CEMATRIX 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	Apr '26 Apr 24, 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 Cap	81	54	39	38	29	44
Market Cap Growth	175.75%	37.80%	3.26%	28.54%	-33.33%	-8.07%
Enterprise Value	72.37	44.33	30.65	36.19	21.34	31.19
Last Close Price	0.54	0.36	0.26	0.28	0.22	0.33
PE Ratio	20.77	13.85	130.00	31.11	-5.24	-20.62
Forward PE	18.00	38.50	38.50	38.50	38.50	38.50
PS Ratio	1.79	1.20	1.11	0.71	1.02	1.96
PB Ratio	2.00	1.33	1.05	1.32	1.06	1.40
P/TBV Ratio	2.04	1.37	1.00	1.34	1.06	1.21
P/FCF Ratio	24.53	16.34	13.47	-25.94	-5.79	-29.33
P/OCF Ratio	21.16	14.10	7.99	75.30	-9.20	-53.00
EV/Sales Ratio	1.60	0.98	0.87	0.68	0.74	1.38
EV/EBITDA Ratio	9.53	5.43	11.35	7.26	-7.40	-126.29
EV/EBIT Ratio	13.92	7.69	62.29	13.21	-4.50	-11.42
EV/FCF Ratio	21.94	13.44	10.56	-24.79	-4.19	-20.70
Debt / Equity Ratio	0.06	0.06	0.05	0.06	0.09	0.22
Debt / EBITDA Ratio	0.42	0.42	1.33	0.65	-2.63	-33.98
Debt / FCF Ratio	1.04	1.04	1.24	-2.22	-1.49	-5.57
Net Debt / Equity Ratio	-0.21	-0.21	-0.18	0.00	-0.11	-0.37
Net Debt / EBITDA Ratio	-1.04	-1.04	-2.48	-0.01	1.08	46.77
Net Debt / FCF Ratio	-2.58	-2.58	-2.31	0.03	0.61	7.67
Asset Turnover	0.99	0.99	0.86	1.33	0.68	0.62
Inventory Turnover	32.59	32.59	27.74	40.43	30.65	26.53
Quick Ratio	6.20	6.20	4.76	1.94	1.77	5.34
Current Ratio	6.57	6.57	5.15	2.15	1.92	5.67
Return on Equity (ROE)	13.50%	13.50%	-1.23%	6.34%	-24.84%	-23.06%
Return on Assets (ROA)	13.82%	13.82%	-24.16%	7.76%	-12.72%	-10.28%
Return on Invested Capital (ROIC)	19.58%	19.58%	-32.96%	11.45%	-23.45%	-16.66%
Return on Capital Employed (ROCE)	13.78%	13.78%	1.39%	8.89%	-13.47%	-10.37%
Earnings Yield	5.02%	7.22%	0.77%	3.21%	-19.09%	-4.85%
FCF Yield	4.08%	6.12%	7.42%	-3.85%	-17.26%	-3.41%
Buyback Yield / Dilution	-6.91%	-6.91%	-5.10%	-2.39%	-16.08%	-85.96%
Total Shareholder Return	-6.91%	-6.91%	-5.10%	-2.39%	-16.08%	-85.96%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.