Stardust Metal Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 20, 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	19	13	6	7	8	10
Market Cap Growth	197.23%	111.49%	-12.50%	-15.79%	-17.13%	-73.90%
Enterprise Value	16	11	3	4	1	3
Last Close Price	0.52	0.37	0.17	0.20	0.28	0.35
PB Ratio	8.00	5.69	1.98	1.69	2.29	1.56
P/TBV Ratio	8.00	5.69	1.98	1.69	2.29	1.56
Debt / Equity Ratio	0.02	0.02	0.02	0.03	0.05	0.01
Net Debt / Equity Ratio	-0.95	-0.95	-0.94	-0.84	-1.04	-1.07
Net Debt / EBITDA Ratio	2.26	2.26	2.12	2.86	1.06	3.47
Net Debt / FCF Ratio	2.68	2.68	4.96	2.16	1.27	3.82
Quick Ratio	16.60	16.60	21.96	13.41	4.26	5.50
Current Ratio	16.63	16.63	22.02	13.56	4.26	5.53
Return on Equity (ROE)	-33.06%	-33.06%	-30.88%	-16.21%	-60.92%	-33.45%
Return on Assets (ROA)	-21.33%	-21.33%	-22.20%	-16.47%	-35.58%	-17.26%
Return on Capital Employed (ROCE)	-42.40%	-42.40%	-44.30%	-29.40%	-97.20%	-31.10%
Earnings Yield	-4.87%	-6.84%	-18.22%	-9.01%	-36.86%	-20.56%
FCF Yield	-	-6.26%	-9.53%	-23.01%	-35.89%	-17.99%
Buyback Yield / Dilution	-0.03%	-0.03%	-4.89%	-12.18%	-7.31%	-30.67%

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