Lupatech Ratios and Metrics

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

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	54	50	89	120	155	64
Market Cap Growth	2.51%	-43.99%	-25.78%	-22.79%	143.72%	47.02%
Enterprise Value	226	193	230	246	268	217
Last Close Price	1.15	1.18	2.26	3.94	5.32	2.42
PE Ratio	-	-	1.69	2.18	-	3.09
PS Ratio	0.79	0.40	1.03	1.08	1.66	1.16
PB Ratio	0.48	0.36	0.56	0.64	1.07	0.42
P/TBV Ratio	1.75	0.89	1.15	1.14	2.51	0.94
P/OCF Ratio	8.34	-	-	-	-	3.02
EV/Sales Ratio	3.27	1.57	2.67	2.23	2.87	3.97
EV/FCF Ratio	-4.68	-	-	-	-	-
Debt / Equity Ratio	1.53	1.30	0.91	0.83	0.89	0.83
Net Debt / Equity Ratio	1.51	1.26	0.78	0.74	0.76	0.61
Net Debt / EBITDA Ratio	-4.23	-7.63	-3.01	-3.97	-2.51	-1.91
Net Debt / FCF Ratio	-3.55	-1.91	-65.27	-5.25	-2.71	-3.56
Asset Turnover	0.14	0.25	0.17	0.21	0.19	0.11
Inventory Turnover	2.55	3.26	2.00	2.18	1.87	1.35
Quick Ratio	0.36	0.66	0.82	0.81	1.62	1.10
Current Ratio	0.82	1.39	1.42	1.53	2.71	2.55
Return on Equity (ROE)	-8.74%	-21.33%	30.32%	32.98%	-27.88%	16.39%
Return on Assets (ROA)	-5.84%	-3.55%	-5.89%	-5.39%	-6.16%	-6.87%
Return on Invested Capital (ROIC)	-15.64%	-9.45%	-15.43%	-15.29%	-19.67%	-19.21%
Return on Capital Employed (ROCE)	-13.50%	-7.10%	-12.50%	-10.90%	-11.70%	-13.20%
Earnings Yield	-18.75%	-63.91%	59.31%	45.88%	-26.69%	32.38%
FCF Yield	-88.70%	-183.96%	-2.14%	-22.05%	-26.10%	-40.86%
Buyback Yield / Dilution	-5.49%	-2.66%	-35.20%	-4.62%	-26.25%	-2.07%

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