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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 10, 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	18	12	15	30	21	39
Market Cap Growth	18.18%	-22.84%	-49.84%	44.36%	-46.08%	186.21%
Enterprise Value	33	29	22	37	30	38
Last Close Price	3.90	2.50	3.24	6.46	4.47	8.30
PE Ratio	9.25	5.31	-	15.83	-	-
PS Ratio	0.12	0.07	0.07	0.12	0.10	0.21
PB Ratio	2.69	1.69	3.20	4.02	3.84	4.37
P/TBV Ratio	2.69	1.69	3.20	4.02	3.84	4.37
P/FCF Ratio	3.73	1.94	-	2.07	32.56	-
P/OCF Ratio	3.45	1.81	-	1.98	22.61	-
EV/Sales Ratio	0.21	0.17	0.10	0.14	0.14	0.21
EV/EBITDA Ratio	23.57	16.96	-	8.04	-	-
EV/EBIT Ratio	37.70	23.89	-	9.63	-	-
EV/FCF Ratio	6.78	4.81	-	2.51	45.91	-
Debt / Equity Ratio	2.20	1.15	2.65	1.30	0.99	0.54
Debt / EBITDA Ratio	10.61	4.67	-	2.15	-	-
Debt / FCF Ratio	3.05	1.33	-	0.67	8.39	-
Net Debt / Equity Ratio	2.19	1.12	2.31	0.40	0.89	0.46
Net Debt / EBITDA Ratio	10.60	4.54	-3.53	0.65	-2.88	-1.28
Net Debt / FCF Ratio	3.05	1.29	-1.80	0.20	7.54	-0.85
Asset Turnover	2.58	3.63	3.37	3.39	3.02	2.90
Inventory Turnover	3.66	5.62	5.67	6.66	6.42	6.45
Quick Ratio	0.32	0.42	0.27	0.59	0.51	0.55
Current Ratio	1.11	1.18	1.14	1.23	1.03	1.12
Return on Equity (ROE)	33.96%	37.74%	-81.84%	29.45%	-58.53%	-72.93%
Return on Assets (ROA)	0.91%	1.60%	-3.65%	3.05%	-2.01%	-3.97%
Return on Invested Capital (ROIC)	4.83%	8.00%	-29.55%	36.54%	-19.43%	-25.97%
Return on Capital Employed (ROCE)	5.70%	7.50%	-22.20%	14.30%	-12.40%	-17.60%
Earnings Yield	10.81%	18.83%	-33.07%	6.32%	-20.03%	-26.32%
FCF Yield	26.81%	51.60%	-39.96%	48.29%	3.07%	-12.44%