Calfrac Well Services 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 20, 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	352	218	249	339	110	95
Market Cap Growth	62.83%	-12.32%	-26.51%	208.18%	16.35%	-24.00%
Enterprise Value	557	456	462	630	383	656
Last Close Price	3.52	2.29	2.75	3.83	2.64	2.83
PE Ratio	28.49	31.35	1.91	42.00	-	-
PS Ratio	0.39	0.21	0.20	0.33	0.18	0.21
PB Ratio	0.86	0.50	0.59	1.16	0.48	0.36
P/TBV Ratio	0.86	0.50	0.59	1.16	0.48	0.36
P/FCF Ratio	10.01	-	3.22	17.69	-	-
P/OCF Ratio	2.76	2.56	1.29	4.56	-	6.01
EV/Sales Ratio	0.61	0.43	0.36	0.61	0.63	1.45
EV/EBITDA Ratio	4.27	4.05	2.15	4.61	16.01	-
EV/EBIT Ratio	12.64	14.89	3.25	10.86	-	-
EV/FCF Ratio	15.82	-	5.97	32.88	-	-
Debt / Equity Ratio	0.49	0.53	0.45	0.84	1.25	0.85
Debt / EBITDA Ratio	1.57	1.90	0.85	1.72	9.86	-
Debt / FCF Ratio	5.74	-	2.44	12.80	-	-
Net Debt / Equity Ratio	0.49	0.46	0.39	0.82	1.25	0.77
Net Debt / EBITDA Ratio	1.64	1.79	0.77	1.75	11.91	-10.35
Net Debt / FCF Ratio	5.73	-5.09	2.13	12.50	-5.21	-14.62
Asset Turnover	1.17	1.33	1.76	1.59	0.98	0.58
Inventory Turnover	10.11	10.85	13.77	12.84	9.98	8.03
Quick Ratio	0.56	0.79	1.34	1.21	1.41	1.56
Current Ratio	0.93	1.37	2.20	2.03	2.25	2.47
Return on Equity (ROE)	3.20%	1.34%	38.04%	9.39%	-25.64%	-83.26%
Return on Assets (ROA)	3.52%	2.42%	12.22%	5.56%	-5.97%	-9.76%
Return on Invested Capital (ROIC)	7.20%	5.04%	25.00%	11.19%	-11.77%	-18.48%
Return on Capital Employed (ROCE)	10.30%	5.30%	22.60%	10.60%	-11.40%	-23.70%
Earnings Yield	3.51%	3.19%	52.42%	2.38%	-52.30%	-219.99%
FCF Yield	9.99%	-18.11%	31.06%	5.65%	-49.75%	-14.70%
Buyback Yield / Dilution	2.04%	2.47%	-4.32%	-125.39%	-789.02%	-46.06%
Total Shareholder Return	2.04%	2.47%	-4.32%	-125.39%	-789.02%	-46.06%

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