Shape Robotics Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Dec '24 Dec 19, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Market Capitalization	249	416	274	94	82	-
Market Cap Growth	-4.61%	51.65%	193.29%	13.91%	-	-
Enterprise Value	311	458	309	84	67	-
Last Close Price	16.50	29.80	26.19	11.90	11.29	-
PE Ratio	-	159.60	-	-	-	-
PS Ratio	0.94	2.43	3.14	5.26	13.59	-
PB Ratio	1.73	3.18	6.11	6.24	4.03	-
P/TBV Ratio	5.58	6.30	8.77	10.64	5.20	-
EV/Sales Ratio	1.18	2.68	3.53	4.72	11.07	-
EV/EBITDA Ratio	30.91	66.81	-	-	-	-
EV/EBIT Ratio	-	96.16	-	-	-	-
Debt / Equity Ratio	0.43	0.46	0.76	0.01	-	-
Debt / EBITDA Ratio	6.15	4.66	8.31	-	-	-
Asset Turnover	0.98	0.88	1.23	0.71	0.32	-
Inventory Turnover	2.70	2.77	2.24	2.23	1.39	-
Quick Ratio	1.00	1.21	0.66	0.83	3.17	1.22
Current Ratio	1.42	1.68	1.36	1.68	5.69	1.93
Return on Equity (ROE)	-7.09%	2.97%	-14.32%	-92.34%	-85.35%	-
Return on Assets (ROA)	-1.14%	1.53%	-1.72%	-40.14%	-42.96%	-
Return on Capital (ROIC)	-1.89%	2.21%	-2.60%	-56.85%	-53.81%	-
Earnings Yield	-3.02%	0.63%	-1.56%	-17.45%	-15.50%	-
FCF Yield	-10.24%	-12.90%	-13.98%	-16.73%	-21.49%	-
Buyback Yield / Dilution	-20.89%	-47.19%	-6.80%	-17.71%	-	-
Total Shareholder Return	-20.89%	-47.19%	-6.80%	-17.71%	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.