Freja eID Group 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	Jul '26 Jul 6, 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	554	443	219	154	71	377
Market Cap Growth	113.08%	101.79%	42.06%	118.24%	-81.23%	50.54%
Enterprise Value	548	436	241	169	76	346
Last Close Price	19.40	15.50	9.66	6.80	3.75	19.98
PS Ratio	8.74	7.33	4.21	3.24	1.88	14.11
PB Ratio	27.26	20.13	-80.48	11.19	3.32	6.36
P/TBV Ratio	-	-	-	-	-	10.87
P/FCF Ratio	78.12	66.24	127.03	-	-	-
P/OCF Ratio	74.12	62.43	112.39	-	-	-
EV/Sales Ratio	8.64	7.23	4.62	3.53	2.03	12.96
EV/FCF Ratio	77.23	65.29	139.47	-	-	-
Debt / Equity Ratio	0.37	0.49	-12.41	1.41	0.81	0.23
Debt / FCF Ratio	1.06	1.63	19.59	-	-	-
Net Debt / Equity Ratio	-0.31	-0.18	-9.32	1.02	0.51	-0.25
Net Debt / EBITDA Ratio	0.46	0.28	-1.32	-0.48	-0.30	0.32
Net Debt / FCF Ratio	-0.89	-0.60	14.71	-1.67	-0.42	0.35
Asset Turnover	1.04	0.93	0.85	0.78	0.49	0.30
Inventory Turnover	-	4.22	6.13	4.11	3.56	-
Quick Ratio	0.64	0.72	0.47	0.52	0.66	1.53
Current Ratio	0.75	0.83	0.56	0.62	0.79	1.69
Return on Equity (ROE)	-203.01%	-158.93%	-422.11%	-181.90%	-96.20%	-99.97%
Return on Assets (ROA)	-14.08%	-13.73%	-19.81%	-30.36%	-30.36%	-32.95%
Return on Capital Employed (ROCE)	-51.70%	-51.40%	-151.20%	-148.60%	-123.10%	-69.50%
Earnings Yield	-2.76%	-3.46%	-10.65%	-20.70%	-54.78%	-13.88%
FCF Yield	1.28%	1.51%	0.79%	-5.46%	-37.05%	-11.15%
Buyback Yield / Dilution	-19.82%	-13.39%	-13.27%	-6.25%	-5.72%	-21.09%