XSAT:BEYOND 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	Mar '26 Mar 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 Capitalization	112	133	181	146	146	134
Market Cap Growth	-36.13%	-26.57%	23.89%	-	8.88%	10.80%
Enterprise Value	108	126	174	114	91	83
Last Close Price	6.00	7.12	10.30	8.50	8.50	8.50
PS Ratio	0.69	0.82	0.86	0.90	3.03	3.37
PB Ratio	1.71	2.03	2.76	1.74	1.59	1.87
P/TBV Ratio	-	-	-	7.08	2.98	2.88
P/FCF Ratio	-	6.69	9.78	13.95	-	497.98
P/OCF Ratio	5.64	6.69	9.74	12.53	-	68.03
EV/Sales Ratio	0.67	0.78	0.83	0.70	1.89	2.10
EV/EBITDA Ratio	6.21	7.20	-	-	-	-
EV/FCF Ratio	-	6.35	9.41	10.88	-	310.23
Debt / Equity Ratio	0.05	0.05	-	-	-	-
Debt / EBITDA Ratio	0.19	0.19	-	-	-	-
Debt / FCF Ratio	0.17	0.17	-	-	-	-
Net Debt / Equity Ratio	-0.08	-0.08	-0.11	-0.26	-0.53	-0.62
Net Debt / EBITDA Ratio	-0.32	-0.32	0.47	4.51	2.44	6.24
Net Debt / FCF Ratio	-0.28	-0.28	-0.40	-2.09	3.46	-164.20
Asset Turnover	1.71	1.71	2.11	1.59	0.54	0.66
Quick Ratio	0.76	0.76	0.91	1.85	7.25	6.82
Current Ratio	0.76	0.76	0.91	1.85	7.25	6.82
Return on Equity (ROE)	-15.83%	-15.83%	-25.95%	-8.86%	-27.77%	-15.76%
Return on Assets (ROA)	-4.49%	-4.49%	-10.78%	-3.81%	-14.75%	-8.04%
Return on Capital Employed (ROCE)	-9.90%	-9.90%	-26.10%	-7.40%	-23.00%	-10.70%
Earnings Yield	-8.98%	-7.56%	-10.66%	-5.24%	-15.41%	-6.62%
FCF Yield	-	14.95%	10.22%	7.17%	-9.58%	0.20%
Buyback Yield / Dilution	-2.17%	-2.17%	-2.24%	-0.78%	-8.04%	-10.80%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.