| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| BURUNuburu, Inc. | 80.59M | 0.18 | -0.03 | -92.71% | -578.52% | |||
| LASELaser Photonics Corporation | 47.35M | 2.12 | -9.64 | -13.31% | -105.37% | -183.55% | 0.49 | |
| KRNTKornit Digital Ltd. | 668.44M | 14.54 | -41.54 | -7.26% | -6.17% | -1.83% | 5.02% | 0.03 |
| XMTRXometry, Inc. | 3.16B | 63.57 | -61.72 | 17.72% | -9.8% | -23.07% | 0.94 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 80.23M | 141.41M | 218.34M | 380.92M | 463.41M | 545.53M |
| Revenue Growth % | - | 0.76% | 0.54% | 0.74% | 0.22% | 0.18% |
| Cost of Goods Sold | 65.49M | 108.12M | 161.19M | 234.93M | 285.15M | 329.9M |
| COGS % of Revenue | 0.82% | 0.76% | 0.74% | 0.62% | 0.62% | 0.6% |
| Gross Profit | 14.74M | 33.29M | 57.14M | 145.99M | 178.26M | 215.62M |
| Gross Margin % | 0.18% | 0.24% | 0.26% | 0.38% | 0.38% | 0.4% |
| Gross Profit Growth % | - | 1.26% | 0.72% | 1.55% | 0.22% | 0.21% |
| Operating Expenses | 45.28M | 62.5M | 115.83M | 223.08M | 251.84M | 271.77M |
| OpEx % of Revenue | 0.56% | 0.44% | 0.53% | 0.59% | 0.54% | 0.5% |
| Selling, General & Admin | 22.61M | 34.61M | 74.36M | 142.62M | 164.6M | 173.39M |
| SG&A % of Revenue | 0.28% | 0.24% | 0.34% | 0.37% | 0.36% | 0.32% |
| Research & Development | 10.64M | 12.19M | 17.78M | 31.01M | 34.46M | 39.32M |
| R&D % of Revenue | 0.13% | 0.09% | 0.08% | 0.08% | 0.07% | 0.07% |
| Other Operating Expenses | 12.03M | 15.7M | 23.68M | 49.45M | 52.77M | 59.06M |
| Operating Income | -30.55M | -29.22M | -58.69M | -77.09M | -73.58M | -56.15M |
| Operating Margin % | -0.38% | -0.21% | -0.27% | -0.2% | -0.16% | -0.1% |
| Operating Income Growth % | - | 0.04% | -1.01% | -0.31% | 0.05% | 0.24% |
| EBITDA | -28.7M | -26.1M | -55.09M | -69.27M | -62.84M | -38.68M |
| EBITDA Margin % | -0.36% | -0.18% | -0.25% | -0.18% | -0.14% | -0.07% |
| EBITDA Growth % | - | 0.09% | -1.11% | -0.26% | 0.09% | 0.38% |
| D&A (Non-Cash Add-back) | 1.85M | 3.12M | 3.6M | 7.82M | 10.74M | 17.47M |
| EBIT | -30.75M | -30M | -60.53M | -74.59M | -63.03M | -45.67M |
| Net Interest Income | -241K | -1.09M | 130K | -303K | 6.82M | 6.03M |
| Interest Income | 0 | 0 | 982K | 4.12M | 11.61M | 10.78M |
| Interest Expense | 241K | 1.09M | 852K | 4.42M | 4.78M | 4.75M |
| Other Income/Expense | -445K | -1.87M | -2.69M | -1.92M | 5.76M | 5.72M |
| Pretax Income | -30.99M | -31.09M | -61.38M | -79.01M | -67.82M | -50.42M |
| Pretax Margin % | -0.39% | -0.22% | -0.28% | -0.21% | -0.15% | -0.09% |
| Income Tax | 0 | 0 | 0 | 36K | -353K | -21K |
| Effective Tax Rate % | 1% | 1% | 1% | 1% | 0.99% | 1% |
| Net Income | -30.99M | -31.09M | -61.38M | -79.06M | -67.47M | -50.4M |
| Net Margin % | -0.39% | -0.22% | -0.28% | -0.21% | -0.15% | -0.09% |
| Net Income Growth % | - | -0% | -0.97% | -0.29% | 0.15% | 0.25% |
| Net Income (Continuing) | -30.99M | -31.09M | -61.38M | -79.04M | -67.47M | -50.4M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 1.03M | 1.09M | 1.12M | 1.14M |
| EPS (Diluted) | -0.70 | -0.90 | -1.32 | -1.61 | -1.41 | -1.03 |
| EPS Growth % | - | -0.28% | -0.46% | -0.22% | 0.12% | 0.27% |
| EPS (Basic) | -0.70 | -0.90 | -1.32 | -1.61 | -1.41 | -1.03 |
| Diluted Shares Outstanding | 44.34M | 44.34M | 46.67M | 47.16M | 47.91M | 49.08M |
| Basic Shares Outstanding | 44.34M | 44.34M | 46.67M | 47.16M | 47.91M | 49.08M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 65.41M | 77.66M | 163.43M | 387.24M | 356.23M | 327.54M |
| Cash & Short-Term Investments | 50.98M | 59.87M | 116.73M | 319.43M | 268.78M | 239.84M |
| Cash Only | 40.12M | 59.87M | 86.26M | 65.66M | 53.42M | 22.23M |
| Short-Term Investments | 10.86M | 0 | 30.46M | 253.77M | 215.35M | 217.6M |
| Accounts Receivable | 12.4M | 14.57M | 32.43M | 49.28M | 70.1M | 73.96M |
| Days Sales Outstanding | 56.44 | 37.62 | 54.21 | 47.22 | 55.22 | 49.49 |
| Inventory | 1.31M | 2.29M | 2.03M | 1.57M | 2.88M | 3.92M |
| Days Inventory Outstanding | 7.32 | 7.74 | 4.6 | 2.44 | 3.69 | 4.33 |
| Other Current Assets | 0 | 0 | 5.58M | 9.37M | 8.9M | 4.87M |
| Total Non-Current Assets | 12M | 11.31M | 339.15M | 346.87M | 351.16M | 352.59M |
| Property, Plant & Equipment | 6.93M | 7.88M | 37.78M | 45M | 47.89M | 53.29M |
| Fixed Asset Turnover | 11.57x | 17.95x | 5.78x | 8.46x | 9.68x | 10.24x |
| Goodwill | 2.19M | 833K | 254.67M | 258.04M | 262.92M | 262.69M |
| Intangible Assets | 2.57M | 1.81M | 41.74M | 39.35M | 35.77M | 32.14M |
| Long-Term Investments | 0 | 0 | 4.2M | 4.07M | 4.11M | 4.07M |
| Other Non-Current Assets | 311K | 788K | 773K | 413K | 471K | 412K |
| Total Assets | 77.41M | 88.96M | 502.59M | 734.11M | 707.39M | 680.13M |
| Asset Turnover | 1.04x | 1.59x | 0.43x | 0.52x | 0.66x | 0.80x |
| Asset Growth % | - | 0.15% | 4.65% | 0.46% | -0.04% | -0.04% |
| Total Current Liabilities | 15.86M | 38.38M | 57.04M | 64.03M | 83.19M | 74.79M |
| Accounts Payable | 7.93M | 5.64M | 12.72M | 12.44M | 43.88M | 35.02M |
| Days Payables Outstanding | 44.22 | 19.04 | 28.8 | 19.32 | 56.17 | 38.75 |
| Short-Term Debt | 0 | 15.75M | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio | 4.13x | 2.02x | 2.87x | 6.05x | 4.28x | 4.38x |
| Quick Ratio | 4.04x | 1.96x | 2.83x | 6.02x | 4.25x | 4.33x |
| Cash Conversion Cycle | 19.54 | 26.32 | 30.01 | 30.34 | 2.74 | 15.07 |
| Total Non-Current Liabilities | 134.65M | 161.83M | 20.07M | 298.29M | 293.77M | 289.75M |
| Long-Term Debt | 11.43M | 0 | 0 | 279.91M | 281.77M | 283.63M |
| Capital Lease Obligations | 2.06M | 1.12M | 16.92M | 16.94M | 10.95M | 5.07M |
| Deferred Tax Liabilities | 0 | 0 | 18K | 429K | 275K | 229K |
| Other Non-Current Liabilities | 121.16M | 160.71M | 3.13M | 1.01M | 778K | 817K |
| Total Liabilities | 150.51M | 200.21M | 77.1M | 362.31M | 376.97M | 364.53M |
| Total Debt | 14.59M | 17.9M | 22.47M | 302.32M | 299.52M | 295.14M |
| Net Debt | -25.54M | -41.98M | -63.79M | 236.66M | 246.09M | 272.9M |
| Debt / Equity | - | - | 0.05x | 0.81x | 0.91x | 0.94x |
| Debt / EBITDA | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - |
| Interest Coverage | -126.76x | -26.83x | -68.88x | -17.45x | -15.38x | -11.82x |
| Total Equity | -73.1M | -111.25M | 425.48M | 371.8M | 330.42M | 315.6M |
| Equity Growth % | - | -0.52% | 4.82% | -0.13% | -0.11% | -0.04% |
| Book Value per Share | -1.65 | -2.51 | 9.12 | 7.88 | 6.90 | 6.43 |
| Total Shareholders' Equity | -73.1M | -111.25M | 424.45M | 370.71M | 329.3M | 314.45M |
| Common Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Retained Earnings | -77.61M | -111.96M | -173.34M | -252.4M | -319.87M | -370.27M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 210K | 149K | 28K | 855K | -328K |
| Minority Interest | 0 | 0 | 1.03M | 1.09M | 1.12M | 1.14M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -27.13M | -22.05M | -68.57M | -62.58M | -29.88M | -15.38M |
| Operating CF Margin % | -0.34% | -0.16% | -0.31% | -0.16% | -0.06% | -0.03% |
| Operating CF Growth % | - | 0.19% | -2.11% | 0.09% | 0.52% | 0.49% |
| Net Income | -30.99M | -31.09M | -61.38M | -76.01M | -67.47M | -50.4M |
| Depreciation & Amortization | 1.85M | 3.12M | 3.6M | 7.82M | 10.74M | 13.01M |
| Stock-Based Compensation | 544K | 1.01M | 7.39M | 19.17M | 22.12M | 29.32M |
| Deferred Taxes | 1.41M | 0 | -179K | -653K | -154K | -46K |
| Other Non-Cash Items | 906K | 2.94M | 5.65M | 16.58M | 18.49M | 8.18M |
| Working Capital Changes | -841K | 1.97M | -23.65M | -29.48M | -13.6M | -15.45M |
| Change in Receivables | -5.5M | -2.13M | -11.12M | -16.92M | -20.59M | -5.75M |
| Change in Inventory | -555K | -956K | 293K | 351K | -1.55M | -1.28M |
| Change in Payables | 2.81M | -2.35M | 5.21M | -215K | 6.74M | -8.71M |
| Cash from Investing | -2.35M | 6.67M | -212.75M | 15.14M | 16.81M | -20.18M |
| Capital Expenditures | -2.69M | -4.19M | -6.26M | -13.65M | -18.49M | -18.1M |
| CapEx % of Revenue | 0.03% | 0.03% | 0.03% | 0.04% | 0.04% | 0.03% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | 155K | 0 | 627K | 253.77M | 223K | 169K |
| Cash from Financing | 54.72M | 35.26M | 307.77M | 280.97M | 1.07M | 4.64M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | -8.8M | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 450K | 518K | -1.35M | -10.24M | -842K | -465K |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | -29.82M | -26.24M | -74.83M | -76.22M | -48.36M | -33.48M |
| FCF Margin % | -0.37% | -0.19% | -0.34% | -0.2% | -0.1% | -0.06% |
| FCF Growth % | - | 0.12% | -1.85% | -0.02% | 0.37% | 0.31% |
| FCF per Share | -0.67 | -0.59 | -1.60 | -1.62 | -1.01 | -0.68 |
| FCF Conversion (FCF/Net Income) | 0.88x | 0.71x | 1.12x | 0.79x | 0.44x | 0.31x |
| Interest Paid | 0 | 1.27M | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -39.07% | -19.83% | -19.22% | -15.6% |
| Return on Invested Capital (ROIC) | - | - | -42.23% | -11.92% | -9.31% | -7.23% |
| Gross Margin | 18.37% | 23.54% | 26.17% | 38.33% | 38.47% | 39.53% |
| Net Margin | -38.63% | -21.98% | -28.11% | -20.75% | -14.56% | -9.24% |
| Debt / Equity | - | - | 0.05x | 0.81x | 0.91x | 0.94x |
| Interest Coverage | -126.76x | -26.83x | -68.88x | -17.45x | -15.38x | -11.82x |
| FCF Conversion | 0.88x | 0.71x | 1.12x | 0.79x | 0.44x | 0.31x |
| Revenue Growth | - | 76.26% | 54.4% | 74.47% | 21.65% | 17.72% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Marketplace Revenue | - | 303.13M | 394.75M | 485.95M |
| Marketplace Revenue Growth | - | - | 30.22% | 23.10% |
| Supplier Service Revenue | - | 77.92M | 68.65M | 59.58M |
| Supplier Service Revenue Growth | - | - | -11.89% | -13.21% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| UNITED STATES | 202.03M | 347.84M | 403.29M | 456.73M |
| UNITED STATES Growth | - | 72.17% | 15.94% | 13.25% |
| Non-US | 16.3M | 33.21M | 60.12M | 88.8M |
| Non-US Growth | - | 103.72% | 81.02% | 47.72% |
Xometry, Inc. (XMTR) reported $642.8M in revenue for fiscal year 2024. This represents a 701% increase from $80.2M in 2019.
Xometry, Inc. (XMTR) grew revenue by 17.7% over the past year. This is strong growth.
Xometry, Inc. (XMTR) reported a net loss of $63.0M for fiscal year 2024.
Xometry, Inc. (XMTR) has a return on equity (ROE) of -15.6%. Negative ROE indicates the company is unprofitable.
Xometry, Inc. (XMTR) had negative free cash flow of $13.7M in fiscal year 2024, likely due to heavy capital investments.