| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| TUYATuya Inc. | 179.02M | 2.55 | 300 | 29.84% | 9.12% | 2.88% | 37.57% | 0.00 |
| NTNXNutanix, Inc. | 10.36B | 38.28 | 58.89 | 18.11% | 9.95% | 7.24% | ||
| ORCLOracle Corporation | 408.14B | 145.40 | 33.50 | 8.38% | 25.28% | 50.65% | 4.96 | |
| MSFTMicrosoft Corporation | 2.92T | 392.74 | 28.79 | 14.93% | 39.04% | 30.51% | 2.45% | 0.18 |
| DOCNDigitalOcean Holdings, Inc. | 5.15B | 56.06 | 22.25 | 15.48% | 28.76% | 6.01% | ||
| CORZCore Scientific, Inc. | 5.23B | 16.97 | -3.30 | 1.65% | -229.91% | |||
| BLZEBackblaze, Inc. | 216.87M | 3.76 | -8.17 | 14.27% | -17.56% | -30.78% | 8.69% | 0.98 |
| DGXXDigi Power X Inc. | 180.26M | 2.76 | -12.55 | 41.7% | -39.25% | -27.71% | 0.01 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Jul 2016 | Jul 2017 | Jul 2018 | Jul 2019 | Jul 2020 | Jul 2021 | Jul 2022 | Jul 2023 | Jul 2024 | Jul 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 503.41M | 845.9M | 1.16B | 1.24B | 1.31B | 1.39B | 1.58B | 1.86B | 2.15B | 2.54B |
| Revenue Growth % | 108.51% | 68.03% | 36.59% | 6.98% | 5.79% | 6.63% | 13.37% | 17.85% | 15.35% | 18.11% |
| Cost of Goods Sold | 170.79M | 327.33M | 386.03M | 304.13M | 286.69M | 291.91M | 321.16M | 332.19M | 324.11M | 334.78M |
| COGS % of Revenue | 33.93% | 38.7% | 33.41% | 24.6% | 21.92% | 20.93% | 20.32% | 17.83% | 15.08% | 13.19% |
| Gross Profit | 332.62M | 518.57M | 769.43M | 932.01M | 1.02B | 1.1B | 1.26B | 1.53B | 1.82B | 2.2B |
| Gross Margin % | 66.07% | 61.3% | 66.59% | 75.4% | 78.08% | 79.07% | 79.68% | 82.17% | 84.92% | 86.81% |
| Gross Profit Growth % | 136.79% | 55.9% | 48.37% | 21.13% | 9.55% | 7.98% | 14.26% | 21.52% | 19.21% | 20.74% |
| Operating Expenses | 439.16M | 866.49M | 1.05B | 1.53B | 1.85B | 1.76B | 1.72B | 1.74B | 1.82B | 2.03B |
| OpEx % of Revenue | 87.24% | 102.43% | 90.86% | 123.78% | 141.47% | 126.45% | 108.62% | 93.29% | 84.56% | 80.01% |
| Selling, General & Admin | 322.76M | 577.87M | 736.06M | 1.03B | 1.3B | 1.21B | 1.15B | 1.16B | 1.18B | 1.29B |
| SG&A % of Revenue | 64.11% | 68.31% | 63.7% | 83.27% | 99.1% | 86.51% | 72.44% | 62.1% | 54.83% | 50.98% |
| Research & Development | 116.4M | 288.62M | 313.78M | 500.72M | 553.98M | 556.95M | 571.96M | 580.96M | 638.99M | 736.82M |
| R&D % of Revenue | 23.12% | 34.12% | 27.16% | 40.51% | 42.36% | 39.94% | 36.18% | 31.19% | 29.74% | 29.03% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -104.63M | -348.41M | -280.41M | -598.04M | -828.92M | -662.11M | -458.85M | -207.15M | 7.56M | 172.54M |
| Operating Margin % | -20.78% | -41.19% | -24.27% | -48.38% | -63.39% | -47.48% | -29.03% | -11.12% | 0.35% | 6.8% |
| Operating Income Growth % | 11.91% | -233% | 19.52% | -113.28% | -38.61% | 20.12% | 30.7% | 54.85% | 103.65% | 2181.38% |
| EBITDA | -78.22M | -310.01M | -230.11M | -520.43M | -735.15M | -567.74M | -370.9M | -130.76M | 80.76M | 245.24M |
| EBITDA Margin % | -15.54% | -36.65% | -19.91% | -42.1% | -56.22% | -40.72% | -23.46% | -7.02% | 3.76% | 9.66% |
| EBITDA Growth % | 23.46% | -296.34% | 25.77% | -126.17% | -41.26% | 22.77% | 34.67% | 64.74% | 161.76% | 203.66% |
| D&A (Non-Cash Add-back) | 26.41M | 38.4M | 50.3M | 77.61M | 93.77M | 94.37M | 87.95M | 76.39M | 73.2M | 72.7M |
| EBIT | -104.63M | -348.41M | -280.41M | -583.75M | -823.91M | -937.17M | -718.95M | -169.47M | 68.06M | 220.03M |
| Net Interest Income | -2.3M | 0 | -5.6M | -11.97M | -17.86M | -75.86M | -55.97M | -25.69M | -100.89M | 42.59M |
| Interest Income | 0 | 0 | 9.1M | 17.35M | 13.45M | 4.07M | 4.76M | 38.43M | 68.49M | 62.31M |
| Interest Expense | 2.3M | 0 | 14.7M | 29.31M | 31.31M | 79.93M | 60.73M | 64.11M | 169.38M | 19.73M |
| Other Income/Expense | -1.29M | -26.38M | -9.31M | -15.02M | -26.3M | -354.99M | -320.83M | -26.43M | -108.88M | 39.11M |
| Pretax Income | -105.92M | -374.79M | -289.71M | -613.06M | -855.22M | -1.02B | -779.68M | -233.59M | -101.32M | 211.65M |
| Pretax Margin % | -21.04% | -44.31% | -25.07% | -49.59% | -65.4% | -72.94% | -49.32% | -12.54% | -4.72% | 8.34% |
| Income Tax | 2.32M | 4.85M | 7.45M | 8.12M | 17.66M | 18.49M | 19.26M | 20.98M | 23.46M | 23.28M |
| Effective Tax Rate % | 102.19% | 101.29% | 102.57% | 101.32% | 102.07% | 101.69% | 102.29% | 108.98% | 123.15% | 89% |
| Net Income | -108.23M | -379.64M | -297.16M | -621.18M | -872.88M | -1.03B | -797.54M | -254.56M | -124.78M | 188.37M |
| Net Margin % | -21.5% | -44.88% | -25.72% | -50.25% | -66.75% | -74.17% | -50.45% | -13.66% | -5.81% | 7.42% |
| Net Income Growth % | 14.19% | -250.76% | 21.73% | -109.04% | -40.52% | -18.49% | 22.89% | 68.08% | 50.98% | 250.96% |
| Net Income (Continuing) | -108.23M | -379.64M | -297.16M | -621.18M | -872.88M | -1.04B | -798.95M | -254.56M | -124.78M | 188.37M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.79 | -3.57 | -1.81 | -3.43 | -4.48 | -5.01 | -3.62 | -1.09 | -0.51 | 0.65 |
| EPS Growth % | 24.76% | -351.9% | 49.3% | -89.5% | -30.61% | -11.83% | 27.74% | 69.89% | 53.21% | 227.45% |
| EPS (Basic) | -0.79 | -3.57 | -1.81 | -3.43 | -4.48 | -5.01 | -3.62 | -1.09 | -0.51 | 0.70 |
| Diluted Shares Outstanding | 136.4M | 128.3M | 164.09M | 181.03M | 194.72M | 206.47M | 220.53M | 233.25M | 244.74M | 294.08M |
| Basic Shares Outstanding | 136.4M | 128.3M | 164.09M | 181.03M | 194.72M | 206.47M | 220.53M | 233.25M | 244.74M | 267.48M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Jul 2016 | Jul 2017 | Jul 2018 | Jul 2019 | Jul 2020 | Jul 2021 | Jul 2022 | Jul 2023 | Jul 2024 | Jul 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 312M | 556.29M | 1.23B | 1.23B | 1.03B | 1.45B | 1.54B | 1.74B | 1.32B | 2.44B |
| Cash & Short-Term Investments | 185.2M | 349.05M | 934.3M | 908.83M | 719.78M | 1.21B | 1.32B | 1.44B | 994.34M | 1.99B |
| Cash Only | 99.21M | 138.36M | 305.98M | 396.68M | 318.74M | 285.72M | 402.85M | 512.93M | 655.27M | 769.5M |
| Short-Term Investments | 85.99M | 210.69M | 628.33M | 512.16M | 401.04M | 928.01M | 921.43M | 924.47M | 339.07M | 1.22B |
| Accounts Receivable | 110.66M | 178.88M | 258.29M | 250.54M | 259.45M | 189.07M | 132.07M | 163.21M | 237.81M | 348.28M |
| Days Sales Outstanding | 80.23 | 77.18 | 81.59 | 73.98 | 72.42 | 49.49 | 30.5 | 31.98 | 40.4 | 50.09 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 16.14M | 28.36M | 36.82M | 12.04M | 14.4M | 12.07M | 37.43M | 56.13M | 26.48M | 95.08M |
| Total Non-Current Assets | 87.09M | 181.92M | 370.47M | 557.07M | 743.22M | 826.17M | 823.12M | 785.18M | 822.47M | 847.1M |
| Property, Plant & Equipment | 42.22M | 58.07M | 85.11M | 136.96M | 270.5M | 237.52M | 232.18M | 205.42M | 245.31M | 277.34M |
| Fixed Asset Turnover | 11.92x | 14.57x | 13.58x | 9.03x | 4.83x | 5.87x | 6.81x | 9.07x | 8.76x | 9.15x |
| Goodwill | 0 | 16.67M | 87.76M | 185.18M | 185.26M | 185.26M | 185.26M | 184.94M | 185.24M | 185.24M |
| Intangible Assets | 0 | 26M | 45.37M | 66.77M | 49.39M | 32.01M | 15.83M | 4.89M | 5.15M | 2.62M |
| Long-Term Investments | 0 | 0 | 0 | 2.84M | 3.25M | 3.15M | 3.01M | 2.84M | 392K | 15K |
| Other Non-Current Assets | 44.87M | 81.18M | 152.23M | 160.7M | 234.82M | 368.22M | 386.84M | 387.09M | 386.38M | 381.89M |
| Total Assets | 399.09M | 738.21M | 1.6B | 1.79B | 1.77B | 2.28B | 2.37B | 2.53B | 2.14B | 3.28B |
| Asset Turnover | 1.26x | 1.15x | 0.72x | 0.69x | 0.74x | 0.61x | 0.67x | 0.74x | 1.00x | 0.77x |
| Asset Growth % | 59.74% | 84.98% | 116.72% | 11.64% | -0.98% | 28.78% | 3.88% | 6.81% | -15.16% | 53.14% |
| Total Current Liabilities | 212.76M | 311.08M | 458.23M | 599.32M | 760.2M | 927.89M | 1.16B | 1.14B | 1.24B | 1.41B |
| Accounts Payable | 52.11M | 73.72M | 65.5M | 74.05M | 54.03M | 47.06M | 44.93M | 29.93M | 45.07M | 81.6M |
| Days Payables Outstanding | 111.37 | 82.21 | 61.93 | 88.87 | 68.79 | 58.84 | 51.06 | 32.88 | 50.75 | 88.96 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 36.57M | 44.44M | 187.94M | 33.09M | 28.12M | 23.23M |
| Deferred Revenue (Current) | 130.57M | 233.5M | 275.65M | 396.67M | 534.57M | 636.42M | 720.99M | 823.66M | 954.54M | 1.05B |
| Other Current Liabilities | 4.12M | 5.83M | 10.82M | 19.15M | 16.22M | 45.93M | 75.92M | 135.1M | 50.88M | 24.19M |
| Current Ratio | 1.47x | 1.79x | 2.68x | 2.05x | 1.35x | 1.56x | 1.33x | 1.53x | 1.06x | 1.72x |
| Quick Ratio | 1.47x | 1.79x | 2.68x | 2.05x | 1.35x | 1.56x | 1.33x | 1.53x | 1.06x | 1.72x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 252.26M | 210.07M | 814.87M | 999.83M | 1.28B | 2.36B | 2.01B | 2.1B | 1.63B | 2.56B |
| Long-Term Debt | 73.26M | 0 | 429.6M | 458.91M | 490.22M | 1.06B | 1.16B | 1.22B | 570.07M | 1.34B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 116.79M | 93.13M | 97.59M | 78.66M | 97.03M | 115.75M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 13.1M | 11.14M | 29.71M | 27.55M | 27.44M | 536.33M | 27.36M | 30.03M | 42.46M | 45.87M |
| Total Liabilities | 775.4M | 521.15M | 1.27B | 1.6B | 2.04B | 3.29B | 3.17B | 3.23B | 2.87B | 3.98B |
| Total Debt | 73.26M | 0 | 429.6M | 458.91M | 643.59M | 1.19B | 1.44B | 1.33B | 695.22M | 1.48B |
| Net Debt | -25.95M | -138.36M | 123.62M | 62.23M | 324.85M | 907.54M | 1.04B | 816.98M | 39.95M | 713.3M |
| Debt / Equity | - | - | 1.31x | 2.46x | - | - | - | - | - | - |
| Debt / EBITDA | - | - | - | - | - | - | - | - | 8.61x | 6.05x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | 0.49x | 2.91x |
| Interest Coverage | -45.49x | - | -19.08x | -20.40x | -26.47x | -8.28x | -7.56x | -3.23x | 0.04x | 8.75x |
| Total Equity | -376.31M | 217.06M | 326.78M | 186.89M | -274.98M | -1.01B | -800.5M | -707.42M | -728.15M | -694.52M |
| Equity Growth % | -60.32% | 157.68% | 50.55% | -42.81% | -247.13% | -268.05% | 20.9% | 11.63% | -2.93% | 4.62% |
| Book Value per Share | -2.76 | 1.69 | 1.99 | 1.03 | -1.41 | -4.90 | -3.63 | -3.03 | -2.98 | -2.36 |
| Total Shareholders' Equity | -56.26M | 48.2M | 326.78M | 186.89M | -274.98M | -1.01B | -800.5M | -707.42M | -728.15M | -694.52M |
| Common Stock | 3K | 4K | 4K | 5K | 5K | 5K | 6K | 6K | 7K | 7K |
| Retained Earnings | -441.93M | -899.83M | -1.03B | -1.65B | -2.52B | -3.63B | -4.38B | -4.63B | -4.85B | -4.9B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -12K | -106K | -1M | 669K | 2.03M | -8K | -6.08M | -5.17M | 146K | 700K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Jul 2016 | Jul 2017 | Jul 2018 | Jul 2019 | Jul 2020 | Jul 2021 | Jul 2022 | Jul 2023 | Jul 2024 | Jul 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 3.64M | 13.82M | 92.56M | 42.17M | -159.88M | -99.81M | 67.54M | 272.4M | 672.93M | 821.46M |
| Operating CF Margin % | 0.72% | 1.63% | 8.01% | 3.41% | -12.23% | -7.16% | 4.27% | 14.62% | 31.32% | 32.37% |
| Operating CF Growth % | 114.15% | 280.14% | 569.62% | -54.44% | -479.16% | 37.57% | 167.67% | 303.3% | 147.04% | 22.07% |
| Net Income | -168.5M | -458.01M | -297.16M | -621.18M | -872.88M | -1.03B | -797.54M | -254.56M | -124.78M | 188.37M |
| Depreciation & Amortization | 26.41M | 38.4M | 50.3M | 77.61M | 93.77M | 94.37M | 87.95M | 76.39M | 73.2M | 72.7M |
| Stock-Based Compensation | 20.06M | 231.49M | 177.87M | 306.73M | 352M | 358.55M | 343.25M | 311.75M | 333.83M | 351.59M |
| Deferred Taxes | -2.98M | 24.45M | 0 | 0 | 3M | 270.69M | 0 | 35.48M | 0 | 0 |
| Other Non-Cash Items | 1.11M | 2.69M | 11.3M | 25.7M | 62.01M | 121.07M | 369.24M | 38.88M | 186.18M | 39.42M |
| Working Capital Changes | 127.55M | 174.8M | 150.25M | 253.31M | 202.21M | 89.78M | 64.65M | 64.47M | 204.5M | 169.38M |
| Change in Receivables | -71.41M | -67.38M | -79.27M | 15.7M | 4.33M | 64.48M | 61M | -25.89M | -53.81M | -71.89M |
| Change in Inventory | -4.8M | -10.89M | -3.06M | -29.49M | 13.49M | 18.88M | 0 | -6.05M | 0 | 0 |
| Change in Payables | 19.98M | 21.28M | -16.47M | 13.51M | -16.57M | -5.76M | -1.46M | -9.6M | 14.75M | 30.02M |
| Cash from Investing | -46.5M | -176.09M | -503.56M | -16.85M | 24.56M | -597.15M | -54.19M | -49.78M | 529.59M | -951.69M |
| Capital Expenditures | -42.29M | -50.18M | -62.37M | -118.45M | -89.49M | -58.65M | -49.06M | -65.4M | -75.25M | -71.28M |
| CapEx % of Revenue | 8.4% | 5.93% | 5.4% | 9.58% | 6.84% | 4.21% | 3.1% | 3.51% | 3.5% | 2.81% |
| Acquisitions | 0 | -184K | -22.23M | -19.02M | -114.05M | 538.51M | 5.13M | 5.91M | -4.5M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 114.05M | -538.51M | -5.13M | 0 | 0 | 0 |
| Cash from Financing | 74.2M | 201.42M | 578.62M | 67.1M | 57.8M | 663.85M | 103.64M | -112.71M | -1.06B | 244.09M |
| Debt Issued (Net) | 73.25M | -82.12M | 561.89M | -75K | 0 | 723.16M | 87.6M | -149M | -821.51M | 741.69M |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K | 1000K | -1000K | -1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -365K | 0 | 0 | 0 | 0 | -125.08M | -58.57M | 0 | -131.14M | -307.9M |
| Other Financing | -2.21M | 29.09M | -143.18M | -2.03M | 0 | 65.77M | 74.61M | -10.21M | -109.98M | -258.64M |
| Net Change in Cash | 31.33M | 39.15M | 167.62M | 89.58M | -80.78M | -33.12M | 113.98M | 107.07M | 139.5M | 113.86M |
| Free Cash Flow | -38.66M | -36.36M | 30.18M | -76.28M | -249.37M | -158.46M | 18.48M | 207M | 597.68M | 750.17M |
| FCF Margin % | -7.68% | -4.3% | 2.61% | -6.17% | -19.07% | -11.36% | 1.17% | 11.11% | 27.81% | 29.56% |
| FCF Growth % | 21.11% | 5.95% | 183.01% | -352.74% | -226.9% | 36.46% | 111.67% | 1019.82% | 188.74% | 25.51% |
| FCF per Share | -0.28 | -0.28 | 0.18 | -0.42 | -1.28 | -0.77 | 0.08 | 0.89 | 2.44 | 2.55 |
| FCF Conversion (FCF/Net Income) | -0.03x | -0.04x | -0.31x | -0.07x | 0.18x | 0.10x | -0.08x | -1.07x | -5.39x | 4.36x |
| Interest Paid | 2.19M | 1.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 2.46M | 5.21M | 10.12M | 29M | 16.63M | 16.64M | 20.35M | 30.78M | 23.65M | 32.54M |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -174.9% | -109.28% | -241.86% | - | - | - | - | - | - |
| Return on Invested Capital (ROIC) | - | -332.01% | -79.49% | -128.24% | -415.85% | - | -514.1% | -89.3% | - | 688.91% |
| Gross Margin | 66.07% | 61.3% | 66.59% | 75.4% | 78.08% | 79.07% | 79.68% | 82.17% | 84.92% | 86.81% |
| Net Margin | -21.5% | -44.88% | -25.72% | -50.25% | -66.75% | -74.17% | -50.45% | -13.66% | -5.81% | 7.42% |
| Debt / Equity | - | - | 1.31x | 2.46x | - | - | - | - | - | - |
| Interest Coverage | -45.49x | - | -19.08x | -20.40x | -26.47x | -8.28x | -7.56x | -3.23x | 0.04x | 8.75x |
| FCF Conversion | -0.03x | -0.04x | -0.31x | -0.07x | 0.18x | 0.10x | -0.08x | -1.07x | -5.39x | 4.36x |
| Revenue Growth | 108.51% | 68.03% | 36.59% | 6.98% | 5.79% | 6.63% | 13.37% | 17.85% | 15.35% | 18.11% |
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