Brazilian Rare Earths Ratios and Metrics

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

Millions AUD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 19, 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	1,636	1,088	582	409	-	-
Market Cap Growth	221.36%	86.91%	42.20%	-	-	-
Enterprise Value	1,475	1,020	485	419	-	-
Last Close Price	5.84	3.96	2.36	1.91	-	-
PS Ratio	97508.65	64814.42	-	-	-	-
PB Ratio	10.09	6.71	7.09	11.42	-	-
P/TBV Ratio	10.09	6.71	7.09	11.42	-	-
EV/Sales Ratio	-	60799.36	-	-	-	-
Debt / Equity Ratio	0.01	0.01	0.02	-	-13.57	-
Net Debt / Equity Ratio	-0.99	-0.99	-0.97	-1.36	-1.50	-0.50
Net Debt / EBITDA Ratio	3.50	3.50	1.36	1.30	-0.30	0.18
Net Debt / FCF Ratio	4.69	4.69	1.91	2.42	-0.38	0.19
Quick Ratio	19.23	19.23	16.11	4.03	0.91	16.19
Current Ratio	19.41	19.41	16.35	4.06	0.91	16.87
Return on Equity (ROE)	-34.45%	-34.45%	-95.00%	-402.89%	-	-
Return on Assets (ROA)	-22.19%	-22.19%	-52.50%	-66.32%	-47.16%	-
Return on Capital Employed (ROCE)	-28.30%	-28.30%	-70.70%	-96.60%	505.90%	-278.10%
Earnings Yield	-2.57%	-3.87%	-9.63%	-16.88%	-	-
FCF Yield	-2.10%	-3.15%	-7.19%	-4.94%	-	-
Buyback Yield / Dilution	-8.54%	-8.54%	-24.72%	-62.95%	-289.21%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.