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	Aug '26 Aug 5, 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	327	50	26	79	65	265
Market Cap Growth	262.02%	89.85%	-67.02%	22.79%	-75.56%	-27.43%
Enterprise Value	340.97	60.02	20.49	51.4	-5.74	193.77
Last Close Price	1.48	0.39	0.34	3.51	4.56	28.50
PS Ratio	79.85	8.80	2.17	6.02	8.40	43.49
PB Ratio	5.10	0.68	0.32	0.83	0.52	1.95
P/TBV Ratio	-	35.66	1.06	1.82	0.77	3.35
EV/Sales Ratio	83.16	10.62	1.70	3.90	-0.75	31.84
EV/EBITDA Ratio	-	-	-	-	0.13	-
EV/EBIT Ratio	-	-	-	-	0.13	-
EV/FCF Ratio	-	-	-	-	0.26	-
Debt / Equity Ratio	-	0.23	0.01	0.01	0.01	0.01
Net Debt / Equity Ratio	-0.05	0.14	-0.07	-0.29	-0.56	-0.52
Net Debt / EBITDA Ratio	0.10	-0.31	0.17	0.54	1.55	2.84
Net Debt / FCF Ratio	0.16	-0.38	0.20	0.52	3.13	2.70
Asset Turnover	0.06	0.06	0.12	0.10	0.05	0.04
Quick Ratio	0.21	1.13	1.15	1.91	3.35	10.94
Current Ratio	0.21	1.30	1.20	1.97	3.37	11.14
Return on Equity (ROE)	-50.99%	-46.05%	-37.47%	-46.69%	-35.91%	-18.00%
Return on Assets (ROA)	-33.89%	-34.85%	-33.25%	-40.19%	-31.18%	-17.37%
Return on Invested Capital (ROIC)	-33.65%	-39.02%	-42.40%	-68.86%	-64.31%	-41.03%
Return on Capital Employed (ROCE)	-38.32%	-38.17%	-38.09%	-47.34%	-34.62%	-18.07%
Buyback Yield / Dilution	-142.55%	-242.54%	-216.38%	-54.82%	-19.20%	99.87%
Total Shareholder Return	-142.55%	-242.54%	-216.38%	-54.82%	-19.20%	99.87%