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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 3, 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	3,806	3,744	6,592	3,162	812	668
Market Cap Growth	4.41%	-43.20%	108.46%	289.41%	21.51%	-43.25%
Enterprise Value	5,817	6,707	11,014	8,714	5,948	9,420
Last Close Price	24.85	18.96	18.35	8.80	2.26	47.55
PE Ratio	3.73	1.91	3.73	10.39	0.86	-
Forward PE	6.44	-	-	-	-	-
PS Ratio	1.40	0.97	1.94	1.17	0.36	0.32
PB Ratio	0.92	0.81	1.23	0.89	0.27	6.28
P/TBV Ratio	0.92	0.81	1.22	0.88	0.27	1.36
P/FCF Ratio	5.92	3.82	5.63	4.69	1.46	2.81
P/OCF Ratio	2.95	2.52	4.72	3.81	1.12	1.96
EV/Sales Ratio	2.14	1.73	3.23	3.23	2.65	4.49
EV/EBITDA Ratio	4.15	3.78	7.03	9.38	7.29	14.74
EV/EBIT Ratio	5.95	5.47	11.26	22.41	18.23	150.25
EV/FCF Ratio	9.06	6.84	9.41	12.93	10.72	39.60
Debt / Equity Ratio	0.76	0.86	0.91	1.65	1.95	87.09
Debt / EBITDA Ratio	2.24	2.23	3.12	6.28	7.18	14.51
Debt / FCF Ratio	4.89	4.06	4.18	8.65	10.55	38.98
Asset Turnover	0.32	0.36	0.32	0.26	0.23	0.18
Inventory Turnover	-	30.84	30.51	32.94	31.83	31.51
Quick Ratio	1.67	1.26	0.60	1.21	1.29	0.46
Current Ratio	1.67	1.38	0.65	1.31	1.40	0.49
Return on Equity (ROE)	24.45%	43.40%	38.97%	7.93%	58.35%	-188.03%
Return on Assets (ROA)	7.29%	7.08%	5.72%	2.36%	2.05%	0.34%
Return on Invested Capital (ROIC)	15.20%	13.38%	10.90%	4.46%	3.89%	0.62%
Return on Capital Employed (ROCE)	14.20%	15.00%	11.60%	4.40%	3.80%	0.80%
Earnings Yield	26.90%	52.42%	26.84%	9.63%	117.01%	-383.28%
FCF Yield	16.88%	26.21%	17.75%	21.30%	68.34%	35.60%
Dividend Yield	20.08%	-	27.24%	-	-	-
Payout Ratio	91.89%	42.16%	-	-	-	-
Buyback Yield / Dilution	29.70%	17.57%	-	-62.43%	-1473.23%	0.75%
Total Shareholder Return	49.78%	17.57%	27.24%	-62.43%	-1473.23%	0.75%

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