Pilot Energy Ratios and Metrics

Market cap in millions AUD. Fiscal year is October - September.

Millions AUD. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 26, 2026	Sep '25 Sep 30, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021
Market Capitalization	43	16	29	26	11	28
Market Cap Growth	76.68%	-43.31%	10.10%	135.68%	-60.11%	666.00%
Enterprise Value	61	25	33	25	9	27
Last Close Price	0.08	0.19	0.50	0.63	0.45	1.38
PS Ratio	29.54	11.15	40.34	61.60	25.85	88.10
PB Ratio	4.00	1.51	3.08	2.15	1.05	2.49
P/TBV Ratio	-	-	584.43	2.15	1.05	2.49
EV/Sales Ratio	42.23	17.00	46.36	60.34	20.15	86.55
EV/FCF Ratio	-5.89	-	-	-	-	-
Debt / Equity Ratio	1.84	1.84	0.63	0.25	0.02	0.00
Net Debt / Equity Ratio	1.72	1.72	0.22	0.12	-0.17	-0.49
Net Debt / EBITDA Ratio	-3.95	-3.95	-0.39	-0.43	0.53	1.70
Net Debt / FCF Ratio	-1.77	-1.77	-0.31	-0.19	0.32	1.10
Asset Turnover	0.05	0.05	0.04	0.03	0.04	0.05
Quick Ratio	0.09	0.09	0.54	1.86	1.38	6.28
Current Ratio	0.13	0.13	0.54	1.86	1.39	6.92
Return on Equity (ROE)	-71.45%	-71.45%	-83.32%	-37.27%	-25.18%	-77.22%
Return on Assets (ROA)	-10.07%	-10.07%	-18.57%	-14.28%	-17.16%	-32.80%
Return on Capital Employed (ROCE)	-44.30%	-44.30%	-44.40%	-21.50%	-31.30%	-28.80%
Earnings Yield	-16.67%	-44.16%	-31.11%	-16.16%	-24.62%	-13.88%
FCF Yield	-24.25%	-64.24%	-23.59%	-27.53%	-50.92%	-17.90%
Buyback Yield / Dilution	-50.44%	-50.44%	-43.74%	-62.05%	-96.38%	-202.07%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.