Cell Impact AB Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 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	40	47	100	133	830	2,072
Market Cap Growth	33.26%	-52.36%	-25.18%	-83.97%	-59.93%	5.53%
Enterprise Value	51	62	119	143	666	2,035
Last Close Price	0.13	0.14	0.73	1.15	56.03	136.61
PS Ratio	6.85	8.34	2.63	2.79	10.60	25.33
PB Ratio	0.33	0.39	0.45	0.44	2.56	14.53
P/TBV Ratio	0.35	0.40	0.46	0.44	2.57	14.60
EV/Sales Ratio	8.70	10.94	3.13	3.00	8.51	24.88
Debt / Equity Ratio	0.12	0.22	0.14	0.14	0.14	0.14
Net Debt / Equity Ratio	0.09	0.13	0.05	-0.19	-0.37	-0.06
Net Debt / EBITDA Ratio	-0.11	-0.15	-0.13	0.54	1.30	0.13
Net Debt / FCF Ratio	-0.24	-0.33	-0.14	0.37	0.71	0.07
Asset Turnover	0.03	0.03	0.12	0.12	0.25	0.34
Inventory Turnover	0.18	0.23	0.61	0.39	1.16	3.10
Quick Ratio	0.63	0.58	1.07	2.24	4.33	0.75
Current Ratio	3.06	2.02	3.03	3.58	5.43	1.60
Return on Equity (ROE)	-80.66%	-77.61%	-38.45%	-38.68%	-44.63%	-46.36%
Return on Assets (ROA)	-39.96%	-37.66%	-19.24%	-19.06%	-20.20%	-20.26%
Return on Capital Employed (ROCE)	-96.90%	-99.90%	-41.80%	-35.80%	-28.90%	-49.20%
Earnings Yield	-319.44%	-278.28%	-100.87%	-91.23%	-12.55%	-3.85%
FCF Yield	-113.37%	-99.71%	-74.96%	-117.44%	-20.28%	-6.71%
Buyback Yield / Dilution	62.51%	-173.52%	-463.84%	-44.78%	-27.89%	-17.66%