Shape Robotics A/S
SHAPE.CO · CPH
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Market Cap | DKK 229,986 | DKK 369,946 | DKK 276,963 | DKK 94,646 |
| - Cash | DKK 4,254 | DKK 2,503 | DKK 4,738 | DKK 2,039 |
| + Debt | DKK 139,976 | DKK 60,022 | DKK 25,147 | DKK 121 |
| Enterprise Value | DKK 365,708 | DKK 427,465 | DKK 297,372 | DKK 92,728 |
| Revenue | DKK 301,853 | DKK 171,213 | DKK 88,007 | DKK 18,232 |
| % Growth | 76.3% | 94.5% | 382.7% | – |
| Gross Profit | DKK 97,787 | DKK 49,026 | DKK 17,528 | -DKK 1,602 |
| % Margin | 32.4% | 28.6% | 19.9% | -8.8% |
| EBITDA | DKK 17,638 | DKK 12,691 | DKK 3,963 | -DKK 15,766 |
| % Margin | 5.8% | 7.4% | 4.5% | -86.5% |
| Net Income | -DKK 14,260 | DKK 2,607 | -DKK 4,355 | -DKK 16,322 |
| % Margin | -4.7% | 1.5% | -4.9% | -89.5% |
| EPS Diluted | -0.96 | 0.21 | -0.42 | -2.07 |
| % Growth | -557.1% | 150% | 79.7% | – |
| Operating Cash Flow | -DKK 40,416 | -DKK 46,499 | -DKK 41,326 | -DKK 14,929 |
| Capital Expenditures | -DKK 50,110 | -DKK 19,560 | -DKK 10,156 | -DKK 3,099 |
| Free Cash Flow | -DKK 90,526 | -DKK 66,058 | -DKK 51,482 | -DKK 18,028 |