| 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 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 404.48M | 824.95M | 1.18B | 1.72B | 2.51B | 4.12B | 4.6B | 4.61B | 5.36B | 5.93B |
| Revenue Growth % | 589.5% | 103.95% | 43.09% | 45.33% | 46.11% | 64.25% | 11.78% | 0.09% | 16.4% | 10.63% |
| Cost of Goods Sold | 451.66M | 717.46M | 798.87M | 895.84M | 1.18B | 1.75B | 1.82B | 2.11B | 2.47B | 2.67B |
| COGS % of Revenue | 111.66% | 86.97% | 67.67% | 52.22% | 47.18% | 42.51% | 39.45% | 45.9% | 46.15% | 45.03% |
| Gross Profit | -47.18M | 107.49M | 381.58M | 819.7M | 1.32B | 2.37B | 2.79B | 2.49B | 2.89B | 3.26B |
| Gross Margin % | -11.66% | 13.03% | 32.33% | 47.78% | 52.82% | 57.49% | 60.55% | 54.1% | 53.85% | 54.97% |
| Gross Profit Growth % | 61.85% | 327.83% | 255% | 114.82% | 61.54% | 78.75% | 17.73% | -10.57% | 15.86% | 12.93% |
| Operating Expenses | 473.21M | 3.59B | 1.65B | 1.92B | 2.19B | 3.07B | 4.18B | 3.89B | 3.67B | 3.79B |
| OpEx % of Revenue | 116.99% | 435.55% | 139.78% | 112.09% | 87.22% | 74.54% | 90.87% | 84.46% | 68.54% | 63.94% |
| Selling, General & Admin | 289.53M | 2.06B | 877.85M | 1.04B | 1.08B | 1.5B | 2.07B | 1.98B | 1.98B | 2.01B |
| SG&A % of Revenue | 71.58% | 249.49% | 74.37% | 60.59% | 43.27% | 36.52% | 45.03% | 42.98% | 36.98% | 33.86% |
| Research & Development | 183.68M | 1.53B | 772.18M | 883.51M | 1.1B | 1.57B | 2.11B | 1.91B | 1.69B | 1.77B |
| R&D % of Revenue | 45.41% | 186.06% | 65.41% | 51.5% | 43.95% | 38.02% | 45.85% | 41.49% | 31.55% | 29.86% |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.31M |
| Operating Income | -520.38M | -3.49B | -1.27B | -1.1B | -862.07M | -702.07M | -1.4B | -1.4B | -787.29M | -532.17M |
| Operating Margin % | -128.65% | -422.52% | -107.46% | -64.31% | -34.39% | -17.05% | -30.32% | -30.36% | -14.68% | -8.97% |
| Operating Income Growth % | -36.32% | -569.81% | 63.61% | 13.02% | 21.87% | 18.56% | -98.74% | -0.22% | 43.7% | 32.41% |
| EBITDA | -491.27M | -3.42B | -1.18B | -1.02B | -775.33M | -582.93M | -1.19B | -1.23B | -629.22M | -372.33M |
| EBITDA Margin % | -121.46% | -415.09% | -99.69% | -59.23% | -30.93% | -14.16% | -25.93% | -26.7% | -11.74% | -6.28% |
| EBITDA Growth % | -34.07% | -597.03% | 65.63% | 13.66% | 23.69% | 24.82% | -104.68% | -3.08% | 48.84% | 40.83% |
| D&A (Non-Cash Add-back) | 29.11M | 61.29M | 91.65M | 87.25M | 86.74M | 119.14M | 202.17M | 168.44M | 158.07M | 159.83M |
| EBIT | -520.3M | -3.46B | -1.25B | -1.01B | -828.96M | -456.69M | -1.38B | -1.27B | -650.67M | -329.14M |
| Net Interest Income | 3.23M | 17.64M | 23.33M | 11.05M | -79.1M | -12.48M | 37.14M | 146.37M | 131.91M | 45.16M |
| Interest Income | 4.65M | 21.1M | 27.23M | 36.04M | 18.13M | 5.2M | 58.6M | 168.39M | 153.47M | 134.16M |
| Interest Expense | 1.42M | 3.46M | 3.89M | 24.99M | 97.23M | 17.68M | 21.46M | 22.02M | 21.55M | 89M |
| Other Income/Expense | -1.34M | 22.17M | 15.09M | 70.06M | -64.11M | 227.7M | -5.39M | 103.96M | 115.07M | 89.39M |
| Pretax Income | -521.72M | -3.46B | -1.25B | -1.03B | -926.18M | -474.37M | -1.4B | -1.29B | -672.23M | -442.78M |
| Pretax Margin % | -128.99% | -419.83% | -106.18% | -60.23% | -36.95% | -11.52% | -30.44% | -28.1% | -12.54% | -7.46% |
| Income Tax | -7.08M | -18.34M | 2.55M | 393K | 18.65M | 13.58M | 28.96M | 28.06M | 25.63M | 17.71M |
| Effective Tax Rate % | 98.64% | 99.47% | 100.2% | 100.04% | 102.01% | 102.86% | 102.07% | 102.17% | 103.81% | 104% |
| Net Income | -514.64M | -3.45B | -1.26B | -1.03B | -944.84M | -487.95M | -1.43B | -1.32B | -697.86M | -460.49M |
| Net Margin % | -127.24% | -417.61% | -106.39% | -60.25% | -37.69% | -11.85% | -31.07% | -28.71% | -13.02% | -7.76% |
| Net Income Growth % | -38.01% | -569.41% | 63.54% | 17.7% | 8.59% | 48.36% | -192.99% | 7.5% | 47.23% | 34.01% |
| Net Income (Continuing) | -514.64M | -3.45B | -1.26B | -1.03B | -944.84M | -487.95M | -1.43B | -1.32B | -697.86M | -460.49M |
| 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) | -0.44 | -2.95 | -0.97 | -0.75 | -0.65 | -0.31 | -0.89 | -0.82 | -0.42 | -0.28 |
| EPS Growth % | -18.92% | -570.45% | 67.12% | 22.68% | 13.33% | 52.31% | -187.1% | 7.87% | 48.78% | 33.33% |
| EPS (Basic) | -0.44 | -2.95 | -0.97 | -0.75 | -0.65 | -0.31 | -0.89 | -0.82 | -0.42 | -0.28 |
| Diluted Shares Outstanding | 1.16B | 1.17B | 1.3B | 1.38B | 1.46B | 1.56B | 1.61B | 1.61B | 1.66B | 1.72B |
| Basic Shares Outstanding | 1.16B | 1.17B | 1.3B | 1.38B | 1.46B | 1.56B | 1.61B | 1.61B | 1.66B | 1.71B |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.18B | 2.37B | 1.68B | 2.64B | 3.34B | 4.85B | 5.26B | 4.98B | 4.91B | 4.58B |
| Cash & Short-Term Investments | 987.37M | 2.04B | 1.28B | 2.11B | 2.54B | 3.69B | 3.94B | 3.54B | 3.38B | 2.94B |
| Cash Only | 150.12M | 334.06M | 387.15M | 520.32M | 545.62M | 1.99B | 1.42B | 1.78B | 1.05B | 1.03B |
| Short-Term Investments | 837.25M | 1.71B | 891.91M | 1.59B | 1.99B | 1.7B | 2.52B | 1.76B | 2.33B | 1.91B |
| Accounts Receivable | 162.66M | 279.47M | 354.96M | 492.19M | 744.29M | 1.07B | 1.18B | 1.28B | 1.35B | 1.37B |
| Days Sales Outstanding | 146.78 | 123.65 | 109.76 | 104.72 | 108.38 | 94.76 | 93.84 | 101.29 | 91.8 | 84.44 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 153.59M | 182.01M | 272.06M |
| Total Non-Current Assets | 542.81M | 1.05B | 1.04B | 1.37B | 1.69B | 2.68B | 2.77B | 2.99B | 3.03B | 3.09B |
| Property, Plant & Equipment | 100.58M | 166.76M | 212.56M | 449.11M | 448.44M | 524.9M | 642.73M | 927.19M | 1.02B | 1.08B |
| Fixed Asset Turnover | 4.02x | 4.95x | 5.55x | 3.82x | 5.59x | 7.84x | 7.16x | 4.97x | 5.26x | 5.47x |
| Goodwill | 319.14M | 639.88M | 632.37M | 761.15M | 939.26M | 1.59B | 1.65B | 1.69B | 1.69B | 1.72B |
| Intangible Assets | 75.98M | 166.47M | 126.05M | 92.12M | 105.93M | 277.65M | 204.48M | 146.3M | 86.36M | 66.61M |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 262.7M | 252.34M | 195.33M | 0 | 0 |
| Other Non-Current Assets | 47.1M | 81.66M | 67.19M | 65.55M | 192.64M | 28.6M | 27.22M | 31.27M | 233.91M | 221.25M |
| Total Assets | 1.72B | 3.42B | 2.71B | 4.01B | 5.02B | 7.54B | 8.03B | 7.97B | 7.94B | 7.68B |
| Asset Turnover | 0.23x | 0.24x | 0.43x | 0.43x | 0.50x | 0.55x | 0.57x | 0.58x | 0.68x | 0.77x |
| Asset Growth % | 83.48% | 98.61% | -20.68% | 47.82% | 25.23% | 50% | 6.54% | -0.77% | -0.39% | -3.26% |
| Total Current Liabilities | 156.74M | 346.26M | 292.69M | 499.68M | 667.33M | 851.79M | 1.22B | 1.13B | 1.24B | 1.29B |
| Accounts Payable | 8.42M | 71.19M | 30.88M | 46.89M | 71.91M | 125.28M | 181.77M | 278.96M | 173.2M | 219.79M |
| Days Payables Outstanding | 6.8 | 36.22 | 14.11 | 19.1 | 22.2 | 26.13 | 36.55 | 48.16 | 25.55 | 30.04 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.21M | 95.45M |
| Deferred Revenue (Current) | 0 | 0 | 10.96M | 20.08M | 27.81M | 44.47M | 50.78M | 93.71M | 112.77M | 0 |
| Other Current Liabilities | 84.39M | 178.59M | 156.04M | 155.75M | 357.73M | 412.06M | 691.3M | 239.34M | 302.48M | 971.63M |
| Current Ratio | 7.53x | 6.84x | 5.73x | 5.29x | 5.00x | 5.70x | 4.32x | 4.39x | 3.95x | 3.56x |
| Quick Ratio | 7.53x | 6.84x | 5.73x | 5.29x | 5.00x | 5.70x | 4.32x | 4.39x | 3.95x | 3.56x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 47.13M | 82.98M | 110.42M | 1.25B | 2.03B | 2.89B | 4.23B | 4.42B | 4.24B | 4.11B |
| Long-Term Debt | 0 | 0 | 0 | 891.78M | 1.68B | 2.25B | 3.74B | 3.75B | 3.61B | 557.82M |
| Capital Lease Obligations | 15.14M | 16.03M | 0 | 303.18M | 287.29M | 325.51M | 386.27M | 546.28M | 575.08M | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 31.99M | 66.95M | 110.42M | 57.38M | 64.47M | 315.76M | 104.45M | 123.85M | 59.24M | 3.55B |
| Total Liabilities | 203.88M | 429.24M | 403.11M | 1.75B | 2.69B | 3.75B | 5.45B | 5.55B | 5.49B | 5.4B |
| Total Debt | 15.14M | 16.03M | 0 | 1.24B | 2B | 2.63B | 4.18B | 4.34B | 4.24B | 653.27M |
| Net Debt | -134.98M | -318.03M | -387.15M | 716.82M | 1.46B | 637.18M | 2.75B | 2.56B | 3.2B | -377.16M |
| Debt / Equity | 0.01x | 0.01x | - | 0.55x | 0.86x | 0.69x | 1.62x | 1.80x | 1.73x | 0.29x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -365.44x | -1008.56x | -325.74x | -44.14x | -8.87x | -39.72x | -65.02x | -63.49x | -36.53x | -5.98x |
| Total Equity | 1.52B | 2.99B | 2.31B | 2.26B | 2.33B | 3.79B | 2.58B | 2.41B | 2.45B | 2.28B |
| Equity Growth % | 98.77% | 97% | -22.77% | -2.21% | 3.1% | 62.67% | -31.91% | -6.46% | 1.52% | -6.91% |
| Book Value per Share | 1.31 | 2.57 | 1.78 | 1.64 | 1.60 | 2.43 | 1.60 | 1.50 | 1.48 | 1.33 |
| Total Shareholders' Equity | 1.52B | 2.99B | 2.31B | 2.26B | 2.33B | 3.79B | 2.58B | 2.41B | 2.45B | 2.28B |
| Common Stock | 5K | 12K | 13K | 14K | 14K | 16K | 15K | 16K | 16K | 17K |
| Retained Earnings | -1.21B | -4.66B | -5.91B | -6.95B | -7.89B | -8.28B | -10.21B | -11.73B | -12.74B | -13.95B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | -500.51M | -479.9M | -460.62M | 0 |
| Accumulated OCI | -2.06M | 14.16M | 3.15M | 573K | 21.36M | 5.52M | -13.97M | 7.13M | 2.69M | 26.69M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -611.25M | -734.67M | -689.92M | -304.96M | -167.64M | 292.88M | 184.61M | 246.52M | 413.48M | 656.17M |
| Operating CF Margin % | -151.12% | -89.06% | -58.45% | -17.78% | -6.69% | 7.11% | 4.01% | 5.35% | 7.71% | 11.06% |
| Operating CF Growth % | -99.35% | -20.19% | 6.09% | 55.8% | 45.03% | 274.7% | -36.97% | 33.53% | 67.73% | 58.69% |
| Net Income | -514.64M | -3.45B | -1.26B | -1.03B | -944.84M | -487.95M | -1.43B | -1.32B | -697.86M | -460.49M |
| Depreciation & Amortization | 29.11M | 61.29M | 91.65M | 87.25M | 86.74M | 119.14M | 202.17M | 168.44M | 158.07M | 163.63M |
| Stock-Based Compensation | 31.84M | 2.64B | 538.21M | 686.01M | 770.18M | 1.09B | 1.39B | 1.32B | 1.04B | 1.02B |
| Deferred Taxes | -7.95M | -17.49M | -383K | -491K | -6.33M | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 889K | 15.64M | 32.13M | -50.66M | 80.44M | -234.56M | 59.3M | 13.43M | 3.69M | -63.8M |
| Working Capital Changes | -150.5M | 11.06M | -95.62M | 6.6M | -153.84M | -195.88M | -34.99M | 63.13M | -91.46M | 0 |
| Change in Receivables | -118.43M | -104.36M | -77.51M | -147.86M | -255.82M | -332.97M | -119.78M | -98.13M | -94M | -31.83M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 6.49M | 49.7M | -33.53M | 20.67M | 20.37M | 53.58M | 46.49M | 94.99M | -100.73M | 45.92M |
| Cash from Investing | -1.01B | -1.36B | 694.45M | -728.61M | -729.86M | 90.23M | -1.06B | 570.95M | -717.08M | 173.12M |
| Capital Expenditures | -66.44M | -84.52M | -120.24M | -36.48M | -57.83M | -69.88M | -129.31M | -211.73M | -194.83M | -218.98M |
| CapEx % of Revenue | 16.43% | 10.25% | 10.19% | 2.13% | 2.31% | 1.7% | 2.81% | 4.6% | 3.63% | 3.69% |
| Acquisitions | -104M | -386.01M | -815K | -3.32M | -168.85M | -310.92M | -67.07M | -50.25M | 0 | -35.5M |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -572K | -8.11M | 8.71M | 1.03M | 5.51M | -1.9M | -18.13M | -2.78M | -100K | -3.58M |
| Cash from Financing | 1.14B | 2.27B | 47.44M | 1.17B | 922.79M | 1.07B | 306.71M | -458.79M | -428.62M | -848.13M |
| Debt Issued (Net) | 0 | 0 | 0 | 1.25B | 988.58M | 1.14B | 1.48B | 0 | -118.69M | 0 |
| Equity Issued (Net) | 1000K | 1000K | -551K | 0 | 0 | 1000K | -1000K | -1000K | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -10.59M | -394.16M | -551K | 0 | 0 | 0 | -1B | -189.39M | -311.07M | -750.87M |
| Other Financing | -4.66M | 1.71M | 47.99M | -85.56M | -65.79M | -86.83M | -175.73M | -269.39M | 1.14M | -848.13M |
| Net Change in Cash | -483.64M | 173.67M | 51.97M | 132.29M | 25.28M | 1.45B | -570.95M | 358.69M | -732.23M | -18.84M |
| Free Cash Flow | -678.26M | -819.18M | -810.17M | -341.44M | -225.48M | 223M | 55.31M | 34.79M | 218.65M | 437.19M |
| FCF Margin % | -167.69% | -99.3% | -68.63% | -19.9% | -9% | 5.42% | 1.2% | 0.76% | 4.08% | 7.37% |
| FCF Growth % | -102.51% | -20.78% | 1.1% | 57.86% | 33.96% | 198.9% | -75.2% | -37.09% | 528.42% | 99.95% |
| FCF per Share | -0.59 | -0.70 | -0.62 | -0.25 | -0.15 | 0.14 | 0.03 | 0.02 | 0.13 | 0.25 |
| FCF Conversion (FCF/Net Income) | 1.19x | 0.21x | 0.55x | 0.30x | 0.18x | -0.60x | -0.13x | -0.19x | -0.59x | -1.42x |
| Interest Paid | 0 | 0 | 0 | 1.55M | 12.02M | 10.89M | 8.87M | 10.24M | 10.28M | 0 |
| Taxes Paid | 1.69M | 6.23M | 3.6M | 156K | 3.69M | 25.33M | 12.09M | 30.92M | 24.69M | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -45.08% | -152.73% | -47.36% | -45.23% | -41.17% | -15.95% | -44.88% | -52.95% | -28.69% | -19.46% |
| Return on Invested Capital (ROIC) | -51.33% | -128.83% | -41.38% | -33.77% | -19.12% | -12.82% | -21.44% | -20.34% | -11.11% | -10.57% |
| Gross Margin | -11.66% | 13.03% | 32.33% | 47.78% | 52.82% | 57.49% | 60.55% | 54.1% | 53.85% | 54.97% |
| Net Margin | -127.24% | -417.61% | -106.39% | -60.25% | -37.69% | -11.85% | -31.07% | -28.71% | -13.02% | -7.76% |
| Debt / Equity | 0.01x | 0.01x | - | 0.55x | 0.86x | 0.69x | 1.62x | 1.80x | 1.73x | 0.29x |
| Interest Coverage | -365.44x | -1008.56x | -325.74x | -44.14x | -8.87x | -39.72x | -65.02x | -63.49x | -36.53x | -5.98x |
| FCF Conversion | 1.19x | 0.21x | 0.55x | 0.30x | 0.18x | -0.60x | -0.13x | -0.19x | -0.59x | -1.42x |
| Revenue Growth | 589.5% | 103.95% | 43.09% | 45.33% | 46.11% | 64.25% | 11.78% | 0.09% | 16.4% | 10.63% |
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