Sea1 Offshore 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	Feb '26 Feb 23, 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	4,253	3,492	3,744	6,592	3,162	812
Market Cap Growth	25.38%	-6.75%	-43.20%	108.46%	289.41%	21.51%
Enterprise Value	6,401	5,503	6,707	11,014	8,714	5,948
Last Close Price	27.70	22.80	18.96	18.35	8.80	2.26
PE Ratio	3.71	3.05	1.91	3.73	10.39	0.86
Forward PE	6.36	-	-	-	-	-
PS Ratio	1.55	1.28	0.97	1.94	1.17	0.36
PB Ratio	0.98	0.80	0.81	1.23	0.89	0.27
P/TBV Ratio	0.98	0.80	0.81	1.22	0.88	0.27
P/FCF Ratio	10.11	8.30	3.82	5.63	4.69	1.46
P/OCF Ratio	3.29	2.70	2.52	4.72	3.81	1.12
EV/Sales Ratio	2.34	2.01	1.73	3.23	3.23	2.65
EV/EBITDA Ratio	4.25	3.67	3.78	7.03	9.38	7.29
EV/EBIT Ratio	6.46	5.56	5.47	11.26	22.41	18.23
EV/FCF Ratio	15.22	13.08	6.84	9.41	12.93	10.72
Debt / Equity Ratio	0.70	0.70	0.86	0.91	1.65	1.95
Debt / EBITDA Ratio	2.00	2.00	2.23	3.12	6.28	7.18
Debt / FCF Ratio	7.18	7.18	4.06	4.18	8.65	10.55
Net Debt / Equity Ratio	0.50	0.50	0.70	0.73	1.38	1.68
Net Debt / EBITDA Ratio	1.43	1.43	1.81	2.49	5.27	6.19
Net Debt / FCF Ratio	5.11	5.11	3.27	3.33	7.26	9.09
Asset Turnover	0.34	0.34	0.36	0.32	0.26	0.23
Inventory Turnover	-	-	30.84	30.51	32.94	31.83
Quick Ratio	1.51	1.51	1.26	0.60	1.21	1.29
Current Ratio	1.51	1.51	1.38	0.65	1.31	1.40
Return on Equity (ROE)	27.18%	27.18%	43.40%	38.97%	7.93%	58.35%
Return on Assets (ROA)	7.58%	7.58%	7.08%	5.72%	2.36%	2.05%
Return on Invested Capital (ROIC)	15.33%	14.47%	13.38%	10.90%	4.46%	3.89%
Return on Capital Employed (ROCE)	14.10%	14.10%	15.00%	11.60%	4.40%	3.80%
Earnings Yield	26.96%	32.84%	52.42%	26.84%	9.63%	117.01%
FCF Yield	9.89%	12.05%	26.21%	17.75%	21.30%	68.34%
Dividend Yield	18.05%	-	-	27.24%	-	-
Payout Ratio	82.79%	82.79%	42.16%	-	-	-
Buyback Yield / Dilution	22.02%	22.02%	17.57%	-	-62.43%	-1473.23%
Total Shareholder Return	40.07%	22.02%	17.57%	27.24%	-62.43%	-1473.23%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.