Energy Recovery Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 1, 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	583	712	805	1,072	1,155	1,221
Market Cap Growth	-28.63%	-11.55%	-24.85%	-7.19%	-5.44%	58.90%
Enterprise Value	517.41	644.01	736.63	974.58	1,065	1,130
Last Close Price	11.04	13.49	14.70	18.84	20.49	21.49
PE Ratio	26.29	32.12	36.75	50.92	48.79	89.54
Forward PE	16.98	15.87	19.41	53.83	89.09	50.36
PEG Ratio	1.11	0.91	0.91	0.91	0.91	0.91
PS Ratio	4.32	5.28	5.56	8.35	9.19	11.75
PB Ratio	2.83	3.45	3.83	-	-	6.83
P/TBV Ratio	2.89	3.54	4.05	-	-	7.06
P/FCF Ratio	33.44	40.85	41.89	45.63	137.48	61.15
P/OCF Ratio	31.07	37.95	39.24	41.13	91.42	61.15
EV/Sales Ratio	3.83	4.77	5.08	7.59	8.48	10.88
EV/EBITDA Ratio	18.27	23.29	30.99	42.09	34.21	57.17
EV/EBIT Ratio	21.07	26.96	37.35	51.16	42.89	81.72
EV/FCF Ratio	29.67	36.93	38.32	41.49	126.79	56.60
Debt / Equity Ratio	0.03	0.03	0.04	-	-	0.08
Debt / EBITDA Ratio	0.32	0.34	0.48	0.57	-	0.83
Debt / FCF Ratio	0.54	0.54	0.59	0.56	-	0.82
Net Debt / Equity Ratio	-0.32	-0.32	-0.32	-	-	-0.50
Net Debt / EBITDA Ratio	-2.26	-2.38	-2.81	-4.11	-2.89	-4.51
Net Debt / FCF Ratio	-3.77	-3.77	-3.47	-4.06	-10.70	-4.47
Asset Turnover	0.57	0.57	0.58	0.55	0.58	0.50
Inventory Turnover	1.91	1.91	1.88	1.51	1.57	2.03
Quick Ratio	8.75	8.75	6.06	7.24	152.21	6.38
Current Ratio	10.44	10.44	7.41	8.64	193.94	7.67
Return on Equity (ROE)	11.03%	11.03%	21.95%	-	26.90%	8.14%
Return on Assets (ROA)	8.38%	8.38%	7.13%	7.68%	10.63%	6.74%
Return on Invested Capital (ROIC)	13.88%	13.88%	13.10%	14.31%	20.87%	16.60%
Return on Capital Employed (ROCE)	11.02%	11.02%	8.75%	8.51%	12.11%	7.23%
Earnings Yield	3.94%	3.11%	2.72%	1.96%	2.05%	1.12%
FCF Yield	2.99%	2.45%	2.39%	2.19%	0.73%	1.64%
Buyback Yield / Dilution	6.34%	6.34%	-0.14%	-0.17%	1.84%	-3.68%
Total Shareholder Return	6.34%	6.34%	-0.14%	-0.17%	1.84%	-3.68%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q