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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 29, 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	224	225	64	22	152	-
Market Cap Growth	5.56%	250.47%	195.88%	-85.71%	-	-
Enterprise Value	190	192	44	-6	91	-
Last Close Price	5.68	5.72	1.64	0.55	3.87	-
PS Ratio	8.03	13.07	12.14	4.22	10.69	-
PB Ratio	70.77	20.15	2.51	0.51	2.17	-
P/TBV Ratio	71.27	20.19	2.51	0.51	2.17	-
P/FCF Ratio	-	-	3.75	-	-	-
P/OCF Ratio	-	-	3.72	-	-	-
EV/Sales Ratio	6.83	11.17	8.40	-	6.41	-
EV/FCF Ratio	-28.23	-	2.60	-	-	-
Debt / Equity Ratio	1.55	1.64	0.81	0.54	0.33	2.58
Debt / FCF Ratio	-	-	1.21	-	-	9.34
Asset Turnover	0.43	0.21	0.07	0.06	0.23	0.98
Quick Ratio	1.44	1.81	3.40	6.89	7.77	0.71
Current Ratio	1.51	1.88	3.43	6.98	7.86	1.26
Return on Equity (ROE)	-152.26%	-84.24%	-53.82%	-48.92%	-111.61%	-0.15%
Return on Assets (ROA)	-15.60%	-13.10%	-14.51%	-19.84%	-43.43%	-4.06%
Return on Invested Capital (ROIC)	-	-	-390.25%	-127.35%	-241.01%	-9.40%
Return on Capital Employed (ROCE)	-63.70%	-35.70%	-27.50%	-42.40%	-47.40%	-10.00%
Earnings Yield	-7.42%	-6.88%	-28.55%	-127.04%	-27.38%	-
FCF Yield	-3.01%	-0.25%	26.65%	-110.54%	-24.00%	-
Buyback Yield / Dilution	-1.15%	-0.09%	-0.03%	-2.79%	-27.28%	-

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