Shape Robotics A/S

    Shape Robotics A/S

    CCPH:SHAPE
    - -
    DKK
    - -
    - -
    18.74P/E
    Shape Robotics A/S
    CPH:SHAPE
    (Nasdaq Copenhagen)

    Recent

    price

    - -

    P/E

    ratio

    18.74

    div

    yld

    - -

    ROIC.AI

    2018
    2019
    2020
    2021
    2022
    2023
    2024
    TTM
    DKK
    0.55
    1.2
    0.95
    2.27
    10.5
    13.97
    20.34
    20.35
    Revenue per Share
    -0.81
    -1.35
    -1.85
    -2.03
    -0.51
    0.21
    -0.96
    0.84
    Basic EPS, GAAP
    - -
    -1.84
    -2.56
    -2.25
    -4.71
    -5.39
    -6.1
    -6.92
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Dividend per Share
    1.08
    1.41
    2.8
    1.91
    4.27
    9.4
    10.23
    11.96
    Book Value per Share
    0.41
    0.62
    2.17
    1.12
    2.98
    4.74
    3.13
    4.55
    Tangible Book Value per Share
    7
    7
    7
    8
    8
    12
    15
    16
    Basic Weighted Avg Shares
    4
    8
    7
    18
    87
    171
    302
    325
    Sales/Revenue/Turnover
    -167.1
    -117.98
    -195.25
    -88.46
    -2.24
    2.72
    0.03
    12.99
    Operating Margin (%)
    - -
    1
    1
    1
    7
    9
    17
    15
    Depreciation Expense
    -5
    -9
    -13
    -16
    -4
    3
    -14
    13
    Net Income, GAAP
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    30.46
    Effective Tax Rate (%)
    -147.17
    -112.84
    -193.58
    -89.5
    -4.91
    1.52
    -4.72
    4.15
    Profit Margin (%)
    3
    3
    16
    7
    23
    72
    36
    71
    Working Capital
    - -
    - -
    - -
    - -
    6
    29
    26
    29
    LT Debt
    7
    9
    20
    15
    45
    131
    154
    222
    Total Equity
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    9.88
    Return on Invested Capital (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    4.54
    Return on Capital (%)
    - -
    -108.94
    -85.35
    -92.34
    -14.32
    2.97
    -10.01
    7.38
    Return on Common Equity (%)

    Capital Structure

    DKK

    •

    in mil. unless spec.
    Dec'24
    Mar'25
    Jun'25
    ST Debt
    114
    100
    152
    LT Borrowings
    7
    12
    13
    LT Finance Leases
    19
    18
    16
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    15
    15
    19
    Market Capitalization
    234
    234
    294

    Working Capital

    DKK

    •

    in mil. unless spec.
    Dec'24
    Mar'25
    Jun'25
    Total Current Assets
    314
    332
    501
    Cash, Cash Equivalents & STI
    4
    - -
    - -
    Accounts Receivable, Net
    194
    218
    222
    Inventories
    64
    39
    167
    Total Current Liabilities
    278
    289
    429
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    114
    100
    152
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    DKK

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    - -
    99.46%
    17.79%
    Free Cash Flow
    - -
    53.69%
    37.04%
    Net Income, GAAP
    - -
    -162.67%
    -646.99%
    Sales/Revenue/Turnover
    - -
    142.07%
    76.3%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    19
    37
    29
    87
    171
    2024
    35
    71
    71
    125
    302
    2025
    70
    60
    - -
    - -
    - -

    Quarterly Earnings Per Share

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    -0.44
    -0.31
    -0.25
    1
    0.21
    2024
    -0.98
    -0.55
    0.06
    0.47
    -0.96
    2025
    0.2
    0.13
    - -
    - -
    - -

    Quarterly Dividends Per Share

    DKK

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2023
    - -
    - -
    - -
    - -
    - -
    2024
    - -
    - -
    - -
    - -
    - -
    2025
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business