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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 6, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Cap	96	234	415	273	93	75
Market Cap Growth	-67.82%	-43.74%	52.06%	194.23%	24.07%	-
Enterprise Value	276.21	369.24	472.57	302.44	101.9	65.59
Last Close Price	5.03	15.50	29.80	26.19	11.90	11.29
PE Ratio	5.59	-	141.91	-	-	-
PS Ratio	0.29	0.77	2.42	3.12	5.22	12.37
PB Ratio	0.43	1.51	3.17	6.08	6.19	3.67
P/TBV Ratio	0.94	4.87	5.53	6.97	10.78	4.89
EV/Sales Ratio	0.85	1.22	2.76	3.46	5.73	10.85
EV/EBITDA Ratio	6.94	21.72	35.29	58.91	-	-
EV/EBIT Ratio	7.81	3550.43	101.32	-	-	-
Debt / Equity Ratio	-	0.17	0.22	0.12	0.74	0
Debt / EBITDA Ratio	4.54	8.23	4.48	6.67	-	-
Net Debt / Equity Ratio	0.81	0.88	0.44	0.66	0.61	-0.45
Net Debt / EBITDA Ratio	4.54	7.98	4.30	5.75	-0.61	0.72
Net Debt / FCF Ratio	-2.26	-3.18	-1.07	-0.77	-0.58	0.52
Asset Turnover	0.57	0.82	0.88	1.23	0.71	0.32
Inventory Turnover	-1.72	-4.01	-3.00	-2.34	-1.42	-0.73
Quick Ratio	0.55	0.74	1.21	0.66	0.41	3.12
Current Ratio	1.17	1.13	1.68	1.36	0.84	5.69
Return on Equity (ROE)	7.17%	-10.01%	2.97%	-14.32%	-92.34%	-85.35%
Return on Assets (ROA)	4.27%	0.03%	-20.39%	-2.72%	-64.47%	-67.30%
Return on Invested Capital (ROIC)	7.13%	0.05%	-30.25%	-3.93%	-91.72%	-111.57%
Return on Capital Employed (ROCE)	15.91%	0.06%	4.27%	-7.03%	-129.47%	-96.44%
Earnings Yield	14.09%	-	0.70%	-	-	-
Buyback Yield / Dilution	-9.41%	-21.08%	-47.19%	-4.58%	-16.34%	-
Total Shareholder Return	-9.41%	-21.08%	-47.19%	-4.58%	-16.34%	-