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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 13, 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	187	230	225	64	22	152
Market Cap Growth	5.42%	2.29%	250.47%	195.88%	-85.71%	-
Enterprise Value	158	197	192	44	-6	91
Last Close Price	4.75	5.85	5.72	1.64	0.55	3.87
PS Ratio	5.41	6.65	13.07	12.14	4.22	10.69
PB Ratio	-62.93	-77.28	20.15	2.51	0.51	2.17
P/TBV Ratio	-	-	20.19	2.51	0.51	2.17
P/FCF Ratio	-	-	-	3.75	-	-
P/OCF Ratio	-	-	-	3.72	-	-
EV/Sales Ratio	4.58	5.69	11.17	8.40	-	6.41
EV/FCF Ratio	-	-	-	2.60	-	-
Debt / Equity Ratio	-2.07	-2.07	1.64	0.81	0.54	0.33
Debt / FCF Ratio	-	-	-	1.21	-	-
Net Debt / Equity Ratio	9.76	9.76	-3.31	-1.48	-0.50	-0.69
Net Debt / EBITDA Ratio	2.14	2.14	2.24	2.19	0.80	1.13
Net Debt / FCF Ratio	1.70	1.70	65.28	-2.22	0.89	1.33
Asset Turnover	0.53	0.53	0.21	0.07	0.06	0.23
Inventory Turnover	7.83	7.83	-	-	-	-
Quick Ratio	1.39	1.39	1.81	3.40	6.92	7.77
Current Ratio	1.58	1.58	1.88	3.43	6.98	7.86
Return on Equity (ROE)	-412.65%	-412.65%	-84.24%	-53.82%	-48.92%	-111.61%
Return on Assets (ROA)	-14.27%	-14.27%	-13.10%	-14.51%	-19.84%	-43.43%
Return on Invested Capital (ROIC)	-63.79%	-	-	-390.25%	-127.35%	-241.01%
Return on Capital Employed (ROCE)	-63.80%	-63.80%	-35.70%	-27.50%	-42.40%	-47.40%
Earnings Yield	-9.01%	-7.34%	-6.88%	-28.55%	-127.04%	-27.38%
FCF Yield	-9.11%	-7.42%	-0.25%	26.65%	-110.54%	-24.00%
Buyback Yield / Dilution	-0.16%	-0.16%	-0.09%	-0.03%	-2.79%	-27.28%