Green Hydrogen Systems Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Nov '24 Nov 20, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Market Capitalization	360	1,134	811	2,816	-	-
Market Cap Growth	113.33%	39.84%	-71.21%	-	-	-
Enterprise Value	989	1,505	937	1,759	-	-
Last Close Price	1.92	6.04	5.34	18.80	-	-
PS Ratio	6.67	27.01	77.80	544.52	-	-
PB Ratio	0.54	1.29	0.94	2.40	-	-
P/TBV Ratio	4.37	1.53	1.15	2.48	-	-
EV/Sales Ratio	16.51	35.86	89.89	340.18	-	-
Debt / Equity Ratio	1.87	1.39	0.59	0.01	-46.33	0.20
Asset Turnover	0.03	0.02	0.01	0.01	0.07	-
Inventory Turnover	0.73	0.90	1.02	-	0.86	-
Quick Ratio	0.62	0.52	0.45	2.51	3.15	1.52
Current Ratio	0.86	0.71	0.72	3.14	3.30	2.03
Return on Equity (ROE)	-62.78%	-46.59%	-27.76%	-84.41%	-890.09%	-
Return on Assets (ROA)	-12.41%	-12.66%	-12.43%	-12.45%	-24.69%	-
Return on Capital (ROIC)	-14.53%	-14.27%	-13.87%	-13.95%	-32.26%	-
Earnings Yield	-104.74%	-35.82%	-34.82%	-17.50%	-	-
FCF Yield	-128.73%	-37.13%	-56.69%	-10.68%	-	-
Buyback Yield / Dilution	-65.87%	-24.97%	-98.82%	-111.51%	-113.45%	-
Total Shareholder Return	-65.87%	-24.97%	-98.82%	-111.51%	-113.45%	-

Source: S&P Capital IQ. Standard template. Financial Sources.