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	Apr '26 Apr 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 Capitalization	4,598	3,467	1,539	1,130	1,127	1,420
Market Cap Growth	194.21%	125.23%	36.21%	0.24%	-20.58%	50.54%
Enterprise Value	4,466	3,385	1,529	1,161	1,146	1,382
Last Close Price	178.31	134.11	59.15	42.72	41.59	51.33
PE Ratio	49.83	37.54	21.70	20.47	47.24	33.80
Forward PE	28.93	29.50	21.00	20.40	26.05	23.91
PS Ratio	11.76	8.87	5.99	5.65	5.74	6.81
PB Ratio	8.73	6.58	3.17	2.67	2.89	3.80
P/TBV Ratio	20.33	15.33	7.85	8.26	10.48	11.00
P/FCF Ratio	34.99	26.38	15.90	30.21	25.74	22.19
P/OCF Ratio	34.33	25.88	15.47	28.66	25.63	21.89
EV/Sales Ratio	11.43	8.66	5.95	5.81	5.83	6.63
EV/EBITDA Ratio	33.14	25.55	15.04	18.00	19.18	20.15
EV/EBIT Ratio	34.00	25.77	15.16	18.27	19.50	21.01
EV/FCF Ratio	33.99	25.76	15.80	31.03	26.15	21.61
Debt / Equity Ratio	0.03	0.03	-	0.08	0.19	0.10
Debt / EBITDA Ratio	0.11	0.11	-	0.48	1.16	0.53
Debt / FCF Ratio	0.12	0.12	-	0.86	1.68	0.59
Net Debt / Equity Ratio	-0.29	-0.29	-0.14	0.01	0.00	-0.09
Net Debt / EBITDA Ratio	-1.17	-1.17	-0.67	0.06	-0.01	-0.48
Net Debt / FCF Ratio	-1.18	-1.18	-0.70	0.10	-0.02	-0.52
Asset Turnover	0.62	0.62	0.47	0.40	0.39	0.44
Quick Ratio	1.78	1.78	2.13	1.40	2.65	2.52
Current Ratio	1.93	1.93	2.62	2.03	2.99	2.76
Return on Equity (ROE)	18.67%	18.67%	14.97%	13.72%	6.04%	11.27%
Return on Assets (ROA)	13.10%	13.10%	11.42%	7.88%	7.24%	8.75%
Return on Invested Capital (ROIC)	25.11%	24.94%	16.31%	13.07%	10.97%	14.52%
Return on Capital Employed (ROCE)	22.40%	22.40%	19.60%	13.50%	12.10%	15.40%
Earnings Yield	2.01%	2.66%	4.61%	4.88%	2.12%	2.96%
FCF Yield	2.86%	3.79%	6.29%	3.31%	3.89%	4.51%
Dividend Yield	1.23%	1.43%	2.68%	3.09%	3.25%	2.46%
Payout Ratio	49.80%	49.80%	55.07%	61.84%	146.22%	77.03%
Buyback Yield / Dilution	0.22%	0.22%	0.74%	0.44%	-1.07%	-0.48%
Total Shareholder Return	1.45%	1.65%	3.42%	3.53%	2.18%	1.98%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.