Northern Data AG 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	Jul '26 Jul 16, 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	449	981	2,793	613	144	1,070
Market Cap Growth	-69.49%	-64.88%	355.39%	326.33%	-86.56%	9.22%
Enterprise Value	1,137	1,574	2,729	478	8	1,039
Last Close Price	7.00	15.28	43.50	25.75	6.04	73.10
PE Ratio	-	-	-	-	-	3.73
Forward PE	-	83.80	274.80	1.82	1.82	21.25
PS Ratio	5.61	12.26	23.06	7.91	0.74	5.64
PB Ratio	1.02	2.22	3.33	0.84	0.40	1.75
P/TBV Ratio	1.07	2.34	3.48	0.86	0.42	2.03
P/OCF Ratio	15.38	33.58	-	-	149.84	12.15
EV/Sales Ratio	14.21	19.67	22.54	6.16	0.04	5.47
EV/EBITDA Ratio	-	-	-	-	-	7.92
EV/EBIT Ratio	-	-	-	-	-	12.37
Debt / Equity Ratio	1.69	1.69	0.85	0.24	0.03	0.14
Debt / EBITDA Ratio	-	-	306.82	-	-	0.66
Net Debt / Equity Ratio	1.56	1.56	0.71	-0.09	-0.08	-0.22
Net Debt / EBITDA Ratio	-6.69	-6.69	-53.68	1.90	0.46	-1.03
Net Debt / FCF Ratio	-8.84	-8.84	-0.57	0.56	0.30	1.21
Asset Turnover	0.06	0.06	0.09	0.10	0.31	0.29
Inventory Turnover	-	-	2.55	2.44	25.03	11.53
Quick Ratio	1.42	1.42	2.21	4.66	1.41	1.81
Current Ratio	4.56	4.56	2.69	5.46	1.57	2.01
Return on Equity (ROE)	-75.31%	-75.31%	-14.03%	-27.62%	-54.70%	72.81%
Return on Assets (ROA)	-12.48%	-12.48%	-4.09%	-7.98%	-23.59%	8.07%
Return on Invested Capital (ROIC)	-22.75%	-22.75%	-8.37%	-18.94%	-58.45%	23.04%
Return on Capital Employed (ROCE)	-25.10%	-25.10%	-5.70%	-10.40%	-63.80%	13.30%
Earnings Yield	-86.83%	-39.78%	-4.56%	-24.63%	-184.76%	26.83%
FCF Yield	-17.32%	-7.94%	-37.23%	-18.42%	-68.96%	-10.49%
Buyback Yield / Dilution	-169.56%	-11.28%	-99.34%	-21.52%	-34.91%	-108.70%