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	Apr '26 Apr 28, 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	337	242	96	37	45	81
Market Cap Growth	263.80%	151.54%	162.79%	-18.81%	-44.20%	-
Enterprise Value	331	240	100	49	55	78
Last Close Price	6.00	4.68	1.89	0.82	1.01	1.85
PS Ratio	4.54	3.26	1.51	0.66	0.84	1.98
PB Ratio	32.73	23.50	9.62	11.94	9.30	9.39
P/TBV Ratio	-	-	-	-	-	9.62
P/FCF Ratio	61.97	44.50	29.96	-	-	-
P/OCF Ratio	52.08	37.39	25.32	-	-	-
EV/Sales Ratio	4.46	3.24	1.57	0.88	1.03	1.91
EV/EBITDA Ratio	111.14	109.84	-	-	-	-
EV/EBIT Ratio	-	349.22	-	-	-	-
EV/FCF Ratio	60.93	44.25	31.14	-	-	-
Debt / Equity Ratio	1.13	1.13	1.85	6.20	3.87	1.78
Debt / EBITDA Ratio	3.91	3.91	26.17	-	-	-
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	2.62	-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%	-13.96%	-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	-0.40%	-0.56%	-3.94%	-6.09%	-15.61%	-11.01%
FCF Yield	1.61%	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.