Source Energy Services 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	Jul '26 Jul 24, 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 Cap	164	199	220	81	26	22
Market Cap Growth	-11.80%	-9.68%	172.48%	215.34%	18.13%	2.56%
Enterprise Value	456.63	456.04	462.13	302.51	270.54	243.14
Last Close Price	12.58	15.19	16.24	5.96	1.89	1.60
PE Ratio	27.36	6.13	23.20	0.50	-	-
Forward PE	8.25	4.06	5.74	2.98	4.39	9.64
PS Ratio	0.25	0.28	0.33	0.14	0.06	0.07
PB Ratio	0.79	0.49	0.54	0.20	0.06	0.05
P/TBV Ratio	0.41	0.50	0.54	0.20	0.06	0.05
P/FCF Ratio	6.39	3.44	4.31	1.39	0.39	2.89
P/OCF Ratio	1.81	1.69	2.33	1.01	0.32	1.55
EV/Sales Ratio	0.70	0.65	0.69	0.53	0.65	0.76
EV/EBITDA Ratio	4.39	4.09	3.93	3.08	5.54	7.02
EV/EBIT Ratio	13.42	9.81	7.08	4.98	15.48	66.43
EV/FCF Ratio	17.75	7.89	9.05	5.20	4.14	32.44
Debt / Equity Ratio	1.22	1.14	1.30	1.11	40.17	30.89
Debt / EBITDA Ratio	2.86	2.49	2.34	2.26	5.01	6.39
Debt / FCF Ratio	11.55	4.79	5.38	3.82	3.75	29.55
Net Debt / Equity Ratio	0.72	0.64	0.59	0.54	0.60	0.54
Net Debt / EBITDA Ratio	2.81	2.31	2.06	2.26	5.01	6.39
Net Debt / FCF Ratio	11.35	4.45	4.74	3.82	3.75	29.55
Asset Turnover	1.06	1.15	1.25	1.41	1.40	1.20
Inventory Turnover	3.46	0.47	0.40	5.84	5.55	5.11
Quick Ratio	0.72	0.65	0.81	0.41	0.48	0.86
Current Ratio	1.38	1.31	1.51	1.26	1.40	2.12
Return on Equity (ROE)	-2.98%	16.59%	5.30%	191.48%	-143.97%	-124.46%
Return on Assets (ROA)	9.25%	6.58%	6.43%	16.73%	5.90%	1.38%
Return on Invested Capital (ROIC)	11.78%	8.91%	8.45%	21.12%	7.31%	1.63%
Return on Capital Employed (ROCE)	7.26%	10.13%	15.70%	19.78%	7.68%	1.68%
Earnings Yield	3.76%	16.33%	4.31%	199.33%	-	-
FCF Yield	15.65%	29.11%	23.21%	72.01%	255.37%	34.58%
Buyback Yield / Dilution	1.50%	1.50%	3.84%	-4.40%	0.48%	-173.19%
Total Shareholder Return	1.50%	1.50%	3.84%	-4.40%	0.48%	-173.19%