XSAT:SMOL 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	Jun '26 Jun 11, 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	415	70	306	115	93	274
Market Cap Growth	292.94%	-77.06%	166.32%	23.50%	-66.05%	-27.43%
Enterprise Value	428	69	292	79	43	213
Last Close Price	2.29	0.39	3.97	5.08	6.59	29.50
PS Ratio	105.77	16.71	59.57	9.03	12.11	46.76
PB Ratio	6.46	0.95	3.68	1.21	0.75	2.01
P/TBV Ratio	-	0.95	3.68	1.21	0.75	2.01
EV/Sales Ratio	109.24	16.45	56.93	6.24	5.63	36.32
Debt / Equity Ratio	0.26	0.23	0.01	0.01	0.01	0.01
Net Debt / Equity Ratio	0.21	0.14	-0.07	-0.29	-0.56	-0.52
Net Debt / EBITDA Ratio	-	-0.32	0.18	0.55	1.60	2.90
Net Debt / FCF Ratio	-0.70	-0.38	0.20	0.52	3.18	2.70
Asset Turnover	0.04	0.04	0.05	0.10	0.05	0.04
Quick Ratio	0.44	1.30	1.20	1.91	3.35	10.94
Current Ratio	0.44	1.30	1.25	1.97	3.37	11.14
Return on Equity (ROE)	-50.91%	-46.05%	-37.47%	-46.69%	-35.91%	-18.00%
Return on Assets (ROA)	-20.90%	-21.78%	-20.65%	-25.12%	-19.31%	-10.85%
Return on Capital Employed (ROCE)	-40.70%	-36.70%	-40.50%	-54.60%	-35.90%	-18.30%
Earnings Yield	-8.50%	-51.44%	-10.92%	-44.71%	-50.34%	-9.04%
FCF Yield	-4.67%	-38.77%	-9.37%	-46.61%	-23.78%	-9.60%
Buyback Yield / Dilution	-144.56%	-158.09%	-222.42%	-58.90%	-17.88%	-20.64%