Vetted Assets 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	Aug '26 Aug 12, 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	124	129	196	534	25,780,788	47,474
Market Cap Growth	516.70%	-34.19%	-63.37%	-100.00%	54204.73%	-
Enterprise Value	116.26	117.48	220.57	553.19	25,780,867	47,467
Last Close Price	4.31	4.66	14.50	48.38	408000.00	2300000.00
PS Ratio	1.06	0.87	0.80	1.94	110369.00	3878.62
PB Ratio	1.41	1.34	2.56	2.46	136204.00	2694.04
P/TBV Ratio	-	-	-	-	-	17140.13
P/FCF Ratio	-	-	-	20.35	-	-
P/OCF Ratio	-	-	-	20.20	-	-
EV/Sales Ratio	0.99	0.79	0.90	2.01	110369.00	3878.00
EV/FCF Ratio	-	-	-	21.06	-	-
Debt / Equity Ratio	-	0	0.38	0.02	0.02	0.02
Debt / FCF Ratio	-	-	-	1.87	-	-
Net Debt / Equity Ratio	-0.10	-0.13	0.31	0.08	0.41	-0.43
Net Debt / EBITDA Ratio	0.69	0.23	-0.20	-0.06	-6.70	0.28
Net Debt / FCF Ratio	0.96	0.76	-2.04	0.64	-18.64	0.28
Asset Turnover	0.99	0.82	0.78	0.74	1.32	0.74
Inventory Turnover	3.29	3.78	4.96	3.02	4.32	4.86
Quick Ratio	0.41	0.59	0.22	0.31	0.22	1.33
Current Ratio	0.90	0.96	0.45	0.58	0.53	0.15
Return on Equity (ROE)	-15.76%	-3.14%	-111.06%	-152.00%	-16.86%	-335.73%
Return on Assets (ROA)	-9.23%	-30.11%	-37.79%	-78.41%	-7.26%	-177.65%
Return on Invested Capital (ROIC)	-15.78%	-59.26%	-70.61%	-115.23%	-9.24%	-793.21%
Return on Capital Employed (ROCE)	-12.97%	-49.49%	-64.54%	-127.12%	-10.33%	-253.09%
FCF Yield	-	-	-	4.91%	-	-
Buyback Yield / Dilution	-121.36%	-153.73%	-60.95%	-54299.04%	25.46%	-
Total Shareholder Return	-121.36%	-153.73%	-60.95%	-54299.04%	25.46%	-