Payfare 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	2016 - 2018
Period Ending	Mar '25 Mar 4, 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	2016 - 2018
Market Capitalization	193	297	200	388	-	-	Upgrade
Market Cap Growth	-62.45%	48.61%	-48.47%	-	-	-	Upgrade
Enterprise Value	106	240	160	342	-	-	Upgrade
Last Close Price	4.00	6.21	4.29	8.37	-	-	Upgrade
PE Ratio	10.26	22.61	-	-	-	-	Upgrade
Forward PE	-	12.10	13.34	-	-	-	Upgrade
PS Ratio	0.89	1.60	1.54	9.23	-	-	Upgrade
PB Ratio	2.20	4.17	4.12	8.09	-	-	Upgrade
P/TBV Ratio	2.40	4.52	4.42	8.28	-	-	Upgrade
P/FCF Ratio	5.62	13.15	18.77	-	-	-	Upgrade
P/OCF Ratio	-	13.12	18.62	-	-	-	Upgrade
EV/Sales Ratio	0.49	1.29	1.23	8.16	-	-	Upgrade
EV/EBITDA Ratio	6.25	20.45	-	-	-	-	Upgrade
EV/EBIT Ratio	6.27	20.52	-	-	-	-	Upgrade
EV/FCF Ratio	3.07	10.66	15.03	-	-	-	Upgrade
Debt / Equity Ratio	0.00	-	0.00	0.00	-1.47	4.50	Upgrade
Debt / FCF Ratio	0.00	-	0.00	-	-	-	Upgrade
Asset Turnover	0.68	0.72	0.59	0.33	0.40	0.26	Upgrade
Quick Ratio	0.35	0.36	0.36	0.25	0.07	0.17	Upgrade
Current Ratio	1.24	1.28	1.26	1.26	0.70	1.01	Upgrade
Return on Equity (ROE)	25.40%	21.92%	-6.09%	-119.70%	-	-	Upgrade
Return on Assets (ROA)	3.28%	2.82%	-1.29%	-9.63%	-32.51%	-38.76%	Upgrade
Return on Capital (ROIC)	13.79%	12.22%	-5.91%	-45.94%	-132.50%	-98.26%	Upgrade
Return on Capital Employed (ROCE)	19.28%	16.44%	-	-	-	-	Upgrade
Earnings Yield	10.03%	4.42%	-1.47%	-5.52%	-	-	Upgrade
FCF Yield	17.79%	7.60%	5.33%	-3.84%	-	-	Upgrade
Buyback Yield / Dilution	-3.15%	-5.60%	-6.36%	-43.28%	-30.05%	-32.81%	Upgrade
Total Shareholder Return	-3.15%	-5.60%	-6.36%	-43.28%	-30.05%	-32.81%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.