Razor Labs Ratios and Metrics

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

Millions ILS. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018
Period Ending	Nov '24 Nov 19, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018
Market Capitalization	239	64	22	152	-	-	Upgrade
Market Cap Growth	524.93%	195.88%	-85.71%	-	-	-	Upgrade
Enterprise Value	206	44	-6	91	-	-	Upgrade
Last Close Price	6.06	1.64	0.55	3.87	-	-	Upgrade
PS Ratio	28.51	12.14	4.22	10.69	-	-	Upgrade
PB Ratio	12.72	2.51	0.51	2.17	-	-	Upgrade
P/TBV Ratio	9.46	2.51	0.51	2.17	-	-	Upgrade
P/FCF Ratio	18.37	3.75	-	-	-	-	Upgrade
P/OCF Ratio	13.50	3.72	-	-	-	-	Upgrade
EV/Sales Ratio	25.01	8.40	-	6.41	-	-	Upgrade
EV/FCF Ratio	15.86	2.60	-	-	-	-	Upgrade
Debt / Equity Ratio	0.85	0.81	0.54	0.33	2.58	2.86	Upgrade
Debt / EBITDA Ratio	-	-	-	-	-	4.92	Upgrade
Debt / FCF Ratio	1.22	1.21	-	-	9.34	7.45	Upgrade
Asset Turnover	0.12	0.07	0.06	0.23	0.98	1.20	Upgrade
Quick Ratio	2.72	3.38	6.89	7.77	0.71	0.68	Upgrade
Current Ratio	2.74	3.43	6.97	7.86	1.26	0.82	Upgrade
Return on Equity (ROE)	-62.31%	-53.82%	-48.92%	-111.61%	-0.15%	74.95%	Upgrade
Return on Assets (ROA)	-15.79%	-14.51%	-19.84%	-43.43%	-4.06%	6.50%	Upgrade
Return on Capital (ROIC)	-24.61%	-19.91%	-21.57%	-49.63%	-5.39%	7.72%	Upgrade
Earnings Yield	-9.38%	-28.55%	-127.04%	-27.38%	-	-	Upgrade
FCF Yield	7.37%	26.65%	-110.54%	-24.00%	-	-	Upgrade
Buyback Yield / Dilution	1.57%	-0.03%	-2.79%	-27.28%	-	-	Upgrade
Total Shareholder Return	1.57%	-0.03%	-2.79%	-27.28%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.