XNASXMTR
Market cap1.76bUSD
Jan 08, Last price
36.54USD
1D
-6.24%
1Q
109.88%
IPO
-43.98%
Name
Xometry Inc
Chart & Performance
Profile
Xometry, Inc. operates a marketplace that enables buyers to source manufactured parts and assemblies in the United States and internationally. It provides CNC machining, milling, and turning services; sheet, laser, waterjet, and plasma cutting services; and sheet metal forming services. The company also offers 3D printing services, such as carbon digital light synthesis, fused deposition modeling, HP multi jet fusion, PolyJet, selective laser sintering, stereolithography, metal 3D printing service, direct metal laser sintering, and metal binder jetting; and injection molding services, including plastic injection, over, insert, and prototype molding, as well as bridge and production tooling. In addition, it provides other services comprising urethane and die casting, vapor smoothing, finishing, rapid prototyping, high- volume production, and assembly services. The company offers its products under the Allied Machine & Engineering, Brubaker, HTC, OSG, Kyocera, Mitsubishi Materials, SOWA, Viking Drill & Tool, Dauphin, and Sandvik brands. It serves aerospace and defense, automotive, consumer products, product designers, education, electronic and semiconductors, energy, hardware startups, industrial, medical and dental, robotics, and supply chain and purchasing industries. The company was formerly known as NextLine Manufacturing Corp. and changed its name to Xometry, Inc. in June 2015. Xometry, Inc. was incorporated in 2013 and is headquartered in Derwood, Maryland.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | 463,406 21.61% | 381,053 74.53% | |||
Cost of revenue | 484,213 | 405,714 | |||
Unusual Expense (Income) | |||||
NOPBT | (20,807) | (24,661) | |||
NOPBT Margin | |||||
Operating Taxes | (353) | 36 | |||
Tax Rate | |||||
NOPAT | (20,454) | (24,697) | |||
Net income | (67,472) -11.23% | (76,009) 27.95% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,909 | 3,715 | |||
BB yield | -0.11% | -0.24% | |||
Debt | |||||
Debt current | 13,598 | 5,471 | |||
Long-term debt | 310,470 | 319,260 | |||
Deferred revenue | |||||
Other long-term liabilities | 1,053 | 1,011 | |||
Net debt | 51,178 | 1,231 | |||
Cash flow | |||||
Cash from operating activities | (29,877) | (62,575) | |||
CAPEX | (18,486) | (13,650) | |||
Cash from investing activities | 16,806 | 15,140 | |||
Cash from financing activities | 1,067 | 280,972 | |||
FCF | (45,781) | (36,623) | |||
Balance | |||||
Cash | 268,776 | 319,432 | |||
Long term investments | 4,114 | 4,068 | |||
Excess cash | 249,720 | 304,447 | |||
Stockholders' equity | (317,898) | (248,248) | |||
Invested Capital | 962,487 | 922,456 | |||
ROIC | |||||
ROCE | |||||
EV | |||||
Common stock shares outstanding | 47,914 | 47,158 | |||
Price | 35.91 11.42% | 32.23 -37.11% | |||
Market cap | 1,720,593 13.20% | 1,519,910 -36.46% | |||
EV | 1,772,890 | 1,522,231 | |||
EBITDA | (10,069) | (16,842) | |||
EV/EBITDA | |||||
Interest | 4,784 | 4,418 | |||
Interest/NOPBT |