XSAT:NILS Ratios and Metrics

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 4, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	13	15	30	21	39	14
Market Cap Growth	-29.90%	-49.84%	44.36%	-46.08%	186.21%	-50.00%
Enterprise Value	30	22	37	30	38	20
Last Close Price	2.72	3.24	6.46	4.47	8.30	2.90
PE Ratio	-	-	15.83	-	-	-
PS Ratio	0.07	0.07	0.12	0.10	0.21	0.08
PB Ratio	3.45	3.20	4.02	3.84	4.37	0.71
P/TBV Ratio	3.45	3.20	4.02	3.84	4.37	0.71
P/FCF Ratio	5.98	-	2.07	32.56	-	3.32
P/OCF Ratio	4.92	-	1.98	22.61	-	3.23
EV/Sales Ratio	0.16	0.10	0.14	0.14	0.21	0.12
EV/EBITDA Ratio	-	-	8.04	-	-	-
EV/EBIT Ratio	-	-	9.63	-	-	-
EV/FCF Ratio	14.12	-	2.51	45.91	-	4.93
Debt / Equity Ratio	4.71	2.65	1.30	0.99	0.54	0.13
Debt / EBITDA Ratio	-	-	2.15	-	-	-
Debt / FCF Ratio	8.17	-	0.67	8.39	-	0.63
Asset Turnover	2.61	3.37	3.39	3.02	2.90	2.43
Inventory Turnover	4.02	5.67	6.66	6.42	6.45	5.69
Quick Ratio	0.39	0.27	0.59	0.51	0.55	0.49
Current Ratio	1.06	1.14	1.23	1.03	1.12	1.30
Return on Equity (ROE)	-41.33%	-81.84%	29.45%	-58.53%	-72.93%	-55.82%
Return on Assets (ROA)	-0.16%	-3.65%	3.05%	-2.01%	-3.97%	-8.83%
Return on Invested Capital (ROIC)	-1.03%	-29.55%	36.54%	-19.43%	-25.97%	-36.91%
Return on Capital Employed (ROCE)	-1.30%	-22.20%	14.30%	-12.40%	-17.60%	-29.00%
Earnings Yield	-10.22%	-33.07%	6.32%	-20.03%	-26.32%	-109.01%
FCF Yield	16.72%	-39.96%	48.29%	3.07%	-12.44%	30.14%

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