Vusion Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 11, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,844	2,354	1,880	1,705	995	523
Market Cap Growth	-15.89%	25.20%	10.24%	71.42%	90.34%	23.57%
Enterprise Value	1,408	2,182	1,889	1,712	1,002	564
Last Close Price	110.27	147.85	118.62	107.78	62.79	24.24
PE Ratio	-	-	27.16	101.44	417.95	-
PS Ratio	1.86	2.98	2.70	3.10	2.80	2.01
PB Ratio	10.42	11.67	7.82	9.95	6.50	3.54
P/TBV Ratio	533.01	82.43	30.16	32.66	16.80	9.76
P/FCF Ratio	5.33	7.36	13.47	-	707.15	-
P/OCF Ratio	3.70	5.23	8.73	95.96	37.49	19.83
EV/Sales Ratio	1.40	2.76	2.71	3.11	2.82	2.17
EV/EBITDA Ratio	21.00	51.03	24.73	32.77	41.50	42.78
EV/EBIT Ratio	41.39	113.27	42.29	60.90	228.79	-
EV/FCF Ratio	4.07	6.82	13.54	-	712.18	-
Debt / Equity Ratio	0.72	0.63	0.66	0.43	0.49	0.54
Debt / EBITDA Ratio	1.91	2.79	2.08	1.40	3.08	6.04
Debt / FCF Ratio	0.37	0.40	1.14	-	52.93	-
Net Debt / Equity Ratio	-2.40	-1.57	-0.06	0.25	-0.02	0.00
Net Debt / EBITDA Ratio	-6.71	-7.40	-0.19	0.82	-0.15	0.02
Net Debt / FCF Ratio	-1.23	-0.99	-0.10	-1.55	-2.58	-2.22
Asset Turnover	0.74	0.70	1.01	1.15	0.84	0.68
Inventory Turnover	5.24	5.08	4.00	3.18	2.66	2.50
Quick Ratio	0.76	0.83	0.94	0.61	0.86	0.95
Current Ratio	0.89	0.96	1.22	1.29	1.40	1.49
Return on Equity (ROE)	-6.13%	-11.09%	33.84%	9.89%	1.21%	-4.55%
Return on Assets (ROA)	1.56%	1.07%	4.05%	3.66%	0.65%	-0.74%
Return on Invested Capital (ROIC)	-	38.43%	17.29%	10.95%	1.56%	-2.97%
Return on Capital Employed (ROCE)	9.60%	5.30%	10.30%	11.00%	1.80%	-1.90%
Earnings Yield	-0.61%	-0.97%	3.68%	0.99%	0.24%	-1.18%
FCF Yield	18.75%	13.58%	7.42%	-1.61%	0.14%	-0.03%
Dividend Yield	0.41%	0.34%	0.22%	-	-	-
Buyback Yield / Dilution	-0.70%	10.57%	-11.70%	-1.39%	-0.26%	-8.03%
Total Shareholder Return	-0.29%	10.90%	-11.48%	-1.39%	-0.26%	-8.03%

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