Norse Atlantic ASA Ratios and Metrics

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

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 1, 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	748	1,080	590	1,479	413	1,161
Market Cap Growth	2.43%	82.83%	-60.07%	257.88%	-64.42%	-
Enterprise Value	8,995	9,252	10,286	11,286	8,630	-133
Last Close Price	4.60	6.64	4.00	12.10	8.02	44.34
PS Ratio	0.10	0.15	0.09	0.33	0.40	-
PB Ratio	-0.29	-0.41	-0.25	-1.63	3.98	0.84
P/TBV Ratio	-	-	-	-	5.42	0.85
P/FCF Ratio	1.50	2.16	1.57	-	-	-
P/OCF Ratio	1.05	1.52	0.93	-	-	-
EV/Sales Ratio	1.22	1.25	1.54	2.53	8.40	-
EV/FCF Ratio	17.98	18.50	27.26	-	-	-
Debt / Equity Ratio	-3.21	-3.21	-4.41	-10.86	91.29	0.60
Debt / EBITDA Ratio	15.05	15.05	-	-	-	-
Debt / FCF Ratio	16.84	16.84	27.93	-	-	-
Net Debt / Equity Ratio	-3.15	-3.15	-4.28	-10.01	84.04	-0.26
Net Debt / EBITDA Ratio	-43.13	-43.13	-9.42	-6.68	-6.06	4.88
Net Debt / FCF Ratio	16.49	16.49	27.13	-36.62	-10.63	1.40
Asset Turnover	0.76	0.76	0.56	0.40	0.16	-
Inventory Turnover	108.34	108.34	124.56	138.26	-	-
Quick Ratio	0.32	0.32	0.43	0.67	1.03	57.07
Current Ratio	0.39	0.39	0.48	0.69	1.08	57.07
Return on Equity (ROE)	-	-	-	-	-209.40%	-
Return on Assets (ROA)	-1.29%	-1.29%	-5.74%	-7.78%	-13.58%	-
Return on Capital Employed (ROCE)	-3.60%	-3.60%	-13.60%	-15.50%	-14.90%	-3.40%
Earnings Yield	-83.49%	-57.84%	-260.62%	-115.71%	-417.20%	-5.79%
FCF Yield	66.88%	46.33%	63.91%	-16.81%	-198.57%	-22.02%
Buyback Yield / Dilution	-14.08%	-14.08%	-91.59%	-219.90%	-8.60%	-

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