Model N Ratios and Metrics

Market cap in millions SGD. Fiscal year is October - September.

Millions SGD. Fiscal year is Oct - Sep.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Aug '25 Aug 11, 2025	Sep '24 Sep 30, 2024	Sep '23 Sep 30, 2023	Sep '22 Sep 30, 2022	Sep '21 Sep 30, 2021	Sep '20 Sep 30, 2020	2016 - 2020
Market Capitalization	8	27	14	14	18	15	Upgrade
Market Cap Growth	-51.81%	89.25%	-	-22.50%	25.00%	-43.86%	Upgrade
Enterprise Value	15	35	19	15	20	13	Upgrade
Last Close Price	0.03	0.09	0.19	0.19	0.24	0.19	Upgrade
PS Ratio	3.70	8.91	4.97	2.56	2.30	1.07	Upgrade
PB Ratio	-1.55	-6.74	-1.63	-2.03	-7.79	2.17	Upgrade
P/TBV Ratio	-	-	-	-	-	2.37	Upgrade
EV/Sales Ratio	6.76	11.45	6.46	2.75	2.43	0.93	Upgrade
EV/FCF Ratio	-6.67	-	-	-	-	-	Upgrade
Debt / Equity Ratio	-0.98	-1.00	-0.93	-0.65	-3.97	1.52	Upgrade
Asset Turnover	0.50	0.97	1.21	0.88	0.46	0.60	Upgrade
Inventory Turnover	103.34	113.25	33.21	22.28	21.67	28.51	Upgrade
Quick Ratio	0.32	0.11	0.25	0.05	0.34	1.22	Upgrade
Current Ratio	0.33	0.19	0.26	0.07	0.78	1.36	Upgrade
Return on Equity (ROE)	-	-	-	-	-411.15%	-82.94%	Upgrade
Return on Assets (ROA)	-15.31%	-4.08%	-44.70%	-46.06%	-27.91%	-24.79%	Upgrade
Return on Capital (ROIC)	-	-	-	-127.59%	-40.42%	-33.68%	Upgrade
Earnings Yield	-15.64%	-1.23%	-12.49%	-32.93%	-49.27%	-66.50%	Upgrade
FCF Yield	-27.36%	-9.11%	-6.09%	-7.16%	-23.35%	-19.95%	Upgrade
Buyback Yield / Dilution	-91.78%	-381.05%	-	-	-	-	Upgrade
Total Shareholder Return	-	-381.05%	-	-	-	-	Upgrade

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