Vox Royalty 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 19, 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	511	171	137	141	137	97
Market Cap Growth	184.33%	24.57%	-2.19%	2.56%	40.93%	-
Enterprise Value	510.03	162.47	128.12	136.37	129.82	94.08
Last Close Price	6.88	3.38	2.75	3.14	3.48	3.00
PE Ratio	-	-78.67	-	231.00	-25.00	-6.74
Forward PE	60.60	40.21	40.21	77.33	-	-
PS Ratio	30.15	15.50	11.17	16.52	37.53	770.33
PB Ratio	3.62	3.98	3.06	3.97	6.62	6.99
P/TBV Ratio	-	-	-	3.78	6.36	6.33
P/FCF Ratio	-	31.37	26.08	68.65	178.36	-52.72
P/OCF Ratio	78.34	31.37	26.08	68.65	178.36	-52.72
EV/Sales Ratio	30.12	14.71	10.41	16.03	35.55	745.35
EV/EBITDA Ratio	65.72	36.84	30.18	55.06	-60.24	-12.97
EV/EBIT Ratio	-	148.49	74.10	303.48	-39.21	-12.73
EV/FCF Ratio	-5.53	29.76	24.31	66.61	168.97	-51.01
Debt / Equity Ratio	0.12	0	0	0	0	0
Debt / EBITDA Ratio	2.10	-	-	-	-	-
Debt / FCF Ratio	2.50	-	-	-	-	-
Net Debt / Equity Ratio	0.00	-0.20	-0.21	-0.12	-0.35	-0.23
Net Debt / EBITDA Ratio	-0.08	-1.98	-2.20	-1.68	3.35	0.44
Net Debt / FCF Ratio	-0.09	-1.60	-1.77	-2.04	-9.39	1.71
Asset Turnover	0.14	0.21	0.26	0.25	0.17	0.01
Quick Ratio	3.30	4.03	4.43	2.08	4.02	14.34
Current Ratio	3.35	4.19	4.57	2.28	4.22	15.73
Return on Equity (ROE)	-2.15%	-3.75%	-0.25%	1.17%	-23.87%	-119.40%
Return on Assets (ROA)	-2.79%	-3.55%	-0.15%	0.24%	-33.02%	-73.78%
Return on Invested Capital (ROIC)	-3.25%	-4.47%	-0.19%	0.30%	-45.61%	-95.22%
Return on Capital Employed (ROCE)	0.89%	2.23%	3.90%	1.40%	-16.42%	-80.15%
Earnings Yield	-0.42%	-1.27%	0.00%	0.43%	-4.00%	-14.83%
FCF Yield	-18.06%	3.19%	3.83%	1.46%	0.56%	-1.90%
Dividend Yield	0.92%	0.00%	0.00%	0.45%	0.00%	0.00%
Payout Ratio	-	-137.79%	-1988.30%	135.88%	0.00%	0.00%
Buyback Yield / Dilution	-21.94%	0.00%	-6.07%	-0.70%	-11.08%	-10.30%
Total Shareholder Return	-21.03%	0.00%	-6.07%	-0.25%	-11.08%	-10.30%

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