PROCEPT BioRobotics Corporation Financial Ratios — PRCT

Profitability (USD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-37.55	-44.32	-26.77	-24.89
Return on Assets (%)	- -	-56.41	-25.85	-26.97	-29.66	-19.48	-18.34
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-30.56	-16.26	46.02	49.44	52.17	61.07	63.7
EBITDA Margin (%)	-681.73	-582.38	-147.48	-103.82	-77.36	-40.7	-31.64
Operating Margin (%)	-705.95	-619.44	-157.12	-107.61	-80.16	-43.04	-33.71
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	14.22	- -
Pretax Margin (%)	-680.42	-687.04	-173.62	-116.18	-77.7	-40.55	-30.96
Profit Margin (%)	-680.42	-687.04	-173.62	-116.18	-77.76	-40.72	-31.02
Net Income to Common Margin (%)	-680.42	-687.04	-173.62	-116.18	-77.76	-40.72	-31.02
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-37.55	-44.32	-26.77	-24.89

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	23	55	54	77	79	80	78
ST Debt	- -	6	2	2	2	2	2
LT Debt	23	49	52	75	78	78	76
Total Debt/EBITDA	-0.55	-1.22	-1.06	-0.99	-0.75	-0.88	-0.81
Net Debt/EBITDA	0.45	1.14	5	2.19	1.95	3.09	2.41
Total Debt/EBIT	-0.53	-1.15	-1	-0.96	-0.73	-0.83	-0.76
Net Debt/EBIT	0.43	1.07	4.7	2.11	1.89	2.92	2.26
EBITDA to Interest Expense	-58.09	-8.54	-8.75	-15.03	-26.37	-21.84	-27.18
EBITDA-CapEx/Interest Expense	-68.6	-8.59	-8.85	-15.54	-32.68	-22.89	-29.79
EBIT to Interest Expense	-60.15	-9.09	-9.32	-15.57	-27.33	-23.09	-28.96
Interest Expense	1	5	6	5	4	4	4
Common Equity/Total Assets	-232.01	-145.19	79.25	63.71	69.37	75.32	72.01
Long-Term Debt/Equity (%)	- -	- -	19.47	38.15	27.61	19.48	20.85
Long-Term Debt/Capital (%)	-19.25	-37.85	16.19	27.4	21.54	16.24	17.16
Long-Term Debt/Total Assets (%)	37.46	38.5	15.43	24.31	19.15	14.67	15.01
Total Debt/Equity (%)	-16.15	-29.94	20.26	39.23	28.21	19.95	21.45
Total Debt/Capital (%)	-19.25	-42.74	16.84	28.18	22	16.63	17.66
Total Debt/Total Assets (%)	37.46	43.47	16.05	25	19.57	15.03	15.45
Net Debt to Equity	13.07	27.98	-95.22	-86.59	-73.33	-70.17	-64.2
Net Debt/Capital (%)	11.56	22.42	-1,507.42	-324.85	-200.4	-189.76	-148.8
EBITDA	-42	-45	-51	-78	-105	-91	-97
EBITDA-CapEx	-50	-45	-51	-81	-131	-96	-107
Operating Income (Loss)	-44	-48	-54	-81	-109	-97	-104

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	6.19	6.89	18.74	6.29	5.6	6.28	4.35
Current Ratio	7.47	7.59	20.08	7.73	7.63	9.07	6.85
Quick Ratio	6.35	7	19.01	6.72	6.65	7.85	5.62
CFO/Avg Current Liab	- -	-4.54	-3.73	-3.12	-2.66	-2	-0.82
Common Equity/Total Assets	-232.01	-145.19	79.25	63.71	69.37	75.32	72.01
Long-Term Debt/Equity (%)	- -	- -	19.47	38.15	27.61	19.48	20.85
Long-Term Debt/Capital (%)	-19.25	-37.85	16.19	27.4	21.54	16.24	17.16
Long-Term Debt/Total Assets (%)	37.46	38.5	15.43	24.31	19.15	14.67	15.01
Total Debt/Equity (%)	-16.15	-29.94	20.26	39.23	28.21	19.95	21.45
Total Debt/Capital (%)	-19.25	-42.74	16.84	28.18	22	16.63	17.66
Total Debt/Total Assets (%)	37.46	43.47	16.05	25	19.57	15.03	15.45
CFO/Total Liabilities	-21.29	-15.65	-81.98	-71.61	-87.12	-75.28	-34.45
CFO/CapEx	-5.76	-207.48	-96.85	-30.3	-4.28	-22.5	-5.24
Altman's Z-Score	- -	- -	8.96	8.67	9.07	19.41	6.55

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	5.83	11.47	7.6	4.28	3.4	3.69
Days Sales Outstanding	- -	62.62	31.83	48.02	85.29	107.2	98.95
Inventory Turnover	- -	1.27	1.8	1.82	1.91	1.82	1.76
Days Inventory Outstanding	- -	288.09	202.27	200.6	191.34	200.3	207.04
Accounts Payable Turnover	- -	7.27	14.85	9.34	6.67	8.82	9.25
Accounts Payable Turnover Days	- -	50.17	24.57	39.08	54.71	41.37	39.46
Cash Conversion Cycle	- -	300.54	209.53	209.53	221.92	266.14	266.53
Inventory to Cash Days	- -	-225.47	-170.44	-152.58	-106.05	-93.1	-108.08
Inventories	7	7	13	29	40	56	71
Raw Materials	2	3	7	12	12	18	19
Work In Process	- -	- -	1	2	6	11	13
Finished Goods	4	4	6	14	22	27	39
Other Inventory	- -	1	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	1,092	1,862	2,128	4,406	1,772
- Cash & Cash Equivalents	42	100	304	222	257	334	287
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	23	55	54	77	79	80	78
Enterprise Value	- -	- -	842	1,718	1,950	4,152	1,564
Total Capital	-121	-128	321	274	360	482	444
Total Debt/Capital (%)	-19.25	-42.74	16.84	28.18	22	16.63	17.66
Total Debt / EV	- -	- -	0.06	0.05	0.04	0.02	0.05
EV/Sales	- -	- -	24.43	22.9	14.32	18.5	5.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	412	1,844	1,980	4,197	1,747
Diluted Enterprise Value	- -	- -	162	1,700	1,802	3,944	1,539
EV per Share	- -	- -	19.28	38.32	38.4	75.89	27.77
TTM Sales	6	8	34	75	136	224	308
TTM EBITDA	-42	-45	-51	-78	-105	-91	-97
TTM Operating Income	-44	-48	-54	-81	-109	-97	-104
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-7.12	-22.21	-14.87	-40.5	-29.95
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	842	1,718	1,950	4,152	1,564
Low Price	- -	- -	24.2	15.38	24.83	39.48	27.8
EV/Sales	- -	- -	24.43	22.9	14.32	18.5	5.08
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	4.09	9.45	7.58	10.95	4.84
Price/Book Value Average	- -	- -	6.08	8.16	6.17	9	7.79
Price/Book Value High	- -	- -	7.81	11.92	7.94	14.12	13.78
Price/Book Value Low	- -	- -	3.96	3.5	4.49	5.37	4.28
Price/Tangible Book Value	- -	- -	4.12	9.52	7.61	10.98	4.85
Price/Tangible Book Value Average	- -	- -	6.12	8.22	6.2	9.02	7.8
Price/Tangible Book Value High	- -	- -	7.86	12.01	7.97	14.16	13.8
Price/Tangible Book Value Low	- -	- -	3.98	3.52	4.51	5.38	4.29
Price/Sales	- -	- -	11.96	24.59	14.54	18.7	5.67
Price/Sales Average	- -	- -	17.79	21.24	11.84	15.35	9.12
Price/Sales High	- -	- -	22.82	31.02	15.23	24.1	16.14
Price/Sales Low	- -	- -	11.57	9.1	8.62	9.17	5.01
Price/Cash Flow	- -	- -	-7.19	-22.95	-18.34	-42.3	-35.67
Price/Cash Flow Average	- -	- -	-10.7	-19.82	-14.93	-34.74	-57.36
Price/Cash Flow High	- -	- -	-13.72	-28.94	-19.21	-54.54	-101.47
Price/Cash Flow Low	- -	- -	-6.96	-8.5	-10.86	-20.74	-31.52
Price/Free Cash Flow Average	- -	- -	-10.59	-19.18	-12.1	-33.27	-48.16
Price/Free Cash Flow High	- -	- -	-13.58	-28.02	-15.57	-52.22	-85.2
Price/Free Cash Flow Low	- -	- -	-6.88	-8.22	-8.81	-19.86	-26.47
EV/Sales Average	- -	- -	39.89	19.51	11.41	14.99	8.57
EV/Sales High	- -	- -	53.21	29.39	15.06	24.17	15.69
EV/Sales Low	- -	- -	23.4	7.26	7.95	8.49	4.41
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	25.01	41.54	41.91	80.52	31.46
High Price	- -	- -	47.73	52.4	43.9	103.81	89.49
Enterprise Value Average	- -	- -	1,375	1,464	1,554	3,365	2,641
Enterprise Value High	- -	- -	1,834	2,204	2,051	5,427	4,832
Enterprise Value Low	- -	- -	807	545	1,083	1,907	1,358

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	41	43	44	45	51	55	56
Diluted Weighted Avg Shares	34	35	16	44	47	52	56
Basic Weighted Avg Shares	34	35	16	44	47	52	56
Revenue per Share	0.18	0.22	2.09	1.69	2.88	4.31	5.55
EBITDA per Share	-1.25	-1.28	-3.08	-1.75	-2.23	-1.75	-1.75
Operating Income per Share	-1.3	-1.36	-3.29	-1.82	-2.31	-1.85	-1.87
Basic EPS, GAAP	-1.25	-1.51	-3.63	-1.96	-2.24	-1.75	-1.72
Basic EPS from Cont Ops	-1.25	-1.51	-3.63	-1.96	-2.24	-1.75	-1.72
Diluted EPS, GAAP	-1.25	-1.51	-3.63	-1.96	-2.24	-1.75	-1.72
Diluted EPS from Cont Ops	-1.25	-1.51	-3.63	-1.96	-2.24	-1.75	-1.72
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.3	-1.38	-3.48	-1.81	-2.29	-1.9	-0.88
Free Cash Flow per Basic Share	-1.53	-1.38	-3.51	-1.87	-2.82	-1.99	-1.05
Cash & Equivalents per Share	1.02	2.3	6.97	4.95	5.07	6.1	5.09
Book Value per Share	-3.49	-4.21	6.12	4.4	5.53	7.35	6.5
Tangible Book Value per Share	-3.55	-4.25	6.08	4.36	5.51	7.33	6.48