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	Jul '26 Jul 23, 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	34	133	181	419	167	563
Market Cap Growth	-82.36%	-26.57%	-56.84%	150.00%	-70.23%	90.17%
Enterprise Value	28.1	128.79	175.29	398.94	121.39	520.89
Last Close Price	1.85	7.12	10.30	24.40	9.76	35.70
PS Ratio	0.25	0.81	0.86	2.55	3.47	14.10
PB Ratio	0.60	2.08	2.85	5.11	1.87	8.12
P/TBV Ratio	-	-	-	20.33	3.42	12.10
P/FCF Ratio	-	6.69	9.78	40.04	-	2091.53
P/OCF Ratio	1.68	6.69	9.74	35.97	-	285.74
EV/Sales Ratio	0.20	0.78	0.83	2.43	2.52	13.06
EV/EBITDA Ratio	1.99	7.31	12.37	39.27	-	2235.60
EV/FCF Ratio	-	6.49	9.49	38.15	-	1936.41
Debt / Equity Ratio	0.05	0.05	0	0	0	0
Debt / EBITDA Ratio	0.22	0.19	-	-	-	-
Debt / FCF Ratio	0.15	0.17	-	-	-	-
Net Debt / Equity Ratio	-0.15	-0.09	-0.12	-0.27	-0.54	-0.64
Net Debt / EBITDA Ratio	-0.58	-0.31	-0.52	-2.15	3.58	-189.57
Net Debt / FCF Ratio	-0.40	-0.28	-0.40	-2.09	1.73	-164.20
Asset Turnover	1.50	1.74	2.13	1.60	0.54	0.67
Quick Ratio	0.59	0.76	0.91	1.85	7.25	6.82
Current Ratio	0.59	0.76	0.91	1.85	7.25	6.82
Return on Equity (ROE)	-22.65%	-15.83%	-25.95%	-8.86%	-27.77%	-15.76%
Return on Assets (ROA)	-10.67%	-7.02%	-17.24%	-6.06%	-23.59%	-12.49%
Return on Invested Capital (ROIC)	-18.50%	-11.27%	-28.45%	-11.75%	-59.39%	-31.81%
Return on Capital Employed (ROCE)	-15.76%	-9.96%	-22.89%	-7.10%	-25.81%	-14.02%
FCF Yield	-	14.95%	10.22%	2.50%	-	0.05%
Buyback Yield / Dilution	-3.62%	-6.22%	-2.24%	0.00%	-8.88%	-10.80%
Total Shareholder Return	-3.62%	-6.22%	-2.24%	0.00%	-8.88%	-10.80%