| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| DUOLDuolingo, Inc. | 4.71B | 101.00 | 13.32 | 38.71% | 39.91% | 30.74% | 8.24% | 0.07 |
| MTCHMatch Group, Inc. | 7.46B | 31.60 | 13.28 | 0.22% | 17.59% | 13.72% | ||
| YALAYalla Group Limited | 175.12M | 7.08 | 9.57 | 6.52% | 42.29% | 18.98% | 98.2% | 0.00 |
| LYFTLyft, Inc. | 5.55B | 13.84 | 2.03 | 9.16% | 45.03% | 86.88% | 20.11% | 0.41 |
| AUUDAuddia Inc. | 1.83M | 0.84 | -0.01 | -189.89% | 0.02 | |||
| PSQHPSQ Holdings, Inc. | 2.13M | 0.66 | -0.37 | 308.01% | -178.95% | -305.78% | 1.21 | |
| BMBLBumble Inc. | 61 | 3.04 | -0.66 | 1.88% | -19.82% | -19.17% | 100% | 0.47 |
| GITSGlobal Interactive Technologies, Inc. | 8.78M | 2.39 | -1.02 | -100.31% | 0.06 |
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 | 8.84K | 475.18K | 5.69M | 23.2M |
| Revenue Growth % | - | 5273.46% | 1096.61% | 308.01% |
| Cost of Goods Sold | 124.98K | 716.1K | 3.8M | 9.13M |
| COGS % of Revenue | 1413.28% | 150.7% | 66.8% | 39.33% |
| Gross Profit | -116.13K | -240.93K | 1.89M | 14.07M |
| Gross Margin % | -1313.29% | -50.7% | 33.2% | 60.67% |
| Gross Profit Growth % | - | -107.46% | 883.55% | 645.55% |
| Operating Expenses | 2.17M | 6.86M | 41.23M | 69.79M |
| OpEx % of Revenue | 24542.79% | 1442.75% | 725.18% | 300.81% |
| Selling, General & Admin | 1.2M | 4.57M | 27.32M | 62.09M |
| SG&A % of Revenue | 13625.5% | 961.13% | 480.46% | 267.65% |
| Research & Development | 846.75K | 1.45M | 4.63M | 4.43M |
| R&D % of Revenue | 9575.31% | 304.38% | 81.37% | 19.11% |
| Other Operating Expenses | 118.67K | 842.2K | 9.29M | 3.26M |
| Operating Income | -2.29M | -7.1M | -39.35M | -55.71M |
| Operating Margin % | -25856.06% | -1493.45% | -691.98% | -240.14% |
| Operating Income Growth % | - | -210.37% | -454.44% | -41.59% |
| EBITDA | -2.17M | -6.2M | -36.9M | -52.45M |
| EBITDA Margin % | -24514.09% | -1305.1% | -649.02% | -226.09% |
| EBITDA Growth % | - | -186.08% | -495.07% | -42.13% |
| D&A (Non-Cash Add-back) | 118.67K | 895.03K | 2.44M | 3.26M |
| EBIT | -2.29M | -7.1M | -53.15M | -55.38M |
| Net Interest Income | 6.51K | 591 | -177.44K | -2.3M |
| Interest Income | 6.51K | 591 | 0 | 0 |
| Interest Expense | 0 | 0 | 177.44K | 2.3M |
| Other Income/Expense | 0 | 118.75K | -13.98M | -1.97M |
| Pretax Income | -2.29M | -6.98M | -53.33M | -57.69M |
| Pretax Margin % | -25856.06% | -1468.46% | -937.87% | -248.65% |
| Income Tax | 0 | 800 | 1.95K | 1.18K |
| Effective Tax Rate % | 100% | 100.01% | 100% | 100% |
| Net Income | -2.29M | -6.98M | -53.33M | -57.69M |
| Net Margin % | -25856.06% | -1468.63% | -937.91% | -248.66% |
| Net Income Growth % | - | -205.21% | -664.18% | -8.17% |
| Net Income (Continuing) | -2.29M | -6.98M | -53.33M | -57.69M |
| Discontinued Operations | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| EPS (Diluted) | 0.17 | -0.61 | -2.43 | -1.80 |
| EPS Growth % | - | -458.82% | -298.36% | 25.93% |
| EPS (Basic) | 0.17 | -0.61 | -2.43 | -1.80 |
| Diluted Shares Outstanding | 21.56M | 11.5M | 21.96M | 32.02M |
| Basic Shares Outstanding | 21.56M | 11.5M | 21.96M | 32.02M |
| Dividend Payout Ratio | - | - | - | - |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Total Current Assets | 431.56K | 2.62M | 21.17M | 46.84M |
| Cash & Short-Term Investments | 399.4K | 2.33M | 16.45M | 36.32M |
| Cash Only | 399.4K | 2.33M | 16.45M | 36.32M |
| Short-Term Investments | 0 | 0 | 0 | 0 |
| Accounts Receivable | 0 | 0 | 204.88K | 4.75M |
| Days Sales Outstanding | - | - | 13.15 | 74.72 |
| Inventory | 0 | 0 | 1.44M | 2.66M |
| Days Inventory Outstanding | - | - | 138.3 | 106.53 |
| Other Current Assets | 32.15K | 289.38K | 3.08M | 3.1M |
| Total Non-Current Assets | 584.76K | 1.6M | 4.07M | 28.06M |
| Property, Plant & Equipment | 0 | 320.24K | 451.38K | 550.14K |
| Fixed Asset Turnover | - | 1.48x | 12.60x | 42.17x |
| Goodwill | 0 | 0 | 0 | 10.93M |
| Intangible Assets | 582.26K | 1.27M | 3.56M | 15.79M |
| Long-Term Investments | 0 | 0 | 0 | 735.12K |
| Other Non-Current Assets | 2.5K | 7.96K | 63.55K | 50K |
| Total Assets | 1.02M | 4.22M | 25.25M | 74.89M |
| Asset Turnover | 0.01x | 0.11x | 0.23x | 0.31x |
| Asset Growth % | - | 314.8% | 498.88% | 196.65% |
| Total Current Liabilities | 155.81K | 684.49K | 4.01M | 8.62M |
| Accounts Payable | 143.34K | 424.06K | 1.83M | 3.5M |
| Days Payables Outstanding | 418.62 | 216.15 | 175.72 | 140.14 |
| Short-Term Debt | 0 | 0 | 0 | 3.78M |
| Deferred Revenue (Current) | 0 | 49.65K | 225.15K | 53.67K |
| Other Current Liabilities | 0 | 0 | 0 | 66.01K |
| Current Ratio | 2.77x | 3.83x | 5.29x | 5.43x |
| Quick Ratio | 2.77x | 3.83x | 4.93x | 5.12x |
| Cash Conversion Cycle | - | - | -24.26 | 41.11 |
| Total Non-Current Liabilities | 0 | 129.76K | 10.81M | 39.42M |
| Long-Term Debt | 0 | 0 | 0 | 28.45M |
| Capital Lease Obligations | 0 | 129.76K | 16.46K | 163.72K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 10.79M | 10.81M |
| Total Liabilities | 155.81K | 814.25K | 14.81M | 48.04M |
| Total Debt | 0 | 299.04K | 327.37K | 32.51M |
| Net Debt | -399.4K | -2.03M | -16.12M | -3.81M |
| Debt / Equity | - | 0.09x | 0.03x | 1.21x |
| Debt / EBITDA | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - |
| Interest Coverage | - | - | -221.74x | -24.19x |
| Total Equity | 860.5K | 3.4M | 10.43M | 26.85M |
| Equity Growth % | - | 295.28% | 206.76% | 157.33% |
| Book Value per Share | 0.04 | 0.30 | 0.48 | 0.84 |
| Total Shareholders' Equity | 860.5K | 3.4M | 10.43M | 26.85M |
| Common Stock | 486 | 1.5K | 2.76K | 4.28K |
| Retained Earnings | -1.91M | -8.88M | -62.21M | -119.9M |
| Treasury Stock | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|
| Cash from Operations | -973.48K | -6.03M | -25.76M | -34.13M |
| Operating CF Margin % | -11008.42% | -1269.88% | -453.12% | -147.11% |
| Operating CF Growth % | - | -519.86% | -326.97% | -32.47% |
| Net Income | 3.73M | -6.98M | -53.33M | -57.69M |
| Depreciation & Amortization | 0 | 895.03K | 2.66M | 3.26M |
| Stock-Based Compensation | 0 | 0 | 6.71M | 20.72M |
| Deferred Taxes | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -4.58M | 0 | 14.03M | 2.18M |
| Working Capital Changes | -121.3K | 49.4K | 4.17M | -2.6M |
| Change in Receivables | 0 | 0 | -204.88K | -557.04K |
| Change in Inventory | 0 | 0 | -1.44M | -1.22M |
| Change in Payables | 0 | 280.73K | 2.71M | -1.74M |
| Cash from Investing | -172.5M | -1.55M | -3.32M | -3.02M |
| Capital Expenditures | 0 | -29.93K | -113.06K | -3.68M |
| CapEx % of Revenue | 0.06% | 6.3% | 1.99% | 15.87% |
| Acquisitions | 0 | 0 | 0 | 141.22K |
| Investments | - | - | - | - |
| Other Investing | 0 | -1.52M | -3.38M | 0 |
| Cash from Financing | 174.31M | 9.52M | 43.2M | 57.29M |
| Debt Issued (Net) | 0 | 0 | 22.5M | 18.46M |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 0 | 18.1M | -468.98K |
| Net Change in Cash | 841.23K | 1.93M | 14.12M | 20.14M |
| Free Cash Flow | -973.48K | -7.59M | -29.26M | -34.13M |
| FCF Margin % | -11008.48% | -1596.99% | -514.63% | -147.11% |
| FCF Growth % | - | -679.52% | -285.61% | -16.63% |
| FCF per Share | -0.05 | -0.66 | -1.33 | -1.07 |
| FCF Conversion (FCF/Net Income) | 0.43x | 0.86x | 0.48x | 0.59x |
| Interest Paid | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 |
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Return on Equity (ROE) | -265.71% | -327.49% | -770.91% | -309.45% |
| Return on Invested Capital (ROIC) | - | -581.32% | - | -481.53% |
| Gross Margin | -1313.29% | -50.7% | 33.2% | 60.67% |
| Net Margin | -25856.06% | -1468.63% | -937.91% | -248.66% |
| Debt / Equity | - | 0.09x | 0.03x | 1.21x |
| Interest Coverage | - | - | -221.74x | -24.19x |
| FCF Conversion | 0.43x | 0.86x | 0.48x | 0.59x |
| Revenue Growth | - | 5273.46% | 1096.61% | 308.01% |
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