NuScale Power Corporation Financial Ratios — SMR Stock

Profitability (USD)

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	-62.34	-56.08	-38.37	-39.81
Return on Assets (%)	- -	-144.01	-121.83	-24.29	-20.35	-35.51	-36.36
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	13.94	40.83	38.16	38.01	16.87	86.67	36.31
EBITDA Margin (%)	-33,519.3	-26,127.5	-6,013.45	-1,925.59	-1,196.88	-369.5	-2,186.82
Operating Margin (%)	-34,218.23	-26,473.83	-6,090.15	-1,948.45	-1,208.09	-374.48	-2,190.57
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	961.29	9,896.62
Pretax Margin (%)	-19,063.54	-14,731.17	-3,581.17	-1,199.36	-789.63	-935.22	-2,109.72
Profit Margin (%)	-19,063.54	-14,731.17	-3,581.17	-483.47	-255.86	-368.8	-1,130.26
Net Income to Common Margin (%)	-19,063.54	-14,731.17	-3,581.17	-483.47	-255.86	-368.8	-1,130.26
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-62.34	-56.08	-38.37	-39.81

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	15	35	15	2	1	- -	- -
ST Debt	15	35	15	2	1	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-0.12	-0.23	-0.09	-0.01	-0.01	- -	- -
Net Debt/EBITDA	0.03	-0.19	0.37	0.96	0.44	2.93	1.22
Total Debt/EBIT	-0.11	-0.22	-0.09	-0.01	-0.01	- -	- -
Net Debt/EBIT	0.03	-0.18	0.36	0.95	0.44	2.89	1.21
EBITDA to Interest Expense	-726.9	-240.07	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-733.16	-245.47	- -	- -	- -	- -	- -
EBIT to Interest Expense	-742.06	-243.25	- -	- -	- -	- -	- -
Interest Expense	- -	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	51.26	-57.38	56.44	32.89	41.56	113.59	82.75
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	37.74	-131.46	22.63	0.57	1.16	- -	- -
Total Debt/Capital (%)	27.4	417.86	18.46	0.56	1.14	- -	- -
Total Debt/Total Assets (%)	19.34	75.43	12.77	0.45	0.66	- -	- -
Net Debt to Equity	-10.1	-107.6	-92.19	-78.56	-92.99	-88.62	-75.11
Net Debt/Capital (%)	-10.79	800.28	-929.3	-357.04	-1,138.01	-778.75	-301.81
EBITDA	-125	-157	-172	-227	-273	-137	-688
EBITDA-CapEx	-126	-160	-174	-230	-275	-137	-689
Operating Income (Loss)	-128	-159	-174	-230	-276	-139	-690

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.49	0.07	1.59	6.94	1.38	4.92	4.24
Current Ratio	1.19	0.16	1.78	7.38	1.77	5.25	4.3
Quick Ratio	1.1	0.11	1.69	7.23	1.49	5.16	4.26
CFO/Avg Current Liab	- -	-0.9	-1.67	-3.42	-2.91	-1.23	-2.38
Common Equity/Total Assets	51.26	-57.38	56.44	32.89	41.56	113.59	82.75
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -
Total Debt/Equity (%)	37.74	-131.46	22.63	0.57	1.16	- -	- -
Total Debt/Capital (%)	27.4	417.86	18.46	0.56	1.14	- -	- -
Total Debt/Total Assets (%)	19.34	75.43	12.77	0.45	0.66	- -	- -
CFO/Total Liabilities	-180	-63.78	-187.81	-207.71	-191.85	-118.69	-153.74
CFO/CapEx	-61.72	-13.4	-50.8	-63.73	-106.23	-2,469.68	-904.74
Altman's Z-Score	- -	-71.83	-12.13	3.77	-4.16	13.49	7.54

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	0.05	0.75	1.47	2.14	2.37	2.14
Days Sales Outstanding	- -	7,185.03	486.09	247.87	170.63	153.86	170.92
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	441	437	712	253	2,203	4,513
- Cash & Cash Equivalents	17	5	77	218	120	402	836
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	162	36	-166	-55
+ Total Debt	15	35	15	2	1	- -	- -
Enterprise Value	- -	472	376	608	170	1,595	3,203
Total Capital	53	8	84	279	131	453	1,114
Total Debt/Capital (%)	27.4	417.86	18.46	0.56	1.14	- -	- -
Total Debt / EV	- -	0.08	0.04	- -	0.01	- -	- -
EV/Sales	- -	786.69	131.32	51.5	7.46	43.07	101.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	441	437	521	241	1,672	2,320
Diluted Enterprise Value	- -	472	376	417	159	1,065	1,011
EV per Share	- -	10.82	8.62	8.76	2.21	12.99	10.06
TTM Sales	- -	1	3	12	23	37	31
TTM EBITDA	-125	-157	-172	-227	-273	-137	-688
TTM Operating Income	-128	-159	-174	-230	-276	-139	-690
TTM Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
TTM Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	-8.7	-4.33	-3.45	-1.31	-15.38	-5.04
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	472	376	608	170	1,595	3,203
Low Price	- -	9.9	8.56	8.87	1.81	1.88	11.08
EV/Sales	- -	786.69	131.32	51.5	7.46	43.07	101.76
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -
Price/Book Value	- -	-16.35	6.4	6.2	2.71	3.56	3.86
Price/Book Value Average	- -	-16.42	6.39	6.72	5.81	2.08	7.79
Price/Book Value High	- -	-17.48	7.82	9.59	9.31	6.41	15.65
Price/Book Value Low	- -	-15.99	5.46	5.36	1.49	0.37	3.02
Price/Tangible Book Value	- -	-8.24	10.41	8.04	3.75	3.72	3.95
Price/Tangible Book Value Average	- -	-8.28	10.41	8.71	8.05	2.17	7.97
Price/Tangible Book Value High	- -	-8.81	12.74	12.43	12.91	6.69	16
Price/Tangible Book Value Low	- -	-8.06	8.89	6.95	2.06	0.39	3.09
Price/Sales	- -	735.64	152.85	44.12	10.58	45.13	73.7
Price/Sales Average	- -	738.82	152.81	47.8	22.7	26.38	148.74
Price/Sales High	- -	786.53	186.99	68.16	36.42	81.31	298.66
Price/Sales Low	- -	719.65	130.45	38.15	5.82	4.73	57.63
Price/Cash Flow	- -	-9.34	-4.41	-3.5	-1.32	-15.39	-5.05
Price/Cash Flow Average	- -	-9.38	-4.41	-3.8	-2.83	-8.99	-10.19
Price/Cash Flow High	- -	-9.99	-5.4	-5.41	-4.53	-27.72	-20.46
Price/Cash Flow Low	- -	-9.14	-3.77	-3.03	-0.72	-1.61	-3.95
Price/Free Cash Flow Average	- -	-8.73	-4.33	-3.74	-2.8	-8.99	-10.18
Price/Free Cash Flow High	- -	-9.3	-5.29	-5.33	-4.49	-27.71	-20.43
Price/Free Cash Flow Low	- -	-8.51	-3.69	-2.98	-0.72	-1.61	-3.94
EV/Sales Average	- -	789.87	131.28	56.52	20.16	18.36	247.73
EV/Sales High	- -	837.58	165.46	84.34	34.53	90.72	539.33
EV/Sales Low	- -	770.7	108.92	43.33	2.47	- -	70.5
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	10.12	10.03	10.26	3.29	17.93	14.17
High Price	- -	10.82	12.27	15.85	11.32	32.3	57.42
Enterprise Value Average	- -	474	376	667	460	680	7,798
Enterprise Value High	- -	503	474	996	788	3,361	16,978
Enterprise Value Low	- -	462	312	511	56	-376	2,219

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	44	44	44	69	77	123	318
Diluted Weighted Avg Shares	44	44	44	51	73	93	164
Basic Weighted Avg Shares	44	44	44	51	73	93	164
Revenue per Share	0.01	0.01	0.07	0.23	0.31	0.4	0.19
EBITDA per Share	-2.87	-3.59	-3.95	-4.48	-3.72	-1.47	-4.2
Operating Income per Share	-2.93	-3.64	-4	-4.53	-3.76	-1.49	-4.21
Basic EPS, GAAP	-1.63	-2.03	-2.35	-1.12	-0.8	-1.47	-2.17
Basic EPS from Cont Ops	-1.63	-2.03	-2.35	-2.79	-2.45	-3.74	-4.06
Diluted EPS, GAAP	-1.63	-2.03	-2.35	-1.12	-0.8	-1.47	-2.17
Diluted EPS from Cont Ops	-1.63	-2.03	-2.35	-2.79	-2.45	-3.74	-4.06
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-1.52	-1.08	-2.27	-2.93	-2.5	-1.17	-2.81
Free Cash Flow per Basic Share	-1.55	-1.16	-2.32	-2.97	-2.52	-1.17	-2.81
Cash & Equivalents per Share	0.39	0.11	1.77	3.86	1.56	3.59	3.94
Book Value per Share	0.89	-0.62	1.57	1.65	1.22	5.04	3.67
Tangible Book Value per Share	0.28	-1.23	0.96	1.28	0.88	4.83	3.59