Auxly Cannabis Group Ratios and Metrics

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 19, 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	97	35	7	13	108	113
Market Cap Growth	84.80%	397.44%	-45.02%	-88.32%	-4.10%	-52.40%
Enterprise Value	119	70	105	132	159	175
Last Close Price	0.06	0.03	0.01	0.01	0.13	0.17
PE Ratio	3.51	-	-	-	-	-
PS Ratio	1.09	0.42	0.10	0.19	1.86	3.76
PB Ratio	0.92	0.45	0.20	0.21	0.75	0.92
P/TBV Ratio	1.11	0.60	0.48	0.41	1.36	1.89
P/FCF Ratio	10.04	3.67	1.53	-	-	-
P/OCF Ratio	8.58	3.07	1.23	-	-	-
EV/Sales Ratio	1.32	0.85	1.51	2.02	2.74	5.83
EV/EBITDA Ratio	4.20	4.41	-	-	-	-
EV/EBIT Ratio	5.31	7.07	-	-	-	-
EV/FCF Ratio	12.30	7.42	23.12	-	-	-
Debt / Equity Ratio	0.38	0.59	2.74	2.26	0.91	0.65
Debt / EBITDA Ratio	1.44	2.74	-	-	-	-
Debt / FCF Ratio	4.16	4.89	21.16	-	-	-
Net Debt / Equity Ratio	0.21	0.43	2.43	2.09	0.84	0.54
Net Debt / EBITDA Ratio	0.79	2.12	-7.40	-5.54	-5.95	-2.66
Net Debt / FCF Ratio	2.23	3.57	18.78	-15.32	-3.49	-1.93
Asset Turnover	0.54	0.47	0.34	0.24	0.20	0.12
Inventory Turnover	1.46	1.89	1.85	1.36	1.22	1.01
Quick Ratio	1.03	0.33	0.25	0.35	0.86	0.77
Current Ratio	1.93	0.62	0.53	0.96	2.24	2.04
Return on Equity (ROE)	31.93%	-19.61%	-65.11%	-88.70%	-22.98%	-37.89%
Return on Assets (ROA)	8.38%	3.51%	-5.46%	-7.83%	-5.87%	-7.25%
Return on Invested Capital (ROIC)	18.59%	8.63%	-11.80%	-15.12%	-11.48%	-14.95%
Return on Capital Employed (ROCE)	16.20%	10.60%	-19.40%	-20.50%	-9.80%	-13.70%
Earnings Yield	28.47%	-31.79%	-439.34%	-713.54%	-21.69%	-48.63%
FCF Yield	9.96%	27.25%	65.24%	-63.93%	-32.23%	-30.56%
Buyback Yield / Dilution	-32.16%	-21.55%	-11.36%	-13.59%	-24.04%	-5.89%

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