Xometry, Inc. (XMTR)
Every figure this model derived for XMTR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 30,180,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 516,669,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 672,447,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 209,243,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 595,023,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 5,053,000 | InterestExpenseDebt |
2026-06-30 |
| ocf | 27,746,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 807,530,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 40,798,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up XMTR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 3.84 |
| current ratio | 3.44 |
| current ratio reported | 3.21 |
| deferred revenue growth | 32.56 |
| ev owner earnings | -110.51 |
| ev sales | 5.92 |
| fcf margin | -0.3 |
| growth cv | 0.57 |
| interest cover | -6.06 |
| operating margin | -3.79 |
| owner earnings margin | -5.35 |
| revenue growth | 33.75 |
| revenue growth per share | 33.75 |
| roic | -7.52 |
| rule of 40 | 29.96 |
| sbc pct revenue | 5.05 |
Everything else this filing tags
306 more elements from XMTR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 1,057,809,000 | 2026-06-30 | 42 | USD |
LiabilitiesAndStockholdersEquity | 1,057,809,000 | 2026-06-30 | 42 | USD |
AdditionalPaidInCapitalCommonStock | 1,041,497,000 | 2026-06-30 | 42 | USD |
CommonStockSharesAuthorized | 805,000,000 | 2025-12-31 | 12 | shares |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 596,176,000 | 2026-06-30 | 94 | USD |
MarketableSecuritiesCurrent | 494,916,000 | 2026-06-30 | 40 | USD |
Liabilities | 461,633,000 | 2026-06-30 | 42 | USD |
RetainedEarningsAccumulatedDeficit | -442,596,000 | 2026-06-30 | 42 | USD |
DebtInstrumentCarryingAmount | 335,805,000 | 2026-06-30 | 7 | USD |
ConvertibleDebt | 328,656,000 | 2026-06-30 | 4 | USD |
PaymentsToAcquireMarketableSecurities | 326,771,000 | 2026-06-30 | 39 | USD |
ProceedsFromIssuanceInitialPublicOffering | 325,263,000 | 2021-12-31 | 6 | USD |
StockIssuedDuringPeriodValueNewIssues | 325,263,000 | 2021-12-31 | 1 | USD |
NetCashProvidedByUsedInInvestingActivities | -314,731,000 | 2026-06-30 | 47 | USD |
NetCashProvidedByUsedInFinancingActivities | 303,981,000 | 2026-06-30 | 47 | USD |
CostOfRevenue | 268,777,000 | 2026-06-30 | 69 | USD |
GoodwillGross | 266,875,000 | 2025-12-31 | 38 | USD |
Goodwill | 263,491,000 | 2026-06-30 | 61 | USD |
GoodwillAcquiredDuringPeriod | 253,839,000 | 2021-12-31 | 1 | USD |
ProceedsFromIssuanceOfCommonStock | 248,400,000 | 2026-06-30 | 2 | USD |
ConvertibleDebtNoncurrent | 243,174,000 | 2026-06-30 | 32 | USD |
OperatingExpenses | 176,405,000 | 2026-06-30 | 69 | USD |
GrossProfit | 165,642,000 | 2026-06-30 | 69 | USD |
TemporaryEquityLiquidationPreference | 163,520,000 | 2021-06-30 | 5 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 160,713,000 | 2021-06-30 | 7 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 160,713,000 | 2021-12-31 | 1 | USD |
ContractWithCustomerLiabilityRevenueRecognized | -147,721,000 | 2026-06-30 | 26 | USD |
PropertyPlantAndEquipmentGross | 133,101,000 | 2026-06-30 | 42 | USD |
AccountsReceivableNetCurrent | 130,299,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsGross | 119,370,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsValuationAllowance | 105,350,000 | 2025-12-31 | 10 | USD |
StockIssued1 | 102,888,000 | 2021-12-31 | 2 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 95,207,000 | 2025-12-31 | 10 | USD |
ConvertibleDebtCurrent | 85,482,000 | 2026-06-30 | 2 | USD |
BusinessAcquisitionsProFormaRevenue | 83,671,000 | 2022-03-31 | 11 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 79,900,000 | 2026-06-30 | 44 | USD |
PropertyPlantAndEquipmentNet | 79,754,000 | 2026-06-30 | 42 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 78,200,000 | 2026-06-30 | 41 | USD |
SellingAndMarketingExpense | 65,553,000 | 2026-06-30 | 69 | USD |
NetIncomeLoss | -61,700,000 | 2025-12-31 | 41 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 53,347,000 | 2026-06-30 | 42 | USD |
ProceedsFromIssuanceOfConvertiblePreferredStock | 52,409,000 | 2020-12-31 | 4 | USD |
TemporaryEquityStockIssuedDuringPeriodValueNewIssues | 52,409,000 | 2020-12-31 | 2 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -51,841,000 | 2025-12-31 | 1 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 38 | shares |
ProceedsFromIssuanceOfPrivatePlacement | 50,000,000 | 2026-06-30 | 2 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 49,082,722 | 2024-12-31 | 19 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 49,082,722 | 2024-12-31 | 19 | shares |
AccruedLiabilitiesCurrent | 48,719,000 | 2024-09-30 | 28 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsSubjectToExpiration | 48,700,000 | 2025-12-31 | 13 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 46,789,585 | 2022-03-31 | 13 | shares |
GeneralAndAdministrativeExpense | 45,376,000 | 2026-06-30 | 69 | USD |
FiniteLivedIntangibleAssetsGross | 41,947,000 | 2026-06-30 | 42 | USD |
OtherAccruedLiabilitiesCurrent | 36,817,000 | 2026-06-30 | 14 | USD |
ProceedsFromSaleAndMaturityOfMarketableSecurities | 36,000,000 | 2026-06-30 | 35 | USD |
IncreaseDecreaseInAccountsReceivable | 33,314,000 | 2026-06-30 | 47 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue | 29,200,000 | 2026-06-30 | 42 | USD |
ProceedsFromSaleOfShortTermInvestments | 28,571,000 | 2020-12-31 | 5 | USD |
CapitalizedComputerSoftwareAdditions | 27,600,000 | 2026-06-30 | 42 | USD |
FiniteLivedIntangibleAssetsNet | 26,954,000 | 2026-06-30 | 42 | USD |
IntangibleAssetsNetExcludingGoodwill | 26,954,000 | 2026-06-30 | 42 | USD |
ResearchAndDevelopmentExpense | 24,408,000 | 2026-06-30 | 69 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 24,406,000 | 2026-06-30 | 69 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 21,753,000 | 2026-06-30 | 84 | USD |
AllocatedShareBasedCompensationExpense | 19,673,000 | 2026-06-30 | 69 | USD |
IncreaseDecreaseInAccountsPayable | -18,293,000 | 2024-09-30 | 31 | USD |
PaymentsToAcquireShortTermInvestments | 17,711,000 | 2020-12-31 | 5 | USD |
AdvertisingExpense | 17,400,000 | 2026-06-30 | 68 | USD |
RepaymentsOfShortTermDebt | 16,136,000 | 2021-12-31 | 5 | USD |
ShortTermBorrowings | 15,864,000 | 2021-06-30 | 4 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 14,993,000 | 2026-06-30 | 42 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 14,410,000 | 2025-12-31 | 5 | USD |
DeferredIncomeTaxLiabilities | 14,165,000 | 2025-12-31 | 8 | USD |
DeferredTaxAssetsNet | 14,020,000 | 2025-12-31 | 10 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 13,817,000 | 2025-12-31 | 1 | USD |
ContractWithCustomerLiabilityCurrent | 13,528,000 | 2026-06-30 | 47 | USD |
OtherAssetsCurrent | 13,411,000 | 2026-06-30 | 38 | USD |
PaymentsForRepurchaseOfConvertiblePreferredStock | 12,852,000 | 2020-12-31 | 3 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -12,824,000 | 2025-12-31 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 12,300,000 | 2026-06-30 | 16 | USD |
OperatingLeaseLiability | 11,908,000 | 2025-12-31 | 6 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 11,351,986 | 2026-06-30 | 45 | shares |
ComprehensiveIncomeNetOfTax | -11,150,000 | 2026-06-30 | 69 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -11,133,000 | 2026-06-30 | 61 | USD |
DepreciationDepletionAndAmortization | 10,767,000 | 2026-06-30 | 53 | USD |
OperatingIncomeLoss | -10,763,000 | 2026-06-30 | 69 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -10,580,000 | 2026-06-30 | 65 | USD |
ProfitLoss | -10,572,000 | 2026-06-30 | 65 | USD |
OperatingLeaseRightOfUseAsset | 10,089,000 | 2026-06-30 | 42 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -9,970,000 | 2026-06-30 | 58 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | -9,318,000 | 2025-12-31 | 1 | USD |
Depreciation | 9,160,000 | 2026-06-30 | 69 | USD |
PaymentsOfDividendsPreferredStockAndPreferenceStock | 8,801,000 | 2020-12-31 | 3 | USD |
PreferredStockDividendsIncomeStatementImpact | 8,801,000 | 2020-12-31 | 4 | USD |
StockRepurchasedDuringPeriodValue | 8,801,000 | 2020-12-31 | 4 | USD |
AllowanceForDoubtfulAccountsReceivable | 8,613,000 | 2026-06-30 | 52 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 8,600,000 | 2026-06-30 | 42 | USD |
OperatingLeaseLiabilityNoncurrent | 8,590,000 | 2026-06-30 | 42 | USD |
PrepaidExpenseCurrent | 8,190,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits | 8,156,000 | 2025-12-31 | 10 | USD |
TreasuryStockValueAcquiredCostMethod | 8,100,000 | 2026-06-30 | 8 | USD |
TreasuryStockValue | 8,080,000 | 2026-06-30 | 10 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | -7,351,000 | 2025-12-31 | 1 | USD |
OperatingLeasePayments | 7,348,000 | 2025-12-31 | 15 | USD |
IncreaseDecreaseInAccruedLiabilities | 6,782,000 | 2024-09-30 | 31 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 6,757,000 | 2026-06-30 | 47 | USD |
AccountsPayableCurrent | 6,368,000 | 2024-09-30 | 28 | USD |
IncreaseDecreaseInOtherOperatingAssets | 6,356,000 | 2026-06-30 | 47 | USD |
DebtInstrumentUnamortizedDiscount | 6,225,000 | 2026-06-30 | 7 | USD |
ProceedsFromStockOptionsExercised | 5,896,000 | 2026-06-30 | 47 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 5,896,000 | 2026-06-30 | 68 | USD |
BusinessAcquisitionCostOfAcquiredEntityTransactionCosts | 5,700,000 | 2021-12-31 | 3 | USD |
IncreaseDecreaseInOtherAccruedLiabilities | 5,520,000 | 2026-06-30 | 16 | USD |
OperatingLeaseExpense | 5,228,000 | 2025-12-31 | 53 | USD |
LeaseCost | 5,228,000 | 2025-12-31 | 9 | USD |
DeferredTaxAssetsOther | 5,038,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetInterestCarryforward | 4,851,000 | 2025-12-31 | 10 | USD |
InterestExpense | 4,784,000 | 2023-12-31 | 6 | USD |
ProceedsFromOtherDebt | 4,783,000 | 2020-12-31 | 4 | USD |
RepaymentsOfOtherDebt | 4,783,000 | 2020-12-31 | 3 | USD |
OperatingLeaseCost | 4,618,000 | 2025-12-31 | 9 | USD |
InvestmentIncomeInterestAndDividend | 4,382,000 | 2026-06-30 | 59 | USD |
ContractWithCustomerRefundLiabilityNoncurrent | 4,252,000 | 2021-06-30 | 2 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 4,202,000 | 2026-06-30 | 42 | USD |
InvestmentsInAffiliatesSubsidiariesAssociatesAndJointVentures | 4,170,000 | 2026-06-30 | 37 | USD |
ProceedsFromShortTermDebt | 4,000,000 | 2020-12-31 | 4 | USD |
ProvisionForDoubtfulAccounts | 3,920,000 | 2026-06-30 | 27 | USD |
InventoryNet | 3,878,000 | 2026-06-30 | 42 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 3,270,000 | 2026-06-30 | 36 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 3,263,000 | 2026-06-30 | 47 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 3,177,000 | 2025-12-31 | 5 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 3,074,000 | 2025-12-31 | 38 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 2,979,000 | 2025-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 2,920,000 | 2025-12-31 | 5 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 2,680,000 | 2025-12-31 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 2,600,000 | 2026-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 2,600,000 | 2026-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 2,600,000 | 2026-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 2,600,000 | 2026-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 2,600,000 | 2026-06-30 | 21 | USD |
DeferredTaxAssetsCharitableContributionCarryforwards | 2,575,000 | 2025-12-31 | 9 | USD |
OperatingLeaseLiabilityCurrent | 2,523,000 | 2026-06-30 | 42 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 2,516,000 | 2025-12-31 | 5 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 2,502,000 | 2025-12-31 | 5 | USD |
AmortizationOfDeferredSalesCommissions | 2,200,000 | 2022-03-31 | 2 | USD |
OtherNonoperatingExpense | 2,183,000 | 2022-12-31 | 24 | USD |
SubleaseIncome | 1,983,000 | 2025-12-31 | 9 | USD |
MarketableSecuritiesUnrealizedGainLoss | -1,855,000 | 2022-12-31 | 13 | USD |
MarketableSecuritiesGainLossExcludingOtherThanTemporaryImpairments | -1,855,000 | 2022-12-31 | 2 | USD |
DefinedContributionPlanCostRecognized | 1,700,000 | 2026-06-30 | 48 | USD |
AmortizationOfIntangibleAssets | 1,607,000 | 2026-06-30 | 69 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 1,600,000 | 2026-06-30 | 16 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 1,592,000 | 2024-12-31 | 8 | USD |
GoodwillAndIntangibleAssetImpairment | 1,592,000 | 2020-12-31 | 2 | USD |
InventoryFinishedGoodsNetOfReserves | 1,584,000 | 2025-12-31 | 32 | USD |
RestructuringAndRelatedCostIncurredCost | 1,549,000 | 2022-12-31 | 2 | USD |
AccruedIncomeTaxesNoncurrent | 1,532,000 | 2022-09-30 | 8 | USD |
GoodwillImpairmentLoss | 1,509,000 | 2020-12-31 | 1 | USD |
GoodwillPeriodIncreaseDecrease | 1,500,000 | 2020-12-31 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 1,496,000 | 2025-12-31 | 3 | USD |
OtherNonoperatingIncomeExpense | -1,473,000 | 2026-06-30 | 45 | USD |
DeferredTaxLiabilitiesDeferredExpense | 1,409,000 | 2022-12-31 | 3 | USD |
InterestPaidNet | 1,367,000 | 2026-06-30 | 43 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 1,322,000 | 2025-12-31 | 5 | USD |
VariableLeaseCost | 1,316,000 | 2025-12-31 | 9 | USD |
InventoryRawMaterialsNetOfReserves | 1,315,000 | 2025-12-31 | 32 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 1,284,000 | 2025-12-31 | 10 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 1,175,000 | 2026-06-30 | 47 | USD |
MinorityInterest | 1,153,000 | 2026-06-30 | 37 | USD |
UnrecognizedTaxBenefits | 1,145,000 | 2021-12-31 | 2 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromAcquisition | 1,145,000 | 2021-12-31 | 1 | USD |
AmortizationOfFinancingCostsAndDiscounts | 1,142,000 | 2026-06-30 | 34 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 1,036,000 | 2021-12-31 | 3 | USD |
InventoryWorkInProcessNetOfReserves | 1,018,000 | 2025-12-31 | 32 | USD |
AllowanceForDoubtfulAccountsReceivableRecoveries | 961,000 | 2023-06-30 | 9 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 944,296 | 2026-06-30 | 52 | shares |
IncreaseDecreaseInPrepaidExpense | 935,000 | 2026-06-30 | 47 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -930,000 | 2026-06-30 | 29 | USD |
DeferredFinanceCostsNet | 924,000 | 2026-06-30 | 7 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 922,373 | 2026-06-30 | 48 | shares |
OtherAssetsNoncurrent | 904,000 | 2026-06-30 | 42 | USD |
NonoperatingIncomeExpense | 793,000 | 2026-06-30 | 69 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 767,000 | 2026-06-30 | 9 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 700,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationOtherAdjustments | -630,000 | 2025-12-31 | 1 | USD |
ProceedsFromLifeInsurancePolicies | 627,000 | 2021-12-31 | 3 | USD |
StockIssuedDuringPeriodValueAcquisitions | 625,000 | 2025-12-31 | 26 | USD |
IncomeTaxExpenseBenefit | 602,000 | 2026-06-30 | 46 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 600,000 | 2022-09-30 | 2 | USD |
BusinessExitCosts1 | 600,000 | 2023-12-31 | 7 | USD |
IncomeTaxesPaidNet | 562,000 | 2026-06-30 | 5 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -561,000 | 2026-06-30 | 68 | USD |
OtherComprehensiveIncomeLossNetOfTax | -561,000 | 2026-06-30 | 68 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -519,000 | 2025-12-31 | 1 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 511,942 | 2026-06-30 | 31 | shares |
RepaymentsOfLinesOfCredit | 500,000 | 2019-12-31 | 1 | USD |
OtherLiabilitiesNoncurrent | 493,000 | 2026-06-30 | 37 | USD |
IncomeLossFromEquityMethodInvestments | 401,000 | 2026-06-30 | 53 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAccrued | 400,000 | 2021-12-31 | 2 | USD |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued | 400,000 | 2021-12-31 | 2 | USD |
SegmentReportingOtherItemAmount | -358,000 | 2026-06-30 | 22 | USD |
PaymentsOfStockIssuanceCosts | 315,000 | 2026-06-30 | 9 | USD |
GoodwillForeignCurrencyTranslationGainLoss | -310,000 | 2026-06-30 | 25 | USD |
AccruedIncomeTaxesCurrent | 273,000 | 2026-06-30 | 29 | USD |
TreasuryStockCommonShares | 220,994 | 2026-06-30 | 10 | shares |
CurrentIncomeTaxExpenseBenefit | 200,000 | 2023-09-30 | 28 | USD |
ShortTermLeaseCost | 200,000 | 2025-12-31 | 9 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 200,000 | 2026-06-30 | 10 | USD |
StockIssuedDuringPeriodValueOther | 180,000 | 2023-03-31 | 4 | USD |
DeferredTaxLiabilities | 145,000 | 2025-12-31 | 9 | USD |
DeferredIncomeTaxLiabilitiesNet | 133,000 | 2026-06-30 | 30 | USD |
ImpairmentOfLongLivedAssetsToBeDisposedOf | 119,000 | 2022-06-30 | 4 | USD |
PaidInKindInterest | 111,000 | 2021-12-31 | 13 | USD |
CapitalizedComputerSoftwareImpairments1 | 100,000 | 2022-06-30 | 1 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 100,000 | 2025-12-31 | 5 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 99,000 | 2025-12-31 | 1 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | -54,000 | 2026-06-30 | 15 | USD |
TangibleAssetImpairmentCharges | 49,000 | 2025-12-31 | 32 | USD |
ProceedsFromWarrantExercises | 40,000 | 2021-12-31 | 3 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 37,000 | 2019-12-31 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -35,000 | 2026-06-30 | 46 | USD |
RestructuringCharges | -30,000 | 2026-06-30 | 21 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 24,490 | 2025-12-31 | 29 | shares |
IncreaseDecreaseInInventories | 23,000 | 2026-06-30 | 47 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 22,988 | 2026-06-30 | 31 | shares |
ContractWithCustomerLiabilityIncreaseDecreaseForContractAcquiredInBusinessCombination | 21,000 | 2023-12-31 | 7 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 17,000 | 2026-06-30 | 51 | USD |
DeferredIncomeTaxExpenseBenefit | -12,000 | 2026-06-30 | 45 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 8,000 | 2026-06-30 | 52 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 4,000 | 2026-06-30 | 26 | USD |
FinanceLeaseLiabilityCurrent | 2,000 | 2021-12-31 | 10 | USD |
FinanceLeasePrincipalPayments | 2,000 | 2022-12-31 | 22 | USD |
FinanceLeaseLiability | 2,000 | 2021-12-31 | 1 | USD |
FinanceLeaseLiabilityPaymentsDue | 2,000 | 2021-12-31 | 1 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 2,000 | 2021-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationNumberOfEmployeesAffected | 517 | 2024-12-31 | 2 | Grantees |
SharesIssuedPricePerShare | 44 | 2021-04-30 | 5 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 29 | 2025-12-31 | 29 | USD/shares |
SharePrice | 16 | 2023-12-31 | 29 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 16 | 2026-06-30 | 31 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 12 | 2026-06-30 | 52 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 12 | 2026-06-30 | 48 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 11 | 2026-06-30 | 31 | USD/shares |
NumberOfOperatingSegments | 2 | 2026-06-30 | 22 | Segment |
NumberOfReportableSegments | 2 | 2026-06-30 | 21 | Segment |
EarningsPerShareBasic | -1 | 2024-12-31 | 19 | USD/shares |
EarningsPerShareDiluted | -1 | 2024-12-31 | 19 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 1 | 2023-12-31 | 24 | pure |
DefinedContributionPlanEmployerMatchingContributionPercentOfMatch | 0 | 2026-06-30 | 32 | pure |
EarningsPerShareBasicAndDiluted | -0 | 2022-03-31 | 13 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardDiscountFromMarketPricePurchaseDate | 0 | 2021-04-30 | 5 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 15 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | 0 | 2025-12-31 | 12 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2025-12-31 | 10 | pure |
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent | 0 | 2026-06-30 | 32 | pure |
RestructuringAndRelatedCostNumberOfPositionsEliminatedPeriodPercent | 0 | 2022-12-31 | 2 | pure |
EffectiveIncomeTaxRateContinuingOperations | -0 | 2026-06-30 | 37 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2023-12-31 | 24 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2024-12-31 | 13 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseImpairmentLosses | -0 | 2020-12-31 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | 0 | 2025-12-31 | 6 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 6 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2025-12-31 | 7 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2025-12-31 | 10 | USD/shares |
PreferredStockParOrStatedValuePerShare | 0 | 2026-06-30 | 36 | USD/shares |
CapitalExpendituresIncurredButNotYetPaid | 0 | 2026-06-30 | 22 | USD |
CommonStockSharesIssued | 0 | 2021-12-31 | 6 | shares |
CommonStockSharesOutstanding | 0 | 2021-12-31 | 6 | shares |
GainsLossesOnExtinguishmentOfDebt | 0 | 2026-06-30 | 13 | USD |
PreferredStockSharesIssued | 0 | 2026-06-30 | 38 | shares |
PreferredStockSharesOutstanding | 0 | 2026-06-30 | 38 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 0 | 2026-06-30 | 28 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 0 | 2025-09-30 | 29 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 0 | 2025-09-30 | 29 | USD/shares |
TemporaryEquitySharesAuthorized | 0 | 2021-12-31 | 7 | shares |
TemporaryEquitySharesIssued | 0 | 2021-12-31 | 4 | shares |
TemporaryEquitySharesOutstanding | 0 | 2021-12-31 | 9 | shares |
GainLossOnSaleOfPropertyPlantEquipment | 0 | 2025-12-31 | 31 | USD |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 0 | 2025-12-31 | 13 | USD |
ImpairmentOfInvestments | 0 | 2023-12-31 | 6 | USD |
InventoryWriteDown | 0 | 2025-12-31 | 15 | USD |
NoncashOrPartNoncashAcquisitionNetNonmonetaryAssetsAcquiredLiabilitiesAssumed1 | 0 | 2026-06-30 | 29 | USD |
PaymentsToAcquireBusinessesNetOfCashAcquired | 0 | 2025-12-31 | 15 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 0 | 2025-12-31 | 28 | USD |
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1 | 0 | 2025-12-31 | 28 | USD |
GoodwillPurchaseAccountingAdjustments | 0 | 2025-09-30 | 26 | USD |
PaymentsOfDebtIssuanceCosts | 0 | 2026-06-30 | 18 | USD |
ProceedsFromConvertibleDebt | 0 | 2026-06-30 | 18 | USD |
DeferredTaxLiabilitiesOther | 0 | 2025-12-31 | 7 | USD |
PaymentForContingentConsiderationLiabilityFinancingActivities | 0 | 2025-12-31 | 9 | USD |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | 0 | 2025-12-31 | 6 | pure |
ProceedsFromEquityMethodInvestmentDividendsOrDistributionsReturnOfCapital | 0 | 2026-06-30 | 13 | USD |
EquityMethodInvestmentOtherThanTemporaryImpairment | 0 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2023-12-31 | 2 | pure |
GainLossOnTerminationOfLease | 0 | 2026-06-30 | 13 | USD |
DebtIssuanceCostsIncurredDuringNoncashOrPartialNoncashTransaction | 0 | 2026-06-30 | 4 | USD |
PaymentsForRepurchaseOfCommonStock | 0 | 2026-06-30 | 9 | USD |
RepaymentsOfConvertibleDebt | 0 | 2026-06-30 | 9 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount | 0 | 2025-12-31 | 1 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectPercent | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | 0 | 2025-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationTaxCredits | 0 | 2025-12-31 | 1 | pure |
IncomeTaxReconciliationChangeInEnactedTaxRate | 0 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationTaxContingencies | 0 | 2025-12-31 | 1 | USD |
IncomeTaxReconciliationTaxCredits | 0 | 2025-12-31 | 1 | USD |
What to be careful about
What this model itself distrusts about XMTR's figures. Written by the derivation as it ran, not added afterwards.
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- there is no operating profit to value; valuation rests on EV/revenue (5.9x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless