Locus Cell Ratios and Metrics

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 7, 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	11,203	5,751	3,990	6,300	7,230	-
Market Cap Growth	155.77%	44.14%	-36.67%	-12.86%	-	-
Enterprise Value	10,747	5,001	2,642	4,580	5,381	-
Last Close Price	56.00	28.75	19.95	31.50	36.15	-
PS Ratio	879.47	451.51	1693.55	15517.24	12050.00	-
PB Ratio	7.22	3.71	2.32	3.45	3.78	-
P/TBV Ratio	7.25	3.72	2.33	3.46	3.78	-
EV/Sales Ratio	-	392.63	1121.20	11281.28	8968.76	-
Debt / Equity Ratio	0.19	0.19	0.04	0.04	0.04	0.03
Net Debt / Equity Ratio	-0.29	-0.29	-0.62	-0.89	-0.94	-0.96
Net Debt / EBITDA Ratio	2.87	2.87	7.18	11.95	19.77	56.66
Net Debt / FCF Ratio	0.76	0.76	1.96	10.27	29.05	62.54
Asset Turnover	0.01	0.01	0.00	0	0	-
Inventory Turnover	2.12	2.12	0.42	0.40	-	-
Quick Ratio	12.36	12.36	29.98	63.59	93.31	274.52
Current Ratio	13.58	13.58	31.01	64.05	93.70	275.39
Return on Equity (ROE)	-11.09%	-11.09%	-6.37%	-5.18%	-2.76%	-3.51%
Return on Assets (ROA)	-5.87%	-5.87%	-5.30%	-4.48%	-2.85%	-2.06%
Return on Capital Employed (ROCE)	-9.50%	-9.50%	-8.90%	-7.40%	-4.60%	-1.70%
Earnings Yield	-1.62%	-3.16%	-2.83%	-1.54%	-0.74%	-
FCF Yield	-5.35%	-10.42%	-13.74%	-2.52%	-0.86%	-
Buyback Yield / Dilution	-0.01%	-0.01%	-	-	-57.96%	-126512.00%

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