Forrester Research 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	Feb '26 Feb 23, 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	99	131	288	467	637	990
Market Cap Growth	-63.35%	-54.29%	-38.39%	-26.80%	-35.61%	52.41%
Enterprise Value	50	82	250	447	636	1,020
Last Close Price	4.70	6.25	14.90	24.60	33.00	53.00
PE Ratio	-	-	-	169.11	31.24	45.32
PS Ratio	0.29	0.39	0.69	1.07	1.27	2.28
PB Ratio	0.74	0.98	1.30	2.15	3.07	5.52
P/FCF Ratio	-	-	-	31.88	20.18	11.69
P/OCF Ratio	-	-	-	23.80	17.28	10.52
EV/Sales Ratio	0.15	0.24	0.60	1.03	1.26	2.35
EV/EBITDA Ratio	2.42	3.97	9.54	12.19	11.40	19.69
EV/EBIT Ratio	6.37	10.44	18.15	19.90	16.19	29.76
EV/FCF Ratio	-	-	-	30.55	20.13	12.04
Debt / Equity Ratio	0.47	0.47	0.32	0.36	0.52	0.75
Debt / EBITDA Ratio	3.05	3.05	1.64	1.50	1.44	1.92
Debt / FCF Ratio	-	-	-	5.37	3.39	1.59
Net Debt / Equity Ratio	-0.37	-0.37	-0.14	-0.16	-0.04	0.09
Net Debt / EBITDA Ratio	-2.37	-2.37	-1.18	-0.93	-0.15	0.32
Net Debt / FCF Ratio	-	-	4.42	-2.33	-0.26	0.20
Asset Turnover	-	-	0.81	0.82	0.84	0.75
Quick Ratio	-	-	0.79	0.76	0.73	0.71
Current Ratio	-	-	0.99	0.90	0.87	0.86
Return on Equity (ROE)	-61.65%	-61.65%	-2.45%	1.32%	10.25%	12.75%
Return on Assets (ROA)	-	-	1.67%	2.65%	4.07%	3.68%
Return on Invested Capital (ROIC)	9.26%	6.22%	-15.57%	5.80%	13.68%	11.45%
Return on Capital Employed (ROCE)	-	-	4.80%	7.70%	12.40%	10.60%
Earnings Yield	-102.65%	-77.35%	-1.93%	0.59%	3.20%	2.21%
FCF Yield	-	-	-2.44%	3.14%	4.96%	8.55%
Buyback Yield / Dilution	0.40%	0.40%	0.85%	-0.45%	0.96%	-2.23%
Total Shareholder Return	0.40%	0.40%	0.85%	-0.45%	0.96%	-2.23%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.