McCoy Global 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
Period Ending	Mar '26 Mar 4, 2026	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
Market Cap	83	77	56	27	19	13
Market Cap Growth	8.81%	37.68%	107.87%	44.79%	39.59%	-19.50%
Enterprise Value	82.97	64.12	44.65	15.56	15.3	12.54
Last Close Price	3.15	2.84	2.08	0.95	0.66	0.48
PE Ratio	12.57	8.88	9.04	3.06	4.71	-6.00
Forward PE	8.70	24.67	24.67	24.67	24.67	24.67
PS Ratio	1.00	1.00	0.80	0.51	0.57	0.35
PB Ratio	1.30	1.17	1.04	0.52	0.47	0.38
P/TBV Ratio	-	1.19	1.10	0.53	-	0.38
P/FCF Ratio	155.04	16.99	24.47	15.37	-41.77	1.83
P/OCF Ratio	17.63	11.86	8.32	9.39	12.77	1.51
EV/Sales Ratio	0.99	0.83	0.64	0.30	0.47	0.32
EV/EBITDA Ratio	6.48	4.50	3.87	2.08	1.94	5.81
EV/EBIT Ratio	10.39	6.46	5.78	3.47	3.11	-10.85
EV/FCF Ratio	154.79	14.11	19.49	8.87	-34.31	1.72
Debt / Equity Ratio	0.05	0.06	0.08	0.19	0.20	0.32
Debt / EBITDA Ratio	0.27	0.28	0.37	1.34	0.99	5.25
Debt / FCF Ratio	6.33	0.88	1.88	5.73	-17.52	1.56
Net Debt / Equity Ratio	0.00	-0.20	-0.21	-0.22	-0.08	-0.02
Net Debt / EBITDA Ratio	-0.01	-0.92	-0.99	-1.52	-0.42	-0.37
Net Debt / FCF Ratio	-0.25	-2.88	-4.98	-6.50	7.46	-0.11
Asset Turnover	0.88	0.89	0.90	0.79	0.61	0.69
Inventory Turnover	1.24	1.41	1.78	1.95	1.50	1.58
Quick Ratio	0.71	1.15	1.30	1.78	2.05	2.12
Current Ratio	2.56	2.58	2.88	3.01	4.11	4.42
Return on Equity (ROE)	10.93%	14.76%	12.35%	19.11%	10.80%	-5.93%
Return on Assets (ROA)	8.03%	10.17%	9.19%	7.60%	9.13%	-2.07%
Return on Invested Capital (ROIC)	11.74%	16.30%	15.21%	11.94%	12.95%	-2.81%
Return on Capital Employed (ROCE)	11.88%	15.78%	13.38%	8.54%	10.70%	-2.54%
Earnings Yield	8.57%	11.27%	11.06%	32.63%	21.21%	-16.67%
FCF Yield	0.64%	5.89%	4.09%	6.51%	-2.39%	54.58%
Dividend Yield	3.23%	2.46%	0.95%	0.00%	0.00%	0.00%
Payout Ratio	34.11%	21.37%	8.50%	0.00%	0.00%	0.00%
Buyback Yield / Dilution	1.14%	-0.50%	4.03%	-0.60%	-1.51%	-0.57%
Total Shareholder Return	4.36%	1.96%	4.98%	-0.60%	-1.51%	-0.57%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.