Parrot Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 3, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	317	229	87	73	131	125
Market Cap Growth	49.59%	162.57%	18.74%	-44.01%	5.08%	-14.84%
Enterprise Value	304	223	77	38	71	59
Last Close Price	10.24	7.40	2.84	2.41	4.34	4.13
PS Ratio	3.97	2.87	1.12	1.13	1.82	2.30
PB Ratio	10.38	7.50	1.75	1.33	1.56	1.26
P/TBV Ratio	13.77	9.95	2.08	1.35	1.58	1.27
P/FCF Ratio	-	-	19.40	-	-	-
P/OCF Ratio	-	-	12.96	-	-	-
EV/Sales Ratio	3.81	2.80	0.98	0.59	0.99	1.08
EV/FCF Ratio	-32.37	-	17.09	-	-	-
Debt / Equity Ratio	0.25	0.25	0.18	0.15	0.12	0.10
Debt / FCF Ratio	-	-	1.94	-	-	-
Net Debt / Equity Ratio	-0.51	-0.51	-0.50	-0.36	-0.69	-0.73
Net Debt / EBITDA Ratio	1.45	1.45	4.03	0.86	4.09	2.28
Net Debt / FCF Ratio	1.65	1.65	-5.53	0.48	2.65	2.70
Asset Turnover	1.04	1.04	0.90	0.62	0.54	0.37
Inventory Turnover	2.22	2.22	1.35	1.05	1.61	2.01
Quick Ratio	1.70	1.70	2.30	2.16	3.17	3.23
Current Ratio	2.04	2.04	2.86	3.25	3.94	3.45
Return on Equity (ROE)	-37.31%	-37.31%	-17.92%	-47.39%	-21.58%	-2.54%
Return on Assets (ROA)	-10.35%	-10.35%	-5.78%	-16.19%	-8.85%	-15.03%
Return on Invested Capital (ROIC)	-83.99%	-63.37%	-26.46%	-89.14%	-73.07%	-145.66%
Return on Capital Employed (ROCE)	-30.00%	-30.00%	-12.60%	-40.90%	-19.70%	-31.50%
Earnings Yield	-4.58%	-6.33%	-10.59%	-44.23%	-14.88%	-2.01%
FCF Yield	-2.96%	-4.10%	5.16%	-56.54%	-16.77%	-21.54%
Buyback Yield / Dilution	-0.77%	-0.77%	-0.38%	-0.46%	-0.76%	-0.14%