Condor Energies Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	May '25 May 23, 2025	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	2015 - 2019
Market Capitalization	110	124	77	21	22	21	Upgrade
Market Cap Growth	1.35%	60.38%	272.42%	-5.97%	3.17%	-28.68%	Upgrade
Enterprise Value	101	132	76	20	16	7	Upgrade
Last Close Price	1.63	1.84	1.37	0.37	0.50	0.48	Upgrade
Forward PE	8.05	-	-	-	-	-	Upgrade
PS Ratio	1.65	2.29	140.20	6.66	28.78	8.82	Upgrade
PB Ratio	4.70	5.89	-30.55	3.30	4.40	1.25	Upgrade
P/TBV Ratio	7.87	9.31	-	3.30	4.40	1.25	Upgrade
P/FCF Ratio	20.72	-	-	-	-	-	Upgrade
P/OCF Ratio	4.85	23.17	-	-	-	-	Upgrade
EV/Sales Ratio	1.52	2.42	138.51	6.29	21.43	2.83	Upgrade
EV/EBITDA Ratio	5.27	8.68	-	-	-	-	Upgrade
EV/EBIT Ratio	9.75	14.00	-	-	-	-	Upgrade
EV/FCF Ratio	19.04	-	-	-	-	-	Upgrade
Debt / Equity Ratio	0.63	0.73	-2.43	0.03	-	0.00	Upgrade
Debt / EBITDA Ratio	0.77	1.01	-	-	-	-	Upgrade
Debt / FCF Ratio	2.79	-	-	-	-	-	Upgrade
Asset Turnover	1.35	1.48	0.07	0.33	0.05	0.07	Upgrade
Inventory Turnover	74.91	77.00	11.48	9.80	6.26	4.77	Upgrade
Quick Ratio	1.95	2.11	2.61	2.05	2.30	6.43	Upgrade
Current Ratio	2.05	2.20	2.84	2.19	2.44	6.88	Upgrade
Return on Equity (ROE)	47.27%	37.71%	-605.31%	-54.13%	-102.37%	-74.94%	Upgrade
Return on Assets (ROA)	13.17%	16.01%	-90.44%	-28.65%	-47.92%	-27.36%	Upgrade
Return on Capital (ROIC)	26.52%	29.34%	-150.58%	-46.69%	-65.36%	-39.20%	Upgrade
Return on Capital Employed (ROCE)	22.00%	20.90%	-	-	-	-	Upgrade
Earnings Yield	-2.51%	-3.28%	-14.72%	-14.74%	-51.25%	-9.57%	Upgrade
FCF Yield	4.83%	-2.43%	-7.56%	-23.50%	-47.05%	-32.08%	Upgrade
Buyback Yield / Dilution	-	-2.23%	-23.07%	-3.41%	-0.15%	-	Upgrade

Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.