XtalPi Holdings Ratios and Metrics

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

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 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	43,593	40,710	20,413	-	-	-
Market Cap Growth	69.71%	99.43%	-	-	-	-
Enterprise Value	36,291	35,323	16,978	-	-	-
Last Close Price	10.13	9.46	5.98	-	-	-
PE Ratio	316.56	295.63	-	-	-	-
PS Ratio	48.81	45.58	72.00	-	-	-
PB Ratio	4.15	3.88	4.81	-	-	-
P/TBV Ratio	4.28	4.00	4.85	-	-	-
EV/Sales Ratio	40.63	39.55	59.88	-	-	-
Debt / Equity Ratio	0.05	0.05	0.04	-1.52	-1.78	-2.17
Net Debt / Equity Ratio	-0.70	-0.70	-0.74	-1.13	-1.12	-1.11
Net Debt / EBITDA Ratio	17.64	17.64	4.69	-11.87	-12.06	-12.67
Net Debt / FCF Ratio	27.91	27.91	5.52	-11.86	-9.59	-9.64
Asset Turnover	0.11	0.11	0.06	0.04	0.03	-
Quick Ratio	14.25	14.25	11.65	9.74	17.93	24.15
Current Ratio	14.77	14.77	11.85	9.90	18.20	24.37
Return on Equity (ROE)	2.00%	2.00%	-	-	-	-
Return on Assets (ROA)	-3.96%	-3.96%	-10.69%	-11.44%	-7.80%	-
Return on Invested Capital (ROIC)	-16.28%	-23.85%	-71.96%	-94.28%	-103.45%	-83.67%
Return on Capital Employed (ROCE)	-4.80%	-4.80%	-17.50%	-20.50%	-13.20%	-7.80%
Earnings Yield	0.32%	0.34%	-7.91%	-	-	-
FCF Yield	-0.60%	-0.65%	-2.80%	-	-	-
Buyback Yield / Dilution	-107.02%	-107.02%	-298.66%	-	-0.35%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.