| 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 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 228.91M | 484.92M | 666.7M | 804.03M | 1.3B | 2.2B |
| Revenue Growth % | - | 111.84% | 37.49% | 20.6% | 61.71% | 69.4% |
| Cost of Goods Sold | 55.03M | 72.56M | 104.8M | 111.01M | 123.59M | 194.22M |
| COGS % of Revenue | 24.04% | 14.96% | 15.72% | 13.81% | 9.51% | 8.82% |
| Gross Profit | 173.88M | 412.35M | 561.9M | 693.02M | 1.18B | 2.01B |
| Gross Margin % | 75.96% | 85.04% | 84.28% | 86.19% | 90.49% | 91.18% |
| Gross Profit Growth % | - | 137.14% | 36.27% | 23.33% | 69.78% | 70.68% |
| Operating Expenses | 236.44M | 539.56M | 734.06M | 833.18M | 1.74B | 1.57B |
| OpEx % of Revenue | 103.29% | 111.27% | 110.1% | 103.63% | 133.61% | 71.11% |
| Selling, General & Admin | 118.91M | 282.59M | 368.9M | 394.83M | 802.03M | 783.16M |
| SG&A % of Revenue | 51.95% | 58.28% | 55.33% | 49.11% | 61.68% | 35.56% |
| Research & Development | 117.53M | 256.98M | 365.16M | 438.35M | 935.15M | 783.14M |
| R&D % of Revenue | 51.34% | 52.99% | 54.77% | 54.52% | 71.92% | 35.56% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -62.56M | -127.21M | -172.16M | -140.16M | -560.57M | 441.98M |
| Operating Margin % | -27.33% | -26.23% | -25.82% | -17.43% | -43.11% | 20.07% |
| Operating Income Growth % | - | -103.36% | -35.33% | 18.59% | -299.95% | 178.85% |
| EBITDA | -60.62M | -124.4M | -164.16M | -126.46M | -544.92M | 457.93M |
| EBITDA Margin % | -26.48% | -25.65% | -24.62% | -15.73% | -41.91% | 20.79% |
| EBITDA Growth % | - | -105.2% | -31.96% | 22.97% | -330.91% | 184.04% |
| D&A (Non-Cash Add-back) | 1.93M | 2.81M | 8M | 13.7M | 15.64M | 15.95M |
| EBIT | -59.07M | -127.21M | -172.16M | -140.16M | -560.57M | 441.98M |
| Net Interest Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income/Expense | 3.49M | -343K | 14.23M | 53.14M | 75.36M | 86.71M |
| Pretax Income | -59.07M | -127.56M | -157.93M | -87.02M | -485.21M | 528.69M |
| Pretax Margin % | -25.81% | -26.3% | -23.69% | -10.82% | -37.32% | 24% |
| Income Tax | 102K | 340K | 622K | 3.8M | -931K | -1.03M |
| Effective Tax Rate % | 100.17% | 100.27% | 100.39% | 104.37% | 99.81% | 100.19% |
| Net Income | -59.17M | -127.9M | -158.55M | -90.82M | -484.28M | 529.72M |
| Net Margin % | -25.85% | -26.37% | -23.78% | -11.3% | -37.25% | 24.05% |
| Net Income Growth % | - | -116.14% | -23.97% | 42.72% | -433.2% | 209.38% |
| Net Income (Continuing) | -59.17M | -127.9M | -158.55M | -90.82M | -484.28M | 529.72M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.36 | -0.78 | -0.97 | -0.56 | -2.69 | 2.62 |
| EPS Growth % | - | -116.67% | -24.36% | 42.27% | -380.36% | 197.4% |
| EPS (Basic) | -0.36 | -0.78 | -0.97 | -0.56 | -2.69 | 2.84 |
| Diluted Shares Outstanding | 163.35M | 163.35M | 163.35M | 163.35M | 180.32M | 202.11M |
| Basic Shares Outstanding | 163.35M | 163.35M | 163.35M | 163.35M | 180.32M | 186.38M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 473.7M | 1.6B | 1.48B | 1.48B | 2.22B | 3.14B |
| Cash & Short-Term Investments | 362.64M | 1.41B | 1.27B | 1.21B | 1.84B | 2.48B |
| Cash Only | 111.95M | 1.34B | 435.81M | 401.18M | 562.09M | 953.57M |
| Short-Term Investments | 250.69M | 75.33M | 830.73M | 811.95M | 1.28B | 1.52B |
| Accounts Receivable | 92.44M | 162.45M | 199.08M | 253.04M | 365.73M | 590.16M |
| Days Sales Outstanding | 147.4 | 122.28 | 108.99 | 114.87 | 102.67 | 97.8 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - |
| Other Current Assets | 271K | 635K | 1.25M | 1.59M | 2.28M | 69.01M |
| Total Non-Current Assets | 50.44M | 44.24M | 115.78M | 114.95M | 113.18M | 103.19M |
| Property, Plant & Equipment | 29.37M | 22.83M | 30.54M | 38.95M | 35.9M | 33.5M |
| Fixed Asset Turnover | 7.79x | 21.24x | 21.83x | 20.64x | 36.22x | 65.75x |
| Goodwill | 6.47M | 6.47M | 26.3M | 26.3M | 42.17M | 42.17M |
| Intangible Assets | 760K | 5.66M | 41.24M | 30.32M | 25.41M | 15.52M |
| Long-Term Investments | 4.6M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 9.23M | 9.27M | 17.7M | 19.38M | 9.7M | 11.99M |
| Total Assets | 524.14M | 1.65B | 1.6B | 1.6B | 2.34B | 3.24B |
| Asset Turnover | 0.44x | 0.29x | 0.42x | 0.50x | 0.56x | 0.68x |
| Asset Growth % | - | 213.87% | -2.76% | -0.2% | 46.36% | 38.63% |
| Total Current Liabilities | 49.75M | 70.46M | 106.46M | 133.57M | 176.02M | 271.28M |
| Accounts Payable | 9.35M | 22.89M | 32.94M | 46.51M | 45.42M | 62.93M |
| Days Payables Outstanding | 62.01 | 115.15 | 114.74 | 152.94 | 134.14 | 118.27 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 7.02M |
| Deferred Revenue (Current) | 2.26M | 7.53M | 8.02M | 7.25M | 14.8M | 0 |
| Other Current Liabilities | 15.3M | 25.17M | 36.68M | 46.81M | 70.9M | 194.31M |
| Current Ratio | 9.52x | 22.72x | 13.94x | 11.08x | 12.63x | 11.56x |
| Quick Ratio | 9.52x | 22.72x | 13.94x | 11.08x | 12.63x | 11.56x |
| Cash Conversion Cycle | - | - | - | - | - | - |
| Total Non-Current Liabilities | 15.26M | 7.17M | 18.83M | 22.33M | 29.82M | 38.85M |
| Long-Term Debt | 0 | 0 | 0 | 22.04M | 0 | 16.19M |
| Capital Lease Obligations | 13.46M | 6.61M | 11.69M | 22.04M | 20.57M | 16.19M |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.8M | 568K | 7.14M | -21.75M | 9.26M | 6.47M |
| Total Liabilities | 65.01M | 77.63M | 125.28M | 155.9M | 205.85M | 310.13M |
| Total Debt | 19.93M | 13.46M | 19.49M | 25.75M | 26.7M | 23.21M |
| Net Debt | -92.02M | -1.32B | -416.32M | -375.43M | -535.39M | -930.36M |
| Debt / Equity | 0.04x | 0.01x | 0.01x | 0.02x | 0.01x | 0.01x |
| Debt / EBITDA | - | - | - | - | - | 0.05x |
| Net Debt / EBITDA | - | - | - | - | - | -2.03x |
| Interest Coverage | - | - | - | - | - | - |
| Total Equity | 459.13M | 1.57B | 1.47B | 1.44B | 2.13B | 2.93B |
| Equity Growth % | - | 241.4% | -5.94% | -2.3% | 47.91% | 37.47% |
| Book Value per Share | 2.81 | 9.60 | 9.03 | 8.82 | 11.82 | 14.49 |
| Total Shareholders' Equity | 459.13M | 1.57B | 1.47B | 1.44B | 2.13B | 2.93B |
| Common Stock | 5K | 6K | 6K | 6K | 17K | 19K |
| Retained Earnings | -247.01M | -467.19M | -625.74M | -716.56M | -1.2B | -671.12M |
| Treasury Stock | -10.3M | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 196K | -238K | -3.79M | 814K | 24K | 4.36M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -61.84M | -130.19M | -94.02M | -75.11M | 222.07M | 690.88M |
| Operating CF Margin % | -27.02% | -26.85% | -14.1% | -9.34% | 17.08% | 31.37% |
| Operating CF Growth % | - | -110.51% | 27.78% | 20.11% | 395.64% | 211.11% |
| Net Income | -59.17M | -127.9M | -158.55M | -90.82M | -484.28M | 529.72M |
| Depreciation & Amortization | 1.93M | 2.81M | 8M | 13.7M | 15.64M | -12.27M |
| Stock-Based Compensation | 21.25M | 149.87M | 55.31M | 47.6M | 801.65M | 343.18M |
| Deferred Taxes | 22.04M | -74.87M | -25.08M | 0 | 0 | 0 |
| Other Non-Cash Items | -12.33M | -16.36M | 36.38M | -15.6M | -43.48M | 7.04M |
| Working Capital Changes | -35.56M | -63.74M | -10.08M | -29.99M | -67.47M | -176.81M |
| Change in Receivables | -43.28M | -74.99M | -30.23M | -53.32M | -104.28M | -241.36M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 2.69M | 11.73M | 10.9M | 12.47M | -570K | 18.17M |
| Cash from Investing | 81.18M | 170.68M | -804.18M | 41.29M | -440.69M | -218.89M |
| Capital Expenditures | -3.05M | -2.3M | -6.23M | -9.72M | -6.25M | -6.71M |
| CapEx % of Revenue | 1.33% | 0.47% | 0.93% | 1.21% | 0.48% | 0.3% |
| Acquisitions | -84.23M | -177.98M | -42.2M | 0 | -17.14M | 0 |
| Investments | - | - | - | - | - | - |
| Other Investing | 84.23M | 172.98M | -64K | 172K | 5.82M | 3.01M |
| Cash from Financing | 8.33M | 1.18B | -3.78M | -811K | 379.54M | -80.56M |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | -95.19M | 0 | 0 | 0 | 0 |
| Other Financing | 0 | 34.63M | -1.02M | -7.8M | -300.68M | -105.63M |
| Net Change in Cash | 27.67M | 1.22B | -901.99M | -34.63M | 160.92M | 391.43M |
| Free Cash Flow | -64.89M | -132.49M | -100.25M | -84.84M | 215.82M | 684.17M |
| FCF Margin % | -28.35% | -27.32% | -15.04% | -10.55% | 16.6% | 31.06% |
| FCF Growth % | - | -104.16% | 24.33% | 15.38% | 354.39% | 217.01% |
| FCF per Share | -0.40 | -0.81 | -0.61 | -0.52 | 1.20 | 3.39 |
| FCF Conversion (FCF/Net Income) | 1.05x | 1.02x | 0.59x | 0.83x | -0.46x | 1.30x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 5K | 164K | 745K | 0 | 0 | 0 |
| Metric | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -12.89% | -12.62% | -10.42% | -6.23% | -27.12% | 20.94% |
| Return on Invested Capital (ROIC) | -12.78% | -31.27% | -19.85% | -9.9% | -31.61% | 18.45% |
| Gross Margin | 75.96% | 85.04% | 84.28% | 86.19% | 90.49% | 91.18% |
| Net Margin | -25.85% | -26.37% | -23.78% | -11.3% | -37.25% | 24.05% |
| Debt / Equity | 0.04x | 0.01x | 0.01x | 0.02x | 0.01x | 0.01x |
| FCF Conversion | 1.05x | 1.02x | 0.59x | 0.83x | -0.46x | 1.30x |
| Revenue Growth | - | 111.84% | 37.49% | 20.6% | 61.71% | 69.4% |
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