Shape Robotics — Main figures 2022–2027e

Full P&L back-of-the-envelope. Gross margin tapers 28%→24%. NIBD/EBITDA fixed at 2.0x. Effective tax 25%.

(Please use a modern browser to see the interactive version of this visualization)

YCO — Follow the money.

Chart: YCO ResearchSource: Carnegie Research / Lars Topholm — repackaged by YCOGet the dataEmbed