Sprott 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 12, 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	5,229	3,467	1,564	1,140	1,141	1,427
Market Cap Growth	238.50%	121.71%	37.11%	-0.02%	-20.04%	55.70%
Enterprise Value	5,098	3,343	1,517	1,143	1,140	1,400
Last Close Price	202.80	134.44	60.57	44.88	45.04	57.08
PE Ratio	56.67	37.53	22.10	21.15	49.54	35.28
Forward PE	31.37	29.50	21.00	20.40	26.05	23.91
PS Ratio	13.38	12.84	9.39	8.00	8.47	9.21
PB Ratio	9.93	9.44	4.83	3.73	4.11	4.90
P/TBV Ratio	14.26	9.45	4.84	3.83	4.25	5.08
P/FCF Ratio	39.80	36.17	23.24	40.26	35.24	28.22
P/OCF Ratio	39.04	35.49	22.61	38.19	35.10	27.84
EV/Sales Ratio	13.04	12.38	9.11	8.02	8.47	9.04
EV/EBITDA Ratio	37.83	34.01	20.79	18.93	36.36	27.51
EV/EBIT Ratio	38.80	34.89	21.45	19.86	40.71	30.21
EV/FCF Ratio	38.79	34.88	22.54	40.36	35.22	27.70
Debt / Equity Ratio	-	0	0	0.08	0.20	0.10
Debt / EBITDA Ratio	-	-	-	0.40	1.74	0.59
Debt / FCF Ratio	-	-	-	0.86	1.68	0.59
Net Debt / Equity Ratio	-0.34	-0.34	-0.14	0.01	0.00	-0.09
Net Debt / EBITDA Ratio	-1.26	-1.26	-0.64	0.05	-0.02	-0.51
Net Debt / FCF Ratio	-1.29	-1.29	-0.70	0.10	-0.02	-0.52
Asset Turnover	0.59	0.59	0.43	0.37	0.36	0.42
Quick Ratio	1.27	1.27	1.55	1.00	2.14	1.99
Current Ratio	1.92	1.92	2.62	2.03	2.99	2.76
Return on Equity (ROE)	30.67%	19.50%	15.66%	14.34%	6.20%	11.40%
Return on Assets (ROA)	15.62%	15.62%	13.16%	12.55%	5.25%	9.16%
Return on Invested Capital (ROIC)	22.70%	22.70%	15.32%	14.89%	6.67%	12.08%
Return on Capital Employed (ROCE)	24.36%	24.36%	19.75%	16.09%	8.05%	13.88%
Earnings Yield	1.77%	2.66%	4.52%	4.73%	2.02%	2.83%
FCF Yield	2.51%	2.76%	4.30%	2.48%	2.84%	3.54%
Dividend Yield	1.08%	1.33%	2.53%	3.03%	3.10%	2.28%
Payout Ratio	49.80%	49.80%	55.07%	61.84%	146.22%	77.03%
Buyback Yield / Dilution	0.06%	0.04%	0.19%	0.83%	0.78%	0.72%
Total Shareholder Return	1.15%	1.37%	2.72%	3.85%	3.88%	2.99%

Updated Dec 31, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.