 | -0.15 | -3.04% | -289.44% | -78.05% | 0.36 | |
| UPLDUpland Software, Inc. | 25.51M | 0.88 | -0.21 | -7.74% | -18.43% | -64.63% | 91.56% | 2.78 |
| ASANAsana, Inc. | 1.65B | 7.10 | -6.40 | 10.94% | -28.32% | -116.32% | 0.57% | 1.18 |
| TEAMAtlassian Corporation | 7.14B | 75.13 | -76.66 | 19.66% | -3.29% | -11.89% | 19.82% | 0.92 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Sales/Revenue | 78.09M | 161.12M | 308.15M | 519.03M | 729.7M | 972M | 1.23B |
| Revenue Growth % | - | 106.33% | 91.25% | 68.43% | 40.59% | 33.21% | 26.75% |
| Cost of Goods Sold | 11.98M | 22.49M | 39.01M | 66.53M | 80.64M | 103.69M | 133.1M |
| COGS % of Revenue | 15.34% | 13.96% | 12.66% | 12.82% | 11.05% | 10.67% | 10.8% |
| Gross Profit | 66.11M | 138.63M | 269.14M | 452.5M | 649.05M | 868.3M | 1.1B |
| Gross Margin % | 84.66% | 86.04% | 87.34% | 87.18% | 88.95% | 89.33% | 89.2% |
| Gross Profit Growth % | - | 109.7% | 94.13% | 68.13% | 43.44% | 33.78% | 26.56% |
| Operating Expenses | 158.63M | 289.17M | 395.26M | 604.52M | 687.63M | 889.34M | 1.1B |
| OpEx % of Revenue | 203.14% | 179.47% | 128.27% | 116.47% | 94.24% | 91.5% | 89.34% |
| Selling, General & Admin | 133.99M | 245.69M | 321.58M | 477.47M | 531.13M | 675.63M | 779.85M |
| SG&A % of Revenue | 171.59% | 152.49% | 104.36% | 91.99% | 72.79% | 69.51% | 63.3% |
| Research & Development | 24.64M | 43.48M | 73.69M | 127.05M | 156.5M | 213.71M | 320.8M |
| R&D % of Revenue | 31.55% | 26.99% | 23.91% | 24.48% | 21.45% | 21.99% | 26.04% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -92.52M | -150.54M | -126.13M | -152.01M | -38.59M | -21.03M | -1.75M |
| Operating Margin % | -118.48% | -93.43% | -40.93% | -29.29% | -5.29% | -2.16% | -0.14% |
| Operating Income Growth % | - | -62.71% | 16.22% | -20.53% | 74.62% | 45.49% | 91.69% |
| EBITDA | -91.94M | -148.65M | -123.38M | -143.45M | -29.56M | -2.79M | 12.06M |
| EBITDA Margin % | -117.74% | -92.26% | -40.04% | -27.64% | -4.05% | -0.29% | 0.98% |
| EBITDA Growth % | - | -61.68% | 17% | -16.27% | 79.39% | 90.55% | 531.53% |
| D&A (Non-Cash Add-back) | 579K | 1.89M | 2.75M | 8.57M | 9.02M | 18.24M | 13.8M |
| EBIT | -90.16M | -149M | -125.99M | -128.67M | 3.77M | 39.76M | 59.32M |
| Net Interest Income | 1.48M | 34K | -96K | 17.87M | 41.55M | 55.5M | 61.06M |
| Interest Income | 2.24M | 1.04M | 875K | 18.66M | 41.99M | 55.5M | 61.06M |
| Interest Expense | 769K | 1.01M | 971K | 792K | 443K | 0 | 0 |
| Other Income/Expense | 1.59M | 526K | -838K | 22.55M | 41.91M | 55.5M | 61.06M |
| Pretax Income | -90.93M | -150.01M | -126.96M | -129.46M | 3.33M | 34.47M | 59.32M |
| Pretax Margin % | -116.44% | -93.1% | -41.2% | -24.94% | 0.46% | 3.55% | 4.81% |
| Income Tax | 683K | 2.19M | 2.33M | 7.41M | 5.2M | 2.09M | -59.42M |
| Effective Tax Rate % | 100.75% | 101.46% | 101.84% | 105.72% | -56.43% | 93.92% | 200.18% |
| Net Income | -91.61M | -152.2M | -129.29M | -136.87M | -1.88M | 32.37M | 118.74M |
| Net Margin % | -117.32% | -94.46% | -41.96% | -26.37% | -0.26% | 3.33% | 9.64% |
| Net Income Growth % | - | -66.14% | 15.05% | -5.86% | 98.63% | 1824.67% | 266.8% |
| Net Income (Continuing) | -91.61M | -152.2M | -129.29M | -136.87M | -1.88M | 32.37M | 118.74M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.36 | -3.92 | -3.09 | -2.99 | -0.04 | 0.62 | 2.24 |
| EPS Growth % | - | -66.1% | 21.17% | 3.24% | 98.7% | 1697.94% | 261.29% |
| EPS (Basic) | -2.36 | -3.92 | -3.09 | -2.99 | -0.04 | 0.65 | 2.31 |
| Diluted Shares Outstanding | 38.79M | 38.79M | 44.5M | 45.8M | 48.37M | 52.42M | 53.09M |
| Basic Shares Outstanding | 38.79M | 38.79M | 44.5M | 45.8M | 48.37M | 49.91M | 51.44M |
| Dividend Payout Ratio | - | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Total Current Assets | 181.31M | 147.62M | 913.49M | 923.85M | 1.17B | 1.53B | 1.79B |
| Cash & Short-Term Investments | 175.6M | 139.81M | 886.81M | 885.89M | 1.12B | 1.46B | 1.67B |
| Cash Only | 171.6M | 129.81M | 886.81M | 885.89M | 1.12B | 1.41B | 1.5B |
| Short-Term Investments | 4M | 10M | 0 | 0 | 0 | 50M | 162.31M |
| Accounts Receivable | 3.44M | 3.91M | 8.75M | 17.1M | 28.73M | 32.26M | 30.55M |
| Days Sales Outstanding | 16.07 | 8.86 | 10.36 | 12.02 | 14.37 | 12.11 | 9.05 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - |
| Other Current Assets | 480K | 1.39M | 4.92M | 3.32M | 14.76M | 22.11M | 93.06M |
| Total Non-Current Assets | 3.84M | 9.8M | 19.7M | 115.2M | 102.51M | 153.26M | 317.54M |
| Property, Plant & Equipment | 3.19M | 7.18M | 19.6M | 114.61M | 99.7M | 136.28M | 203.04M |
| Fixed Asset Turnover | 24.45x | 22.45x | 15.72x | 4.53x | 7.32x | 7.13x | 6.07x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 8.82M | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 645K | 2.62M | 100K | 585K | 2.82M | 8.16M | 55.82M |
| Total Assets | 185.15M | 157.42M | 933.19M | 1.04B | 1.28B | 1.69B | 2.11B |
| Asset Turnover | 0.42x | 1.02x | 0.33x | 0.50x | 0.57x | 0.58x | 0.58x |
| Asset Growth % | - | -14.98% | 492.8% | 11.34% | 22.77% | 32.13% | 24.98% |
| Total Current Liabilities | 80.76M | 140.44M | 228.19M | 298.22M | 416.01M | 575.62M | 714.87M |
| Accounts Payable | 18.95M | 25.73M | 23.61M | 7.33M | 24.84M | 35.61M | 45M |
| Days Payables Outstanding | 577.45 | 417.69 | 220.91 | 40.24 | 112.41 | 125.35 | 123.41 |
| Short-Term Debt | 13.03M | 21.02M | 0 | 0 | 0 | 0 | 25.82M |
| Deferred Revenue (Current) | 42.65M | 72.28M | 136.57M | 200.9M | 269.08M | 343.38M | 409.68M |
| Other Current Liabilities | 3.49M | 14.21M | 51.95M | 47.85M | 63.44M | 95.96M | 234.38M |
| Current Ratio | 2.25x | 1.05x | 4.00x | 3.10x | 2.82x | 2.66x | 2.50x |
| Quick Ratio | 2.25x | 1.05x | 4.00x | 3.10x | 2.82x | 2.66x | 2.50x |
| Cash Conversion Cycle | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 235.01M | 234.54M | 1.61M | 61.08M | 46.13M | 79.66M | 144.89M |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 142.95M |
| Capital Lease Obligations | 0 | 0 | 0 | 58.64M | 42.95M | 77.02M | 142.95M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 235.01M | 234.54M | 0 | 0 | 0 | 0 | -142.95M |
| Total Liabilities | 315.77M | 374.98M | 229.8M | 359.3M | 462.15M | 655.28M | 859.76M |
| Total Debt | 13.11M | 21.1M | 84K | 77.72M | 61.15M | 106.04M | 311.71M |
| Net Debt | -158.49M | -108.71M | -886.73M | -808.17M | -1.05B | -1.31B | -1.19B |
| Debt / Equity | - | - | 0.00x | 0.11x | 0.08x | 0.10x | 0.25x |
| Debt / EBITDA | - | - | - | - | - | - | 25.85x |
| Net Debt / EBITDA | - | - | - | - | - | - | -98.82x |
| Interest Coverage | -120.31x | -148.90x | -129.89x | -191.94x | -87.10x | - | - |
| Total Equity | -130.62M | -217.56M | 703.39M | 679.74M | 813.51M | 1.03B | 1.25B |
| Equity Growth % | - | -66.56% | 423.32% | -3.36% | 19.68% | 26.64% | 21.02% |
| Book Value per Share | -3.37 | -5.61 | 15.80 | 14.84 | 16.82 | 19.65 | 23.49 |
| Total Shareholders' Equity | -130.62M | -217.56M | 703.39M | 679.74M | 813.51M | 1.03B | 1.25B |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 1.66B |
| Retained Earnings | -164.16M | -316.37M | -445.66M | -582.53M | -584.4M | -552.03M | -433.29M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 594K | -3.21M | 9.8M | 3.19M | 18.1M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|
| Cash from Operations | -36.65M | -37.17M | 16.36M | 27.14M | 215.4M | 311.06M | 333.64M |
| Operating CF Margin % | -46.93% | -23.07% | 5.31% | 5.23% | 29.52% | 32% | 27.08% |
| Operating CF Growth % | - | -1.43% | 143.99% | 65.93% | 693.74% | 44.41% | 7.26% |
| Net Income | -91.61M | -152.2M | -129.29M | -136.87M | -1.88M | 32.37M | 118.74M |
| Depreciation & Amortization | 579K | 1.89M | 2.75M | 8.57M | 9.02M | 11.86M | 13.8M |
| Stock-Based Compensation | 21.84M | 64.34M | 73.53M | 104.92M | 100.19M | 129.21M | 0 |
| Deferred Taxes | 0 | 0 | 76K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 21K | -14K | -16K | 0 | 0 | 18.26M | 175.16M |
| Working Capital Changes | 32.52M | 48.81M | 69.31M | 50.52M | 108.07M | 119.37M | 25.94M |
| Change in Receivables | -3.1M | -472K | -4.6M | -4.72M | -4.68M | -7.89M | -4.75M |
| Change in Inventory | 0 | 0 | 12.23M | 0 | 0 | 0 | 0 |
| Change in Payables | 8.89M | 6.77M | -2.04M | -16.07M | 17.4M | 10.41M | 8.45M |
| Cash from Investing | 13.23M | -11.48M | -3.63M | -19M | -10.46M | -70.81M | -133.72M |
| Capital Expenditures | -1.4M | -4.36M | -13.76M | -16M | -7.9M | -13.21M | -23.74M |
| CapEx % of Revenue | 1.8% | 2.71% | 4.46% | 3.08% | 1.08% | 1.36% | 1.93% |
| Acquisitions | 0 | 0 | 129K | 0 | 0 | -6M | 0 |
| Investments | - | - | - | - | - | - | - |
| Other Investing | 14.63M | -7.12M | 10.13M | -3M | -2.56M | -2.02M | 0 |
| Cash from Financing | 158.45M | 8.47M | 742.27M | -9.05M | 25.29M | 55.21M | -108.38M |
| Debt Issued (Net) | 8.49M | 7.93M | -21.09M | -84K | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 0 | 1000K | 0 | 0 | 0 | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -135.03M |
| Other Financing | 103K | 542K | 27.51M | -8.97M | 25.29M | 55.21M | -15.22M |
| Net Change in Cash | 135.03M | -40.19M | 755M | -918K | 230.23M | 295.47M | 91.55M |
| Free Cash Flow | -38.42M | -42.66M | 2.6M | 8.14M | 204.94M | 295.83M | 313.28M |
| FCF Margin % | -49.2% | -26.47% | 0.84% | 1.57% | 28.09% | 30.44% | 25.43% |
| FCF Growth % | - | -11.03% | 106.09% | 213.32% | 2418.68% | 44.35% | 5.9% |
| FCF per Share | -0.99 | -1.10 | 0.06 | 0.18 | 4.24 | 5.64 | 5.90 |
| FCF Conversion (FCF/Net Income) | 0.40x | 0.24x | -0.13x | -0.20x | -114.76x | 9.61x | 2.81x |
| Interest Paid | 522K | 685K | 421K | 62K | 25K | 0 | 0 |
| Taxes Paid | 250K | 2.49M | 3.3M | 5.91M | 7.56M | 6.21M | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -53.23% | -19.79% | -0.25% | 3.51% | 10.43% |
| Return on Invested Capital (ROIC) | - | - | - | - | - | - | -2.37% |
| Gross Margin | 84.66% | 86.04% | 87.34% | 87.18% | 88.95% | 89.33% | 89.2% |
| Net Margin | -117.32% | -94.46% | -41.96% | -26.37% | -0.26% | 3.33% | 9.64% |
| Debt / Equity | - | - | 0.00x | 0.11x | 0.08x | 0.10x | 0.25x |
| Interest Coverage | -120.31x | -148.90x | -129.89x | -191.94x | -87.10x | - | - |
| FCF Conversion | 0.40x | 0.24x | -0.13x | -0.20x | -114.76x | 9.61x | 2.81x |
| Revenue Growth | - | 106.33% | 91.25% | 68.43% | 40.59% | 33.21% | 26.75% |
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