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	Jul '26 Jul 21, 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 Cap	67	1,002	515	810	622	3,446
Market Cap Growth	-95.12%	94.39%	-36.39%	30.14%	-81.94%	-
Enterprise Value	7,991	9,254	10,820	10,160	9,339	3,088
Last Close Price	0.39	6.66	3.99	12.01	8.01	44.35
Forward PE	-	7.62	-	-	-	-
PS Ratio	0.01	0.14	0.08	0.18	0.61	-
PB Ratio	-0.02	-0.38	-0.21	-0.89	6.05	2.50
P/TBV Ratio	-	-	-	-	69.91	22.12
P/FCF Ratio	0.20	2.05	1.36	-	-	-
P/OCF Ratio	0.12	1.43	0.81	-	-	-
EV/Sales Ratio	1.07	1.25	1.62	2.27	9.17	-
EV/EBITDA Ratio	17.71	16.24	-	-	-	-
EV/FCF Ratio	23.58	18.90	28.61	-	-	-
Debt / Equity Ratio	-2.57	-2.87	-4.03	-10.06	87.85	0.60
Debt / EBITDA Ratio	-	14.80	-	-	-	-
Debt / FCF Ratio	22.82	17.22	27.93	-	-	-
Net Debt / Equity Ratio	-2.87	-3.15	-4.30	-10.25	84.67	-0.26
Net Debt / EBITDA Ratio	-7.20	14.49	-99.46	-17.98	-10.18	5.32
Net Debt / FCF Ratio	22.68	16.85	27.24	-37.48	-10.51	5.08
Asset Turnover	0.68	0.75	0.56	0.40	0.16	0
Inventory Turnover	98.82	108.34	124.56	138.26	133.70	-
Quick Ratio	0.31	0.33	0.42	0.57	0.97	57.07
Current Ratio	0.36	0.41	0.48	0.69	1.08	57.07
Return on Equity (ROE)	26.14%	26.33%	90.22%	426.33%	-209.40%	-4.47%
Return on Assets (ROA)	-21.12%	-2.09%	-9.20%	-12.45%	-21.73%	-3.12%
Return on Invested Capital (ROIC)	-34.91%	-3.19%	-12.30%	-15.27%	-28.69%	-6.85%
Return on Capital Employed (ROCE)	-34.55%	-3.15%	-12.27%	-14.60%	-23.68%	-3.15%
FCF Yield	508.41%	48.89%	73.41%	-	-	-
Buyback Yield / Dilution	-13.41%	-16.37%	-91.59%	0.00%	13.14%	-
Total Shareholder Return	-13.41%	-16.37%	-91.59%	0.00%	13.14%	-