VerticalScope Holdings Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018
Period Ending	Jan '25 Jan 8, 2025	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018
Market Capitalization	216	100	139	650	-	-	Upgrade
Market Cap Growth	34.14%	-28.20%	-78.57%	-	-	-	Upgrade
Enterprise Value	269	181	214	628	-	-	Upgrade
Last Close Price	10.09	4.68	6.53	30.52	-	-	Upgrade
Forward PE	24.85	-	-	52.28	-	-	Upgrade
PS Ratio	2.40	1.24	1.28	7.80	-	-	Upgrade
PB Ratio	1.97	0.94	1.26	5.33	-	-	Upgrade
P/FCF Ratio	7.06	4.91	5.14	26.73	-	-	Upgrade
P/OCF Ratio	5.91	4.88	4.98	26.18	-	-	Upgrade
EV/Sales Ratio	2.97	2.25	1.97	7.55	-	-	Upgrade
EV/EBITDA Ratio	53.12	44.02	-	1127.03	-	-	Upgrade
EV/FCF Ratio	8.80	8.88	7.92	25.85	-	-	Upgrade
Debt / Equity Ratio	0.55	0.76	0.76	0.87	-4.64	-5.01	Upgrade
Debt / EBITDA Ratio	12.04	16.33	-	71.66	11.30	5.03	Upgrade
Debt / FCF Ratio	1.99	3.99	3.08	4.38	7.69	7.20	Upgrade
Asset Turnover	0.46	0.37	0.41	0.43	0.60	-	Upgrade
Quick Ratio	1.47	1.83	0.86	1.51	1.39	0.98	Upgrade
Current Ratio	1.65	1.91	0.91	1.55	1.41	1.01	Upgrade
Return on Equity (ROE)	3.41%	-6.11%	-27.87%	-33.28%	-	-	Upgrade
Return on Assets (ROA)	3.84%	-0.97%	-6.13%	-2.22%	2.36%	-	Upgrade
Return on Capital (ROIC)	4.15%	-1.13%	-7.48%	-2.58%	2.57%	-	Upgrade
Earnings Yield	2.05%	-6.54%	-24.09%	-2.39%	-	-	Upgrade
FCF Yield	17.06%	20.37%	19.45%	3.74%	-	-	Upgrade
Buyback Yield / Dilution	-1.61%	-0.24%	-3.08%	-48.07%	-	-	Upgrade
Total Shareholder Return	-1.61%	-0.24%	-3.08%	-48.07%	-	-	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.