Pharos Energy Ratios and Metrics

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

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 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	116	87	100	90	100	114
Market Cap Growth	30.85%	-12.90%	11.51%	-10.66%	-12.39%	56.84%
Enterprise Value	86	71	87	104	130	136
Last Close Price	0.28	0.21	0.23	0.19	0.20	0.22
PE Ratio	-	-	5.30	-	4.95	-
Forward PE	8.17	9.31	2.85	13.57	3.35	15.31
PS Ratio	1.45	1.09	0.99	0.73	0.66	1.25
PB Ratio	0.55	0.41	0.43	0.42	0.37	0.51
P/TBV Ratio	0.60	0.46	0.47	0.44	0.39	0.53
P/FCF Ratio	3.94	2.97	3.52	3.64	4.32	-
P/OCF Ratio	2.80	2.11	2.32	2.54	2.26	14.36
PEG Ratio	-	0.21	0.21	0.21	0.21	0.21
EV/Sales Ratio	1.07	0.89	0.86	0.85	0.85	1.49
EV/EBITDA Ratio	2.16	1.78	1.30	1.32	1.24	2.53
EV/EBIT Ratio	16.95	13.99	1.72	-	1.58	3.19
EV/FCF Ratio	2.92	2.41	3.06	4.24	5.59	-
Debt / Equity Ratio	-	-	0.00	0.15	0.23	0.26
Debt / EBITDA Ratio	-	-	0.00	0.40	0.59	1.10
Debt / FCF Ratio	-	-	0.01	1.31	2.68	-
Net Debt / Equity Ratio	-0.14	-0.14	-0.06	0.03	0.09	0.18
Net Debt / EBITDA Ratio	-0.75	-0.75	-0.19	0.08	0.24	0.73
Net Debt / FCF Ratio	-1.02	-1.02	-0.46	0.27	1.06	-3.93
Asset Turnover	0.26	0.26	0.29	0.31	0.32	0.22
Inventory Turnover	11.74	11.74	12.79	18.76	11.41	7.36
Quick Ratio	3.73	3.73	3.49	1.98	1.82	0.73
Current Ratio	4.11	4.11	4.18	2.09	1.95	1.66
Return on Equity (ROE)	-2.30%	-2.30%	8.34%	-16.11%	7.69%	-1.57%
Return on Assets (ROA)	1.02%	1.02%	8.92%	-2.39%	10.63%	6.36%
Return on Invested Capital (ROIC)	-2.83%	-2.67%	8.79%	-6.12%	8.34%	-2.07%
Return on Capital Employed (ROCE)	1.80%	1.80%	15.40%	-4.80%	19.20%	11.30%
Earnings Yield	-4.25%	-5.63%	18.86%	-42.75%	20.19%	-3.03%
FCF Yield	25.41%	33.72%	28.45%	27.51%	23.16%	-8.77%
Dividend Yield	4.69%	6.31%	5.30%	5.78%	5.10%	-
Payout Ratio	-	-	25.00%	-	-	-
Buyback Yield / Dilution	1.57%	1.57%	1.75%	2.96%	-0.55%	-10.81%
Total Shareholder Return	6.26%	7.88%	7.05%	8.74%	4.55%	-10.81%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.