Tantalus Systems Holding 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	Mar '26 Mar 17, 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	250	242	96	37	45	81
Market Cap Growth	173.54%	151.54%	162.79%	-18.81%	-44.20%	-
Enterprise Value	245	240	100	49	55	78
Last Close Price	4.47	4.68	1.89	0.82	1.01	1.85
PS Ratio	3.37	3.26	1.51	0.66	0.84	1.98
PB Ratio	24.34	23.50	9.62	11.94	9.30	9.39
P/TBV Ratio	-	-	-	-	-	9.62
P/FCF Ratio	46.09	44.50	29.97	-	-	-
P/OCF Ratio	38.73	37.39	25.32	-	-	-
EV/Sales Ratio	3.30	3.24	1.57	0.88	1.03	1.91
EV/EBITDA Ratio	82.16	109.84	-	-	-	-
EV/EBIT Ratio	-	349.22	-	-	-	-
EV/FCF Ratio	45.04	44.25	31.15	-	-	-
Debt / Equity Ratio	1.13	1.13	1.85	6.20	3.87	1.78
Debt / EBITDA Ratio	3.91	3.91	26.16	-	-	-
Debt / FCF Ratio	2.14	2.14	5.75	-	-	-
Net Debt / Equity Ratio	-0.55	-0.55	-0.06	3.97	2.23	-0.31
Net Debt / EBITDA Ratio	-2.59	-2.59	2.63	-8.32	-1.74	0.39
Net Debt / FCF Ratio	-1.04	-1.04	-0.18	-8.31	-2.23	0.50
Asset Turnover	1.28	1.28	1.16	1.17	1.16	1.18
Inventory Turnover	3.84	3.84	3.54	3.29	3.64	3.47
Quick Ratio	0.78	0.78	0.84	0.48	0.51	0.94
Current Ratio	1.12	1.12	1.08	0.80	0.77	1.26
Return on Equity (ROE)	-13.74%	-13.74%	-56.76%	-57.15%	-100.21%	-313.44%
Return on Assets (ROA)	0.74%	0.74%	-2.07%	-3.96%	-10.40%	-14.30%
Return on Invested Capital (ROIC)	10.92%	10.13%	-13.97%	-19.80%	-69.97%	-175.24%
Return on Capital Employed (ROCE)	3.50%	3.50%	-9.10%	-30.40%	-72.40%	-62.00%
Earnings Yield	-0.54%	-0.56%	-3.93%	-6.09%	-15.61%	-11.01%
FCF Yield	2.17%	2.25%	3.34%	-4.00%	-10.74%	-6.53%
Buyback Yield / Dilution	-5.80%	-5.80%	-8.50%	-0.22%	-10.39%	-16.07%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.