Xometry, Inc.

113.52

USD

+2.23

(+2.00%)

-0.59EPS

5.51BMarket Cap

Mar 02Next Earn

Profitability (USD)

Profitability 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

Return on Common Equity (%)	- -	- -	- -	-19.89	-19.28	-15.66	-20.93
Return on Assets (%)	- -	-37.37	-20.75	-12.79	-9.36	-7.26	-8.92
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	18.37	23.54	26.17	38.33	38.47	39.53	39.14
EBITDA Margin (%)	-35.78	-18.45	-25.23	-18.19	-13.56	-7.91	-3.9
Operating Margin (%)	-35.94	-19.54	-26.88	-20.02	-15.79	-10.28	-6.62
Incremental Operating Margin (%)	- -	1.97	- -	- -	3.74	20.84	7.51
Pretax Margin (%)	-38.63	-21.98	-28.11	-20.74	-14.63	-9.24	-8.91
Profit Margin (%)	-38.63	-21.98	-28.11	-20.75	-14.56	-9.24	-8.99
Net Income to Common Margin (%)	-38.63	-28.21	-28.11	-20.75	-14.56	-9.24	-8.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-19.89	-19.28	-15.66	-20.93

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	15	18	22	302	300	295	339
ST Debt	1	17	6	5	7	6	2
LT Debt	13	1	17	297	293	289	337
Total Debt/EBITDA	-0.51	-0.69	-0.41	-4.36	-4.77	-6.84	-12.68
Net Debt/EBITDA	1	1.69	1.57	-3.09	-3.63	-6.06	-11.68
Total Debt/EBIT	-0.48	-0.61	-0.38	-3.92	-4.07	-5.26	-7.46
Net Debt/EBIT	0.94	1.51	1.47	-2.78	-3.1	-4.66	-6.87
EBITDA to Interest Expense	-119.1	-23.96	-64.66	-15.68	-13.14	-9.08	-5.45
EBITDA-CapEx/Interest Expense	-130.27	-27.81	-72.01	-18.77	-17	-12.89	-11.61
EBIT to Interest Expense	-119.63	-25.37	-68.88	-17.26	-15.3	-11.8	-9.27
Interest Expense	- -	1	1	4	5	5	5
Common Equity/Total Assets	-250.94	-305.7	84.45	50.5	46.55	46.23	39.16
Long-Term Debt/Equity (%)	- -	- -	3.98	79.84	88.59	91.48	121.9
Long-Term Debt/Capital (%)	-23.07	-1.2	3.78	44.04	46.47	47.27	54.75
Long-Term Debt/Total Assets (%)	17.44	1.26	3.37	40.44	41.38	42.45	47.94
Total Debt/Equity (%)	-19.95	-16.09	5.28	81.31	90.65	93.52	122.65
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt/Total Assets (%)	18.84	20.12	4.47	41.18	42.34	43.39	48.23
Net Debt to Equity	39.25	39.66	-20.27	57.62	69.11	82.83	112.93
Net Debt/Capital (%)	29.09	28.79	-23.85	35.21	39.61	44.42	51.99
EBITDA	-29	-26	-55	-69	-63	-43	-27
EBITDA-CapEx	-31	-30	-61	-83	-81	-61	-57
Operating Income (Loss)	-29	-28	-59	-76	-73	-56	-45

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	3.22	1.56	2.05	4.99	3.23	3.21	2.46
Current Ratio	4.13	2.02	2.87	6.05	4.28	4.38	3.76
Quick Ratio	4	1.94	2.62	5.76	4.07	4.2	3.56
CFO/Avg Current Liab	- -	-0.81	-1.44	-1.03	-0.41	-0.19	0.07
Common Equity/Total Assets	-250.94	-305.7	84.45	50.5	46.55	46.23	39.16
Long-Term Debt/Equity (%)	- -	- -	3.98	79.84	88.59	91.48	121.9
Long-Term Debt/Capital (%)	-23.07	-1.2	3.78	44.04	46.47	47.27	54.75
Long-Term Debt/Total Assets (%)	17.44	1.26	3.37	40.44	41.38	42.45	47.94
Total Debt/Equity (%)	-19.95	-16.09	5.28	81.31	90.65	93.52	122.65
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt/Total Assets (%)	18.84	20.12	4.47	41.18	42.34	43.39	48.23
CFO/Total Liabilities	-18.02	-11.01	-88.93	-17.27	-7.93	-4.22	1.43
CFO/CapEx	-10.07	-5.26	-10.95	-4.58	-1.62	-0.85	0.2
Altman's Z-Score	- -	- -	18.18	2.91	3	3.87	4.84

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	- -	10.48	9.29	9.32	7.76	7.57	8.02
Days Sales Outstanding	- -	34.82	39.29	39.14	47.01	48.19	45.54
Inventory Turnover	- -	59.93	74.51	130.37	127.98	97.03	106.71
Days Inventory Outstanding	- -	6.09	4.9	2.8	2.85	3.76	3.42
Accounts Payable Turnover	- -	16.07	17.53	18.64	10.17	8.39	10.49
Accounts Payable Turnover Days	- -	22.71	20.82	19.58	35.88	43.51	34.78
Cash Conversion Cycle	- -	18.2	23.37	22.36	13.99	8.45	14.18
Inventory to Cash Days	- -	28.73	34.39	36.34	44.16	44.43	42.12
Inventories	1	2	2	2	3	4	4
Raw Materials	- -	1	- -	- -	1	1	1
Work In Process	1	1	1	1	1	2	1
Finished Goods	- -	- -	- -	- -	1	2	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	2,392	1,531	1,730	2,123	3,052
- Cash & Cash Equivalents	40	60	86	66	53	22	15
+ Preferred Equity and Hybrid Capital	121	161	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1	1	1	1	1
+ Total Debt	15	18	22	302	300	295	339
Enterprise Value	- -	- -	2,299	1,515	1,761	2,179	3,173
Total Capital	-59	-93	448	674	630	611	616
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt / EV	- -	- -	0.01	0.2	0.17	0.14	0.11
EV/Sales	- -	- -	10.53	3.98	3.8	4	4.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,349	1,520	1,721	2,094	3,022
Diluted Enterprise Value	- -	- -	1,256	1,504	1,752	2,150	3,143
EV per Share	- -	- -	49.25	31.89	36.57	43.79	61.84
TTM Sales	80	141	218	381	463	546	687
TTM EBITDA	-29	-26	-55	-69	-63	-43	-27
TTM Operating Income	-29	-28	-59	-76	-73	-56	-45
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	- -	- -	-18.02	-19.94	-35.58	-62.54	-125.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	2,299	1,515	1,761	2,179	3,173
Low Price	- -	- -	40.38	26.61	12.45	11.08	18.59
EV/Sales	- -	- -	10.53	3.98	3.8	4	4.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	5.64	4.13	5.25	6.75	11.07
Price/Book Value Average	- -	- -	6.66	5.57	3.08	3.46	7.51
Price/Book Value High	- -	- -	10.73	8.24	6.01	7.17	12.9
Price/Book Value Low	- -	- -	4.44	3.41	1.82	1.75	3.46
Price/Tangible Book Value	- -	- -	18.68	20.88	56.49	108.16	-182.06
Price/Tangible Book Value Average	- -	- -	22.08	28.15	33.08	55.37	-123.52
Price/Tangible Book Value High	- -	- -	35.57	41.69	64.61	114.93	-212.03
Price/Tangible Book Value Low	- -	- -	14.72	17.24	19.59	28.09	-56.91
Price/Sales	- -	- -	6.18	3.99	3.71	3.84	4.4
Price/Sales Average	- -	- -	7.3	5.38	2.17	1.96	2.99
Price/Sales High	- -	- -	11.76	7.97	4.25	4.08	5.13
Price/Sales Low	- -	- -	4.87	3.29	1.29	1	1.38
Price/Cash Flow	- -	- -	-19.67	-24.29	-57.59	-136.11	496.52
Price/Cash Flow Average	- -	- -	-23.25	-32.74	-33.72	-69.68	336.86
Price/Cash Flow High	- -	- -	-37.45	-48.49	-65.86	-144.63	578.25
Price/Cash Flow Low	- -	- -	-15.5	-20.05	-19.97	-35.35	155.21
Price/Free Cash Flow Average	- -	- -	-21.3	-26.88	-20.83	-32.02	-85.09
Price/Free Cash Flow High	- -	- -	-34.31	-39.81	-40.69	-66.45	-146.06
Price/Free Cash Flow Low	- -	- -	-14.2	-16.46	-12.33	-16.24	-39.2
EV/Sales Average	- -	- -	12.52	5.38	2.25	2.1	3.19
EV/Sales High	- -	- -	20.43	7.98	4.34	4.24	5.35
EV/Sales Low	- -	- -	8.21	3.28	1.36	1.11	1.57
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	51.25	32.23	35.91	42.66	59.47
High Price	- -	- -	97.57	64.35	41.07	45.33	69.26
Enterprise Value Average	- -	- -	2,734	2,048	1,045	1,143	2,192
Enterprise Value High	- -	- -	4,461	3,040	2,010	2,312	3,676
Enterprise Value Low	- -	- -	1,791	1,248	632	608	1,075

Profitability (USD)

Profitability 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

Return on Common Equity (%)	- -	- -	- -	-19.89	-19.28	-15.66	-20.93
Return on Assets (%)	- -	-37.37	-20.75	-12.79	-9.36	-7.26	-8.92
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	18.37	23.54	26.17	38.33	38.47	39.53	39.14
EBITDA Margin (%)	-35.78	-18.45	-25.23	-18.19	-13.56	-7.91	-3.9
Operating Margin (%)	-35.94	-19.54	-26.88	-20.02	-15.79	-10.28	-6.62
Incremental Operating Margin (%)	- -	1.97	- -	- -	3.74	20.84	7.51
Pretax Margin (%)	-38.63	-21.98	-28.11	-20.74	-14.63	-9.24	-8.91
Profit Margin (%)	-38.63	-21.98	-28.11	-20.75	-14.56	-9.24	-8.99
Net Income to Common Margin (%)	-38.63	-28.21	-28.11	-20.75	-14.56	-9.24	-8.99
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-19.89	-19.28	-15.66	-20.93

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	15	18	22	302	300	295	339
ST Debt	1	17	6	5	7	6	2
LT Debt	13	1	17	297	293	289	337
Total Debt/EBITDA	-0.51	-0.69	-0.41	-4.36	-4.77	-6.84	-12.68
Net Debt/EBITDA	1	1.69	1.57	-3.09	-3.63	-6.06	-11.68
Total Debt/EBIT	-0.48	-0.61	-0.38	-3.92	-4.07	-5.26	-7.46
Net Debt/EBIT	0.94	1.51	1.47	-2.78	-3.1	-4.66	-6.87
EBITDA to Interest Expense	-119.1	-23.96	-64.66	-15.68	-13.14	-9.08	-5.45
EBITDA-CapEx/Interest Expense	-130.27	-27.81	-72.01	-18.77	-17	-12.89	-11.61
EBIT to Interest Expense	-119.63	-25.37	-68.88	-17.26	-15.3	-11.8	-9.27
Interest Expense	- -	1	1	4	5	5	5
Common Equity/Total Assets	-250.94	-305.7	84.45	50.5	46.55	46.23	39.16
Long-Term Debt/Equity (%)	- -	- -	3.98	79.84	88.59	91.48	121.9
Long-Term Debt/Capital (%)	-23.07	-1.2	3.78	44.04	46.47	47.27	54.75
Long-Term Debt/Total Assets (%)	17.44	1.26	3.37	40.44	41.38	42.45	47.94
Total Debt/Equity (%)	-19.95	-16.09	5.28	81.31	90.65	93.52	122.65
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt/Total Assets (%)	18.84	20.12	4.47	41.18	42.34	43.39	48.23
Net Debt to Equity	39.25	39.66	-20.27	57.62	69.11	82.83	112.93
Net Debt/Capital (%)	29.09	28.79	-23.85	35.21	39.61	44.42	51.99
EBITDA	-29	-26	-55	-69	-63	-43	-27
EBITDA-CapEx	-31	-30	-61	-83	-81	-61	-57
Operating Income (Loss)	-29	-28	-59	-76	-73	-56	-45

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	3.22	1.56	2.05	4.99	3.23	3.21	2.46
Current Ratio	4.13	2.02	2.87	6.05	4.28	4.38	3.76
Quick Ratio	4	1.94	2.62	5.76	4.07	4.2	3.56
CFO/Avg Current Liab	- -	-0.81	-1.44	-1.03	-0.41	-0.19	0.07
Common Equity/Total Assets	-250.94	-305.7	84.45	50.5	46.55	46.23	39.16
Long-Term Debt/Equity (%)	- -	- -	3.98	79.84	88.59	91.48	121.9
Long-Term Debt/Capital (%)	-23.07	-1.2	3.78	44.04	46.47	47.27	54.75
Long-Term Debt/Total Assets (%)	17.44	1.26	3.37	40.44	41.38	42.45	47.94
Total Debt/Equity (%)	-19.95	-16.09	5.28	81.31	90.65	93.52	122.65
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt/Total Assets (%)	18.84	20.12	4.47	41.18	42.34	43.39	48.23
CFO/Total Liabilities	-18.02	-11.01	-88.93	-17.27	-7.93	-4.22	1.43
CFO/CapEx	-10.07	-5.26	-10.95	-4.58	-1.62	-0.85	0.2
Altman's Z-Score	- -	- -	18.18	2.91	3	3.87	4.84

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	- -	10.48	9.29	9.32	7.76	7.57	8.02
Days Sales Outstanding	- -	34.82	39.29	39.14	47.01	48.19	45.54
Inventory Turnover	- -	59.93	74.51	130.37	127.98	97.03	106.71
Days Inventory Outstanding	- -	6.09	4.9	2.8	2.85	3.76	3.42
Accounts Payable Turnover	- -	16.07	17.53	18.64	10.17	8.39	10.49
Accounts Payable Turnover Days	- -	22.71	20.82	19.58	35.88	43.51	34.78
Cash Conversion Cycle	- -	18.2	23.37	22.36	13.99	8.45	14.18
Inventory to Cash Days	- -	28.73	34.39	36.34	44.16	44.43	42.12
Inventories	1	2	2	2	3	4	4
Raw Materials	- -	1	- -	- -	1	1	1
Work In Process	1	1	1	1	1	2	1
Finished Goods	- -	- -	- -	- -	1	2	2
Other Inventory	- -	- -	- -	- -	- -	- -	- -

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	- -	- -	2,392	1,531	1,730	2,123	3,052
- Cash & Cash Equivalents	40	60	86	66	53	22	15
+ Preferred Equity and Hybrid Capital	121	161	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	1	1	1	1	1
+ Total Debt	15	18	22	302	300	295	339
Enterprise Value	- -	- -	2,299	1,515	1,761	2,179	3,173
Total Capital	-59	-93	448	674	630	611	616
Total Debt/Capital (%)	-24.93	-19.17	5.02	44.85	47.55	48.32	55.09
Total Debt / EV	- -	- -	0.01	0.2	0.17	0.14	0.11
EV/Sales	- -	- -	10.53	3.98	3.8	4	4.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	1,349	1,520	1,721	2,094	3,022
Diluted Enterprise Value	- -	- -	1,256	1,504	1,752	2,150	3,143
EV per Share	- -	- -	49.25	31.89	36.57	43.79	61.84
TTM Sales	80	141	218	381	463	546	687
TTM EBITDA	-29	-26	-55	-69	-63	-43	-27
TTM Operating Income	-29	-28	-59	-76	-73	-56	-45
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	- -	- -	-18.02	-19.94	-35.58	-62.54	-125.42
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	2,299	1,515	1,761	2,179	3,173
Low Price	- -	- -	40.38	26.61	12.45	11.08	18.59
EV/Sales	- -	- -	10.53	3.98	3.8	4	4.62
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	- -	5.64	4.13	5.25	6.75	11.07
Price/Book Value Average	- -	- -	6.66	5.57	3.08	3.46	7.51
Price/Book Value High	- -	- -	10.73	8.24	6.01	7.17	12.9
Price/Book Value Low	- -	- -	4.44	3.41	1.82	1.75	3.46
Price/Tangible Book Value	- -	- -	18.68	20.88	56.49	108.16	-182.06
Price/Tangible Book Value Average	- -	- -	22.08	28.15	33.08	55.37	-123.52
Price/Tangible Book Value High	- -	- -	35.57	41.69	64.61	114.93	-212.03
Price/Tangible Book Value Low	- -	- -	14.72	17.24	19.59	28.09	-56.91
Price/Sales	- -	- -	6.18	3.99	3.71	3.84	4.4
Price/Sales Average	- -	- -	7.3	5.38	2.17	1.96	2.99
Price/Sales High	- -	- -	11.76	7.97	4.25	4.08	5.13
Price/Sales Low	- -	- -	4.87	3.29	1.29	1	1.38
Price/Cash Flow	- -	- -	-19.67	-24.29	-57.59	-136.11	496.52
Price/Cash Flow Average	- -	- -	-23.25	-32.74	-33.72	-69.68	336.86
Price/Cash Flow High	- -	- -	-37.45	-48.49	-65.86	-144.63	578.25
Price/Cash Flow Low	- -	- -	-15.5	-20.05	-19.97	-35.35	155.21
Price/Free Cash Flow Average	- -	- -	-21.3	-26.88	-20.83	-32.02	-85.09
Price/Free Cash Flow High	- -	- -	-34.31	-39.81	-40.69	-66.45	-146.06
Price/Free Cash Flow Low	- -	- -	-14.2	-16.46	-12.33	-16.24	-39.2
EV/Sales Average	- -	- -	12.52	5.38	2.25	2.1	3.19
EV/Sales High	- -	- -	20.43	7.98	4.34	4.24	5.35
EV/Sales Low	- -	- -	8.21	3.28	1.36	1.11	1.57
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	51.25	32.23	35.91	42.66	59.47
High Price	- -	- -	97.57	64.35	41.07	45.33	69.26
Enterprise Value Average	- -	- -	2,734	2,048	1,045	1,143	2,192
Enterprise Value High	- -	- -	4,461	3,040	2,010	2,312	3,676
Enterprise Value Low	- -	- -	1,791	1,248	632	608	1,075

Shares Outstanding	43	43	47	47	48	50	51
Diluted Weighted Avg Shares	8	8	26	47	48	49	51
Basic Weighted Avg Shares	8	8	26	47	48	49	51
Revenue per Share	9.83	17.33	8.3	8.08	9.67	11.11	13.51
EBITDA per Share	-3.52	-3.2	-2.09	-1.47	-1.31	-0.88	-0.53
Operating Income per Share	-3.53	-3.39	-2.23	-1.62	-1.53	-1.14	-0.89
Basic EPS, GAAP	-3.8	-4.89	-2.33	-1.68	-1.41	-1.03	-1.22
Basic EPS from Cont Ops	-3.8	-3.81	-2.33	-1.68	-1.41	-1.03	-1.22
Diluted EPS, GAAP	-3.8	-4.89	-2.33	-1.68	-1.41	-1.03	-1.22
Diluted EPS from Cont Ops	-3.8	-3.81	-2.33	-1.68	-1.41	-1.03	-1.22
Dividend per Share	- -	1.08	- -	- -	- -	- -	- -
Cash Flow per Share	-3.32	-2.7	-2.61	-1.33	-0.62	-0.31	0.12
Free Cash Flow per Basic Share	-3.65	-3.22	-2.84	-1.62	-1.01	-0.68	-0.47
Cash & Equivalents per Share	1.19	1.4	2.5	6.73	5.58	4.82	4.27
Book Value per Share	-4.53	-6.34	9.09	7.8	6.84	6.32	5.37
Tangible Book Value per Share	-4.64	-6.4	2.74	1.54	0.64	0.39	-0.33

Xometry, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)