Norse Atlantic ASA 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	Mar '26 Mar 6, 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	898	987	575	1,467	437	1,192
Market Cap Growth	73.42%	71.60%	-60.78%	235.45%	-63.32%	-
Enterprise Value	8,780	8,459	10,020	11,193	9,131	-137
Last Close Price	5.50	6.08	3.73	12.56	-	-
PS Ratio	0.13	0.15	0.09	0.33	0.40	-
PB Ratio	-0.37	-0.41	-0.25	-1.63	3.98	0.84
P/TBV Ratio	-	-	-	-	5.42	0.85
P/FCF Ratio	1.96	2.16	1.57	-	-	-
P/OCF Ratio	1.38	1.52	0.93	-	-	-
EV/Sales Ratio	1.24	1.25	1.54	2.53	8.40	-
EV/FCF Ratio	19.20	18.50	27.26	-	-	-
Debt / Equity Ratio	-3.21	-3.21	-4.41	-10.86	91.29	0.60
Debt / EBITDA Ratio	15.05	15.05	-	-	-	-
Debt / FCF Ratio	16.84	16.84	27.93	-	-	-
Net Debt / Equity Ratio	-3.15	-3.15	-4.28	-10.01	84.04	-0.26
Net Debt / EBITDA Ratio	-43.13	-43.13	-9.42	-6.68	-6.06	4.88
Net Debt / FCF Ratio	16.49	16.49	27.13	-36.62	-10.63	1.40
Asset Turnover	0.76	0.76	0.56	0.40	0.16	-
Inventory Turnover	108.34	108.34	124.56	138.26	-	-
Quick Ratio	0.32	0.32	0.43	0.67	1.03	57.07
Current Ratio	0.39	0.39	0.48	0.69	1.08	57.07
Return on Equity (ROE)	-	-	-	-	-209.40%	-
Return on Assets (ROA)	-1.29%	-1.29%	-5.74%	-7.78%	-13.58%	-
Return on Capital Employed (ROCE)	-3.60%	-3.60%	-13.60%	-15.50%	-14.90%	-3.40%
Earnings Yield	-63.57%	-57.84%	-260.62%	-115.71%	-417.20%	-5.79%
FCF Yield	50.92%	46.33%	63.91%	-16.81%	-198.57%	-22.02%
Buyback Yield / Dilution	-14.08%	-14.08%	-91.59%	-219.90%	-8.60%	-

Source: S&P Capital IQ. Standard template. Financial Sources.