Stratasys Ltd. Financial Ratios — SSYS Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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 (%)	21.98	7.84	-27.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	10.31	0.87	-1.19	-4.2	-63.74	-5.55	-2.91	-0.86	-0.78	-37.42	-5.47	-2.28	-10.28	-11.12	-9.92
Return on Capital (%)	21.98	7.51	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	11.4	0.93	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	52.86	51.06	46.69	48.31	14.68	47.19	48.29	49.04	49.32	42.12	42.83	42.44	42.55	44.86	41.24
EBITDA Margin (%)	25.24	17.01	13.27	5.01	-49.77	0.92	5.4	7.9	6.17	-3.89	-3.8	0.4	-6.15	-7.04	-5.32
Operating Margin (%)	18.61	7.95	-5.82	-9.58	-65.35	-12.89	-4.57	-1.33	-1.84	-13.41	-13.04	-8.77	-13.95	-14.96	-13.15
Incremental Operating Margin (%)	40.84	-20.02	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	20.11	8.6	-6.07	-20.63	-198.83	-12.84	-4.41	-1.24	-1.12	-87.66	-11.01	-2.73	-13.48	-14.67	-11.27
Profit Margin (%)	13.23	3.94	-5.56	-15.92	-197.51	-11.48	-5.98	-1.79	-1.71	-85.2	-10.21	-4.45	-19.61	-21.01	-18.92
Net Income to Common Margin (%)	13.23	3.94	-5.56	-15.92	-197.51	-11.48	-5.98	-1.79	-1.71	-85.2	-10.21	-4.45	-19.61	-21.01	-18.92
Effective Tax Rate (%)	34.21	52.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	21.98	7.84	-27.19	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	50	- -	26	32	27	22	22	15	18	19	32	26
ST Debt	- -	- -	- -	50	- -	4	5	5	9	9	7	7	6	7	7
LT Debt	- -	- -	- -	- -	- -	22	27	22	12	13	8	11	12	25	20
Total Debt/EBITDA	- -	- -	- -	1.33	- -	4.22	0.89	0.52	0.55	-1.08	-0.65	6.83	-0.48	-0.8	-0.9
Net Debt/EBITDA	-0.51	-3.65	-6.44	-10.44	0.74	-41.26	-8.21	-6.98	-7.48	13.42	10.54	-57.65	2.14	1.74	3.22
Total Debt/EBIT	- -	- -	- -	-0.7	- -	-0.3	-1.06	-3.07	-1.86	-0.31	-0.19	-0.31	-0.21	-0.37	-0.37
Net Debt/EBIT	-0.69	-7.82	14.7	5.46	0.57	2.93	9.71	41.37	25.09	3.9	3.07	2.63	0.94	0.82	1.3
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	46.93	6.5	3.08	-1.16	-99.45	-108.62	-110.44	-110.3	-111.62	-200.58	-160.32	-164.84	-194	-225.3	-225.77
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.96	2.4	1.93	1.08	1.65	0.8	1.11	1.37	3.17	2.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.53	-1.82	-1.46	-0.82	-0.64	-0.38	-0.52	-0.56	-1.1	-0.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.63	1.97	1.58	0.9	1.27	0.6	0.85	1.07	2.44	1.85
Total Debt/Equity (%)	- -	- -	- -	1.98	- -	2.29	2.85	2.38	1.88	2.88	1.57	1.86	2.11	4.05	3.14
Total Debt/Capital (%)	- -	- -	- -	298.74	- -	-1.78	-2.16	-1.8	-1.43	-1.11	-0.74	-0.87	-0.86	-1.4	-1.11
Total Debt/Total Assets (%)	- -	- -	- -	1.72	- -	1.9	2.34	1.96	1.57	2.21	1.17	1.42	1.65	3.12	2.47
Net Debt to Equity	-10.96	-8.51	-16.56	-15.49	-21.67	-22.39	-26.18	-32.05	-25.36	-35.82	-25.44	-15.68	-9.33	-8.85	-11.21
Net Debt/Capital (%)	-23.93	645.69	126.09	92.18	15.48	14.63	16.29	19.29	16.18	12.17	10.68	6.81	3.65	2.98	3.79
EBITDA	39	37	64	38	-346	6	36	52	39	-20	-23	3	-39	-40	-29
EBITDA-CapEx	22	22	26	-26	-433	-41	12	28	14	-49	-50	-17	-54	-53	-56
Operating Income (Loss)	29	17	-28	-72	-455	-87	-31	-9	-12	-70	-79	-57	-88	-86	-72

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.3	1.72	4.61	1.8	1.56	1.77	2.06	2.24	2.01	2.26	2.39	1.56	0.92	0.9	1.5
Current Ratio	3.2	3.5	6.32	3.18	3.17	3.36	3.77	3.89	4.12	4.24	3.8	3.32	3.17	3.07	3.57
Quick Ratio	2.2	2.42	5.35	2.4	2.27	2.51	2.87	3.02	2.84	3.07	3	2.24	1.9	1.82	2.48
CFO/Avg Current Liab	0.85	0.02	0.28	0.07	-0.1	0.37	0.38	0.38	-0.07	0.19	0.21	-0.36	-0.32	0.05	0.09
Common Equity/Total Assets	46.93	6.5	3.08	-1.16	-99.45	-108.62	-110.44	-110.3	-111.62	-200.58	-160.32	-164.84	-194	-225.3	-225.77
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	1.96	2.4	1.93	1.08	1.65	0.8	1.11	1.37	3.17	2.36
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	-1.53	-1.82	-1.46	-0.82	-0.64	-0.38	-0.52	-0.56	-1.1	-0.83
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	1.63	1.97	1.58	0.9	1.27	0.6	0.85	1.07	2.44	1.85
Total Debt/Equity (%)	- -	- -	- -	1.98	- -	2.29	2.85	2.38	1.88	2.88	1.57	1.86	2.11	4.05	3.14
Total Debt/Capital (%)	- -	- -	- -	298.74	- -	-1.78	-2.16	-1.8	-1.43	-1.11	-0.74	-0.87	-0.86	-1.4	-1.11
Total Debt/Total Assets (%)	- -	- -	- -	1.72	- -	1.9	2.34	1.96	1.57	2.21	1.17	1.42	1.65	3.12	2.47
CFO/Total Liabilities	58.54	0.94	11.34	3.76	-9.71	26.91	24.96	25.88	-4.99	12.07	11.15	-25.11	-24.75	3.31	6.56
CFO/CapEx	1.31	0.1	0.84	0.22	-0.25	1.31	2.59	2.57	-0.44	0.96	1.34	-3.82	-4.1	0.62	0.56
Altman's Z-Score	12.8	8.66	13.46	7.93	0.23	0.73	1.36	1.35	1.88	0.56	1.19	-0.15	-0.16	-1.49	-1.1

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	6.98	4.82	5.91	6	5.08	5.52	5.28	4.9	4.7	4.37	5.16	4.75	3.96	3.52	3.52
Days Sales Outstanding	52.32	75.73	61.74	60.82	71.85	66.12	69.11	74.52	77.67	83.62	70.76	76.79	92.11	103.61	103.8
Inventory Turnover	3.62	2.32	3.3	3.66	4.81	2.95	2.96	2.83	2.21	2.01	2.66	2.32	1.86	1.69	1.99
Days Inventory Outstanding	100.95	157.26	110.53	99.69	75.92	123.93	123.17	129.17	165.31	181.74	137.12	157.28	195.89	215.54	183.19
Accounts Payable Turnover	6.83	6.88	7.89	11.62	15.56	8.73	8.51	8.07	9	10.02	9.99	7.04	6.01	6.59	6.57
Accounts Payable Turnover Days	53.44	53.06	46.25	31.4	23.46	41.81	42.88	45.23	40.57	36.42	36.52	51.81	60.77	55.37	55.52
Cash Conversion Cycle	99.84	179.93	126.03	129.11	124.31	148.24	149.39	158.46	202.41	228.94	171.36	182.26	227.23	263.78	231.47
Inventory to Cash Days	-48.63	-81.53	-48.79	-38.86	-4.07	-57.82	-54.07	-54.65	-87.64	-98.13	-66.35	-80.49	-103.78	-111.93	-79.39
Inventories	23	68	88	123	124	118	116	124	169	132	129	194	193	180	145
Raw Materials	13	26	46	49	38	52	50	60	77	67	66	105	96	82	67
Work In Process	- -	4	- -	8	3	2	2	3	3	3	4	8	10	7	4
Finished Goods	9	38	42	67	82	63	63	61	88	61	59	82	87	91	75
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	643	1,828	5,668	4,157	1,211	866	1,057	968	1,097	1,138	1,554	789	981	630	708
- Cash & Cash Equivalents	20	134	414	442	258	280	329	393	293	272	243	150	83	70	95
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	50	- -	26	32	27	22	22	15	18	19	32	26
Enterprise Value	605	1,670	5,047	3,757	942	600	753	602	797	861	1,067	479	837	511	490
Total Capital	104	113	86	17	-1,406	-1,458	-1,491	-1,504	-1,520	-1,964	-2,033	-2,059	-2,181	-2,288	-2,398
Total Debt/Capital (%)	- -	- -	- -	298.74	- -	-1.78	-2.16	-1.8	-1.43	-1.11	-0.74	-0.87	-0.86	-1.4	-1.11
Total Debt / EV	- -	- -	- -	0.01	- -	0.04	0.04	0.05	0.03	0.03	0.01	0.04	0.02	0.06	0.05
EV/Sales	3.88	7.76	10.42	5.01	1.35	0.89	1.13	0.91	1.25	1.65	1.76	0.73	1.33	0.89	0.89
EV/EBITDA	15.36	45.6	78.54	100.02	- -	97.28	20.86	11.49	20.32	- -	- -	183.37	- -	- -	- -
EV/EBIT	20.85	97.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	26.86	1,117.71	157.57	271.91	- -	9.68	12.21	9.45	- -	30.96	29.79	- -	- -	65.34	32.37
EV/Free Cash Flow to Firm	15.24	100.78	72.13	48.54	14.47	5.5	8.8	6.8	57.04	15.15	17.05	- -	- -	24.89	11.62
Diluted Market Cap	658	1,906	5,671	4,157	1,211	870	1,057	968	1,097	1,138	1,554	789	981	630	708
Diluted Enterprise Value	638	1,772	5,257	3,765	954	616	761	602	826	888	1,326	656	917	592	640
EV per Share	28.61	73.2	119.94	75.1	18.26	11.46	14.23	11.2	14.7	15.68	16.81	7.2	12.18	7.22	6.01
TTM Sales	156	215	484	750	696	672	668	663	636	521	607	651	628	572	551
TTM EBITDA	39	37	64	38	-346	6	36	52	39	-20	-23	3	-39	-40	-29
TTM Operating Income	29	17	-28	-72	-455	-87	-31	-9	-12	-70	-79	-57	-88	-86	-72
TTM Cash Flow to Firm	23	1	32	14	-22	62	62	64	-11	28	36	-75	-62	8	15
TTM Free Cash Flow to Firm	40	17	70	77	65	109	86	89	14	57	63	-56	-47	21	42

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	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	16.6	115.01	81.05	53.71	18.6	7.98	12.35	10.94	78.5	20.03	24.84	-14.17	-21.03	30.67	16.78
EV/EBIT	20.85	97.53	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	605	1,670	5,047	3,757	942	600	753	602	797	861	1,067	479	837	511	490
Low Price	17.88	29.74	60.2	76.6	22.15	14.48	16.88	17.06	17.7	11.89	17.82	11.04	9.95	6.05	8.12
EV/Sales	3.88	7.76	10.42	5.01	1.35	0.89	1.13	0.91	1.25	1.65	1.76	0.73	1.33	0.89	0.89
EV/EBITDA	15.36	45.6	78.54	100.02	- -	97.28	20.86	11.49	20.32	- -	- -	183.37	- -	- -	- -
Price/Earnings	31.16	215.33	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	34.91	141.86	-144.41	-45.29	-1.54	-14.44	-29.96	-95.46	-116.21	-2.03	-27.26	-42.93	-7.99	-5.7	-8.04
Price/Earnings High	57.03	220.28	-210.55	-57.84	-3.17	-20.64	-40.9	-118.22	-153.04	-3.01	-58.32	-64.26	-12.12	-8.44	-10.08
Price/Earnings Low	18.32	79.9	-93.98	-32.08	-0.83	-9.81	-22.36	-77.06	-88.52	-1.47	-18.25	-25.32	-5.55	-3.56	-6.35
Price/Book Value	6.18	16.24	66.15	-123.24	-0.86	-0.58	-0.69	-0.63	-0.71	-0.57	-0.76	-0.38	-0.45	-0.27	-0.29
Price/Book Value Average	6.92	10.7	45.43	-160.36	-1.51	-0.75	-0.79	-0.74	-0.82	-0.45	-0.83	-0.6	-0.45	-0.3	-0.35
Price/Book Value High	11.3	16.61	66.24	-204.78	-3.1	-1.07	-1.07	-0.92	-1.08	-0.67	-1.77	-0.9	-0.68	-0.44	-0.43
Price/Book Value Low	3.63	6.02	29.56	-113.59	-0.81	-0.51	-0.59	-0.6	-0.62	-0.33	-0.55	-0.35	-0.31	-0.18	-0.27
Price/Tangible Book Value	4.85	7.64	8.32	6.82	2.19	1.51	1.75	1.49	1.6	1.92	2.1	1.02	1.49	1.07	1.1
Price/Tangible Book Value Average	5.43	5.03	5.71	8.87	3.83	1.95	1.99	1.75	1.84	1.52	2.29	1.61	1.5	1.17	1.3
Price/Tangible Book Value High	8.87	7.82	8.33	11.33	7.89	2.78	2.71	2.17	2.43	2.26	4.89	2.41	2.27	1.73	1.63
Price/Tangible Book Value Low	2.85	2.83	3.72	6.28	2.07	1.32	1.48	1.41	1.4	1.1	1.53	0.95	1.04	0.73	1.03
Price/Sales	4.12	8.49	11.7	5.54	1.74	1.29	1.58	1.46	1.73	2.18	2.56	1.21	1.56	1.1	1.29
Price/Sales Average	4.62	5.6	8.04	7.21	3.04	1.66	1.79	1.71	1.98	1.73	2.78	1.91	1.57	1.2	1.52
Price/Sales High	7.55	8.69	11.72	9.21	6.26	2.37	2.45	2.12	2.61	2.57	5.95	2.86	2.38	1.77	1.91
Price/Sales Low	2.42	3.15	5.23	5.11	1.64	1.13	1.34	1.38	1.51	1.25	1.86	1.13	1.09	0.75	1.2
Price/Cash Flow	28.55	1,223.82	176.97	300.89	-55.29	13.98	17.13	15.19	-98.04	40.93	43.39	-10.46	-15.91	80.49	46.77
Price/Cash Flow Average	31.98	806.23	121.53	391.51	-96.66	18.01	19.41	17.83	-112.64	32.45	47.17	-16.5	-15.94	87.55	55.38
Price/Cash Flow High	52.25	1,251.91	177.19	499.97	-198.91	25.74	26.5	22.08	-148.34	48.12	100.9	-24.69	-24.19	129.75	69.4
Price/Cash Flow Low	16.78	454.1	79.09	277.32	-52.16	12.24	14.48	14.39	-85.8	23.49	31.57	-9.73	-11.08	54.78	43.75
Price/Free Cash Flow Average	18.59	75.77	55.66	69.89	32.51	10.27	14	12.83	90.19	15.88	27	-22.35	-21.08	33.36	19.88
Price/Free Cash Flow High	30.37	117.65	81.15	89.25	66.91	14.69	19.11	15.89	118.78	23.55	57.77	-33.45	-31.99	49.44	24.91
Price/Free Cash Flow Low	9.76	42.68	36.22	49.5	17.54	6.98	10.45	10.36	68.7	11.49	18.08	-13.18	-14.66	20.87	15.7
EV/Sales Average	4.49	4.98	7.18	6.69	2.67	1.28	1.35	1.16	1.55	1.25	2.41	1.71	1.46	1.13	1.4
EV/Sales High	7.42	8.07	10.86	8.69	5.89	1.99	2	1.57	2.18	2.09	5.58	2.65	2.27	1.71	1.78
EV/Sales Low	2.29	2.53	4.37	4.59	1.27	0.75	0.89	0.83	1.08	0.77	1.49	0.92	0.99	0.68	1.08
EV/EBITDA Average	17.79	29.25	54.13	133.59	-5.37	139.64	24.96	14.69	25.2	-32.15	-63.37	425.75	-23.8	-16.05	-26.29
EV/EBITDA High	29.38	47.44	81.87	173.48	-11.84	217.35	37.08	19.86	35.38	-53.63	-146.82	662.5	-36.98	-24.24	-33.53
EV/EBITDA Low	9.09	14.89	32.98	91.58	-2.56	81.69	16.55	10.51	17.55	-19.87	-39.14	230.31	-16.04	-9.69	-20.28
EV/EBIT Average	24.13	62.56	-123.44	-69.81	-4.09	-9.93	-29.53	-87.01	-84.54	-9.34	-18.46	-19.44	-10.49	-7.55	-10.63
EV/EBIT High	39.86	101.45	-186.72	-90.66	-9.02	-15.45	-43.87	-117.63	-118.69	-15.57	-42.78	-30.25	-16.3	-11.41	-13.56
EV/EBIT Low	12.33	31.84	-75.21	-47.86	-1.95	-5.81	-19.58	-62.28	-58.86	-5.77	-11.41	-10.52	-7.07	-4.56	-8.2
Last Price	30.41	80.15	134.7	83.11	23.48	16.54	19.96	18.01	20.23	20.72	24.49	11.86	14.28	8.89	8.68
High Price	55.66	81.99	134.87	138.1	84.47	30.46	30.88	26.17	30.6	24.36	56.95	28	21.72	14.33	12.88
Enterprise Value Average	700	1,071	3,478	5,017	1,860	861	901	770	989	652	1,462	1,111	919	647	771
Enterprise Value High	1,156	1,737	5,261	6,516	4,101	1,340	1,339	1,041	1,389	1,088	3,386	1,729	1,428	977	983
Enterprise Value Low	358	545	2,119	3,440	885	504	597	551	689	403	903	601	619	391	595

Shares Outstanding	21	38	49	51	52	53	54	54	54	57	66	67	70	72	86
Diluted Weighted Avg Shares	22	24	42	50	52	53	53	54	54	55	63	66	69	71	82
Basic Weighted Avg Shares	21	23	42	50	52	52	53	54	54	55	63	66	69	71	82
Revenue per Share	7.38	9.44	11.51	15	13.49	12.85	12.62	12.34	11.72	9.48	9.57	9.8	9.14	8.08	6.75
EBITDA per Share	1.86	1.61	1.53	0.75	-6.71	0.12	0.68	0.97	0.72	-0.37	-0.36	0.04	-0.56	-0.57	-0.36
Operating Income per Share	1.37	0.75	-0.67	-1.44	-8.82	-1.66	-0.58	-0.16	-0.22	-1.27	-1.25	-0.86	-1.28	-1.21	-0.89
Basic EPS, GAAP	0.98	0.37	-0.64	-2.39	-26.64	-1.48	-0.75	-0.22	-0.2	-8.08	-0.98	-0.44	-1.79	-1.7	-1.28
Basic EPS from Cont Ops	0.98	0.39	-0.64	-2.39	-26.62	-1.48	-0.76	-0.21	-0.2	-8.09	-0.98	-0.44	-1.79	-1.7	-1.28
Diluted EPS, GAAP	0.95	0.36	-0.64	-2.39	-26.64	-1.47	-0.75	-0.22	-0.2	-8.08	-0.98	-0.44	-1.79	-1.7	-1.28
Diluted EPS from Cont Ops	0.95	0.37	-0.64	-2.39	-26.62	-1.48	-0.76	-0.21	-0.2	-8.09	-0.98	-0.44	-1.79	-1.7	-1.28
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	1.07	0.07	0.76	0.28	-0.42	1.18	1.17	1.19	-0.21	0.51	0.56	-1.13	-0.9	0.11	0.19
Free Cash Flow per Basic Share	0.25	-0.6	-0.14	-0.99	-2.11	0.28	0.72	0.72	-0.67	-0.02	0.14	-1.43	-1.12	-0.07	-0.15
Cash & Equivalents per Share	1.8	6.97	14.76	9.01	5.22	5.58	6.34	7.31	5.93	5.45	7.91	4.93	2.37	2.13	3
Book Value per Share	4.92	4.94	2.04	-0.67	-27.26	-28.35	-28.77	-28.49	-28.42	-36.16	-32.26	-31.23	-32.04	-32.74	-29.71
Tangible Book Value per Share	6.28	10.49	16.2	12.19	10.71	10.95	11.39	12.07	12.61	10.79	11.64	11.63	9.57	8.29	7.91

Stratasys Ltd.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)