Loading...
XCSE
SHAPE
Market cap45mUSD
Jul 25, Last price  
15.60DKK
1D
3.86%
1Q
66.67%
IPO
41.82%
Name

Shape Robotics A/S

Chart & Performance

D1W1MN
P/E
P/S
0.96
EPS
Div Yield, %
Shrs. gr., 5y
17.55%
Rev. gr., 5y
106.39%
Revenues
302m
+76.30%
3,685,5328,061,0466,044,00018,232,00088,007,000171,213,000301,853,000
Net income
-14m
L
-5,423,853-9,094,588-12,728,000-16,322,000-4,355,0002,607,000-14,260,000
CFO
-40m
L-13.08%
-10,206,000-17,524,000-14,929,000-41,326,000-46,499,000-40,416,000

Profile

Shape Robotics A/S operates as a robotics company worldwide. The company develops Fable, a modular robotics system that allows students to create robot; and Fable Connect, a telerobot for use in schools, businesses, and municipalities. Shape Robotics A/S was incorporated in 2017 and is headquartered in Farum, Denmark.
IPO date
Jun 25, 2020
Employees
Domiciled in
DK
Incorporated in
DK

Valuation

Title
DKK in thousands, except ratios and share amounts
FYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑12
Income
Revenues
301,853
76.30%
171,213
94.54%
88,007
382.71%
Cost of revenue
204,066
153,730
87,742
Unusual Expense (Income)
NOPBT
97,787
17,483
265
NOPBT Margin
32.40%
10.21%
0.30%
Operating Taxes
2,081
(2,914)
(94)
Tax Rate
2.13%
NOPAT
95,706
20,397
359
Net income
(14,260)
-646.99%
2,607
-159.86%
(4,355)
-73.32%
Dividends
Dividend yield
Proceeds from repurchase of equity
35,936
45,526
34,974
BB yield
Debt
Debt current
113,747
31,103
24,222
Long-term debt
52,573
41,028
10,019
Deferred revenue
(774)
Other long-term liabilities
544
273
511
Net debt
162,066
69,628
15,373
Cash flow
Cash from operating activities
(40,416)
(46,499)
(41,326)
CAPEX
(2,197)
(7,168)
(10,156)
Cash from investing activities
(50,110)
(19,560)
(10,156)
Cash from financing activities
92,081
63,046
54,181
FCF
33,302
(7,863)
(81,200)
Balance
Cash
4,254
2,503
4,738
Long term investments
14,130
Excess cash
14,468
Stockholders' equity
154,668
131,246
43,523
Invested Capital
294,680
191,174
53,784
ROIC
39.40%
16.65%
1.06%
ROCE
32.53%
8.84%
0.38%
EV
Common stock shares outstanding
15,066
12,254
10,491
Price
Market cap
EV
EBITDA
114,687
26,210
2,800
EV/EBITDA
Interest
12,917
4,886
1,721
Interest/NOPBT
13.21%
27.95%
649.43%