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 24, 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	571	443	219	154	71	377
Market Cap Growth	69.22%	101.79%	42.06%	118.24%	-81.23%	36.93%
Enterprise Value	564.91	438.67	244.79	168.49	81.72	362.31
Last Close Price	20.00	15.50	9.66	6.80	3.75	19.98
PS Ratio	9.01	8.66	5.00	4.26	2.41	18.27
PB Ratio	28.10	20.13	-80.48	11.19	3.31	6.36
P/TBV Ratio	-	-	-	-	-	10.28
P/FCF Ratio	80.53	66.24	127.03	-	-	-
P/OCF Ratio	76.42	62.43	112.39	-	-	-
EV/Sales Ratio	8.91	8.59	5.58	4.64	2.78	17.56
EV/EBITDA Ratio	288.52	342.18	-	-	-	-
EV/FCF Ratio	79.64	65.64	141.74	-	-	-
Debt / Equity Ratio	0.12	0.13	-4.43	0.36	0.42	0.15
Debt / EBITDA Ratio	3.83	8.48	-	-	-	-
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	-3.22	-3.14	-5.88	-0.48	-0.29	0.31
Net Debt / FCF Ratio	-0.89	-0.60	14.71	-1.67	-0.42	0.35
Asset Turnover	0.81	0.78	0.71	0.59	0.38	0.23
Quick Ratio	0.64	0.69	0.44	0.50	0.58	1.50
Current Ratio	0.75	0.83	0.56	0.62	0.79	1.69
Return on Equity (ROE)	-72.13%	-158.93%	-422.11%	-181.90%	-96.20%	-99.96%
Return on Assets (ROA)	-20.50%	-22.06%	-31.85%	-48.77%	-48.81%	-57.61%
Return on Invested Capital (ROIC)	-85.46%	-93.01%	-96.28%	-99.12%	-97.59%	-142.15%
Return on Capital Employed (ROCE)	-49.39%	-69.37%	-118.54%	-117.29%	-75.77%	-81.92%
FCF Yield	1.24%	1.51%	0.79%	-	-	-
Buyback Yield / Dilution	-19.82%	-3.61%	-31.73%	-6.25%	-5.71%	-21.10%
Total Shareholder Return	-19.82%	-3.61%	-31.73%	-6.25%	-5.71%	-21.10%