Beyond Oil Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 21, 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	225	223	91	22	35	-
Market Cap Growth	-4.23%	146.02%	306.37%	-35.75%	-	-
Enterprise Value	216	208	87	22	36	-
Last Close Price	2.77	2.93	1.47	0.42	0.71	-
PS Ratio	33.85	35.99	101.29	59.17	-	-
PB Ratio	11.63	10.77	12.54	5.85	7.85	-
P/TBV Ratio	14.94	13.56	30.08	-	-	-
EV/Sales Ratio	32.55	33.62	97.02	58.52	-	-
Debt / Equity Ratio	0.02	0.02	0.04	0.11	0.18	0.77
Net Debt / Equity Ratio	-0.45	-0.57	-0.68	-0.03	-0.09	0.62
Net Debt / EBITDA Ratio	0.84	1.22	1.06	0.04	0.12	-0.98
Net Debt / FCF Ratio	0.72	1.14	1.21	0.04	0.13	-1.85
Asset Turnover	0.39	0.37	0.11	0.06	-	-
Inventory Turnover	1.49	1.76	1.08	-	-	-
Quick Ratio	5.24	5.41	1.81	0.44	0.93	0.30
Current Ratio	6.95	6.97	1.99	0.79	0.98	0.32
Return on Equity (ROE)	-99.92%	-159.14%	-128.34%	-78.76%	-468.73%	-80.43%
Return on Assets (ROA)	-39.36%	-37.11%	-37.74%	-34.07%	-36.98%	-23.79%
Return on Capital Employed (ROCE)	-54.20%	-47.70%	-66.70%	-77.60%	-75.60%	-56.10%
Earnings Yield	-4.25%	-9.85%	-8.06%	-14.35%	-53.15%	-
FCF Yield	-5.35%	-4.65%	-4.51%	-15.14%	-9.49%	-
Buyback Yield / Dilution	-20.65%	-18.72%	-11.02%	-29.71%	-64.03%	-844.34%

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