Financials Stratasys Ltd.

Equities

SSYS

IL0011267213

Electronic Equipment & Parts

Market Closed - Nasdaq Other stock markets 20:00:00 11/03/2026 GMT			5-day change	1st Jan Change
8.300 ^USD	+0.12%		-12.08%	-4.38%

03-05	Stratasys Ltd., Q4 2025 Earnings Call, Mar 05, 2026
03-05	Stratasys Ltd. Provides Earnings Guidance for the Full Year 2026	CI

Projected Income Statement: Stratasys Ltd.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	607.2	651.5	627.6	572.5	551.1	564.5	582.7
Change	-	7.29%	-3.67%	-8.79%	-3.73%	2.43%	3.23%
EBITDA ¹	22.6	36.1	35	25.96	28.52	23.98	33.2
Change	-	59.73%	-3.05%	-25.82%	9.85%	-15.92%	38.45%
EBIT ¹	-1.683	13.53	12.63	4.933	8.331	5.416	12.32
Change	-	904.04%	-6.69%	-60.93%	68.88%	-34.99%	127.56%
Interest Paid	-2.075	-1.896	-	-	-	-	-
Earnings before Tax (EBT) ¹	-66.84	-17.79	-84.59	-83.98	-62.1	-67.95	-57.2
Change	-	73.38%	-375.37%	0.71%	26.05%	-9.41%	15.82%
Net income ¹	-61.98	-28.97	-123.1	-120.3	-104.3	-71.95	-65.2
Change	-	53.25%	-324.77%	2.27%	13.3%	31.01%	9.38%
Announcement Date	23/02/22	02/03/23	07/03/24	05/03/25	05/03/26	-	-

¹USD in Million

Estimates

Fiscal Period: December	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	134.2	147	159	167	163.4	166.6	162.2	159.3	149.4	159.8	162.1	156.3	144	138	140	150.4	136	138.1	137	140	131.8	139.6	142.6	150.4	139.6	144.1	146.5	157.5
Change	-	9.55%	8.17%	5.04%	-2.15%	1.94%	-2.65%	-1.81%	-6.2%	6.94%	1.49%	-3.57%	-7.86%	-4.17%	1.42%	7.39%	-9.52%	1.5%	-0.81%	2.21%	-5.85%	5.91%	2.18%	5.47%	-7.18%	3.17%	1.72%	7.44%
EBITDA ¹	3.5	3.5	7.8	7.9	8.1	7.4	9.9	10.7	7	10.6	9.8	7.7	4.1	2.3	5.1	14.48	8.17	6.129	5.044	9.177	1.507	5.767	7.011	9.693	3.225	5.535	8.3	12.45
Change	-	0%	122.86%	1.28%	2.53%	-8.64%	33.78%	8.08%	-34.58%	51.43%	-7.55%	-21.43%	-46.75%	-43.9%	121.74%	183.86%	-43.57%	-24.98%	-17.7%	81.94%	-83.58%	282.7%	21.57%	38.25%	-66.73%	71.63%	49.95%	49.99%
EBIT ¹	-2.573	-2.591	1.82	1.661	2.023	1.934	4.523	5.052	1.518	5.007	4.087	2.015	-1.199	-3.198	-0.114	9.444	3.046	1.116	0.077	4.092	-2.676	0.523	1.581	6.124	-1.338	0.9675	2.2	8.124
Change	-	-0.7%	170.24%	-8.74%	21.79%	-4.4%	133.87%	11.7%	-69.95%	229.84%	-18.37%	-50.7%	-159.5%	-166.72%	96.44%	8,384.21%	-67.75%	-63.36%	-93.1%	5,214.29%	-165.4%	119.54%	202.29%	287.37%	-121.84%	172.34%	127.39%	269.3%
Charge d'intérêts	-	-	-	-	-1.362	-1.17	-0.452	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-18.74	-23.1	-22.55	-2.453	-20.95	-24.72	23.96	3.905	-16.02	-32.97	-42.11	6.52	-23.24	-26.77	-24.46	-9.524	-10.93	-13.33	-20.05	-17.79	-22.96	-16.92	-14.67	-13.4	-	-	-	-
Change	-	-23.28%	2.35%	89.12%	-753.89%	-17.99%	196.95%	-83.7%	-510.35%	-105.77%	-27.72%	115.48%	-456.38%	-15.2%	8.64%	61.06%	-14.77%	-21.98%	-50.35%	11.26%	-29.06%	26.31%	13.32%	8.61%	-	-	-	-
Net income ¹	-18.91	-20.16	-18.08	-4.836	-20.95	-24.38	18.75	-2.39	-22.22	-38.62	-47.28	-14.96	-25.98	-25.74	-26.61	-41.94	-13.05	-16.74	-55.63	-18.85	-23.96	-17.92	-15.67	-14.4	-	-	-	-
Change	-	-6.6%	10.33%	73.25%	-333.17%	-16.41%	176.89%	-112.75%	-829.87%	-73.75%	-22.44%	68.37%	-73.73%	0.92%	-3.38%	-57.6%	68.88%	-28.27%	-232.24%	66.11%	-27.1%	25.21%	12.58%	8.06%	-	-	-	-
Announcement Date	05/05/21	05/08/21	04/11/21	23/02/22	16/05/22	03/08/22	10/11/22	02/03/23	16/05/23	09/08/23	16/11/23	07/03/24	29/05/24	29/08/24	13/11/24	05/03/25	08/05/25	13/08/25	13/11/25	05/03/26	-	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: Stratasys Ltd.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Net Debt	-502	-328	-163	-	-	-	-
Change	-	34.66%	50.3%	-	-	-	-
Announcement Date	23/02/22	02/03/23	07/03/24	05/03/25	05/03/26	-	-

Estimates

Cash Flow Forecast: Stratasys Ltd.

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	26.94	24.98	13.64	13.55	10.87	22.11
Change	-	-7.28%	-45.42%	-0.62%	-19.75%	103.36%
Free Cash Flow (FCF) ¹	52.24	54.05	-34.64	-35.76	30.16	24.69
Change	-	3.48%	-164.08%	-3.24%	184.35%	-18.14%
Announcement Date	01/03/21	24/02/22	03/03/23	11/03/24	06/03/25	05/03/26

¹USD in Million

Estimates

Forecast Financial Ratios: Stratasys Ltd.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	3.72%	5.54%	5.58%	4.54%	5.18%	4.25%	5.7%
EBIT Margin (%)	-	-0.28%	2.08%	2.01%	0.86%	1.51%	0.96%	2.11%
EBT Margin (%)	-	-11.01%	-2.73%	-13.48%	-14.67%	-11.27%	-12.04%	-9.82%
Net margin (%)	-	-10.21%	-4.45%	-19.61%	-21.01%	-18.92%	-12.75%	-11.19%
FCF margin (%)	-	1.79%	-13.67%	-11.98%	-	-	-	-
FCF / Net Income (%)	-	-17.49%	307.31%	61.1%	-	-	-	-
Profitability
ROA	-3.09%	-4.09%	-2.63%	-3.56%	-4.81%	-3.49%	-	-
ROE	-46.33%	-7.23%	-3.03%	-13.35%	-14.34%	-12.75%	-	-
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	4.11%	2.09%	2.16%	1.9%	-	-	-
CAPEX / EBITDA (%)	-	110.54%	37.77%	38.72%	41.88%	-	-	-
CAPEX / FCF (%)	-	230.39%	-15.31%	-18.02%	-	-	-	-
Items per share
Cash flow per share ¹	-	0.5644	-1.134	-	-	-	-	-
Change	-	-	-300.94%	-	-	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Book Value Per Share ¹	-	14.56	14.3	12.7	-	-	-	-
Change	-	-	-1.77%	-11.18%	-	-	-	-
EPS ¹	-	-0.98	-0.44	-1.79	-1.7	-1.28	-0.8	-0.675
Change	-	-	55.1%	-306.82%	5.03%	24.71%	37.5%	15.62%
Nbr of stocks (in thousands)	-	65,467	66,784	69,165	71,385	85,436	86,173	86,173
Announcement Date	-	23/02/22	02/03/23	07/03/24	05/03/25	05/03/26	-	-