WSE:OTM Ratios and Metrics

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

Millions PLN. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 5, 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	149	143	127	118	72	89
Market Cap Growth	-3.54%	12.44%	7.18%	65.05%	-19.71%	107.10%
Enterprise Value	166.16	164.98	175.69	151.53	80.52	101.73
Last Close Price	4.88	4.70	4.18	3.90	2.81	3.50
PE Ratio	15.73	10.93	104.50	12.19	-	-
Forward PE	-	22.00	22.00	22.00	22.00	22.00
PS Ratio	0.57	-	0.44	0.42	0.28	0.36
PB Ratio	1.02	1.08	1.05	1.04	0.76	0.99
P/TBV Ratio	1.11	1.08	1.05	1.04	0.77	1.00
P/FCF Ratio	8.77	-	-	-	-	5.47
P/OCF Ratio	5.89	-	9.52	10.47	4.33	3.88
EV/Sales Ratio	0.64	-	0.61	0.53	0.32	0.41
EV/EBITDA Ratio	49.90	-	6.41	4.87	10.03	10.14
EV/EBIT Ratio	49.90	-	10.10	7.43	-	-
EV/FCF Ratio	9.80	-	-	-	-	6.23
Debt / Equity Ratio	0.07	0.10	0.40	0.28	0.17	0.27
Debt / EBITDA Ratio	5.24	-	1.95	1.28	3.12	2.96
Debt / FCF Ratio	-	-	-	-	-	1.82
Net Debt / Equity Ratio	0.09	0.08	0.32	0.23	0.09	0.13
Net Debt / EBITDA Ratio	3.70	-	1.43	0.82	1.05	1.15
Net Debt / FCF Ratio	-	-	-2.04	-1.30	-1057.87	0.71
Asset Turnover	0.40	0	1.21	1.37	1.39	1.41
Inventory Turnover	2.28	0	6.16	5.72	6.02	7.18
Quick Ratio	0.62	0.67	0.48	0.47	0.47	0.61
Current Ratio	1.29	1.17	1.01	0.86	0.94	1.13
Return on Equity (ROE)	1.87%	0.00%	7.38%	12.65%	-9.96%	-5.10%
Return on Assets (ROA)	0.83%	0.00%	6.13%	8.79%	-2.59%	-1.90%
Return on Invested Capital (ROIC)	1.15%	0.00%	9.22%	14.59%	-4.56%	-3.02%
Return on Capital Employed (ROCE)	2.15%	0.00%	12.89%	18.02%	-4.53%	-3.65%
Earnings Yield	6.08%	9.15%	0.96%	8.21%	-	-
FCF Yield	11.41%	0.00%	-	-	-	18.29%
Buyback Yield / Dilution	-1.13%	0.00%	-1.06%	-17.67%	0.00%	0.00%
Total Shareholder Return	-1.13%	0.00%	-1.06%	-17.67%	0.00%	0.00%