Aurora Spine 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 2, 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 Capitalization	21	30	31	30	23	22
Market Cap Growth	-35.34%	-1.80%	1.27%	31.88%	3.87%	70.31%
Enterprise Value	25	34	35	34	22	23
Last Close Price	0.27	0.39	0.40	0.46	0.34	0.40
PS Ratio	0.82	1.20	1.60	1.51	1.73	2.01
PB Ratio	3.85	4.77	4.39	5.20	3.27	5.30
P/TBV Ratio	4.71	5.84	5.12	6.53	3.86	7.21
P/FCF Ratio	97.84	42.33	-	-	-	-
P/OCF Ratio	27.08	23.21	-	-	-	56.19
EV/Sales Ratio	0.98	1.35	1.84	1.69	1.61	2.06
EV/EBITDA Ratio	148.96	-	-	-	-	-
EV/FCF Ratio	117.24	47.66	-	-	-	-
Debt / Equity Ratio	0.94	0.84	0.69	0.69	0.46	0.71
Debt / EBITDA Ratio	30.26	11.01	-	-	-	-
Debt / FCF Ratio	23.82	7.41	-	-	-	-
Net Debt / Equity Ratio	0.76	0.65	0.54	0.59	-0.11	0.19
Net Debt / EBITDA Ratio	-11.65	-179.15	-3.77	-3.44	0.31	-0.92
Net Debt / FCF Ratio	19.40	5.74	-2.04	-1.09	0.22	-3.15
Asset Turnover	1.52	1.49	1.31	1.44	1.19	1.25
Inventory Turnover	1.93	1.93	1.91	2.86	3.28	3.31
Quick Ratio	1.07	1.19	1.45	1.35	2.22	2.16
Current Ratio	1.94	2.19	2.60	2.42	3.20	3.33
Return on Equity (ROE)	-30.34%	-20.68%	-34.96%	-30.38%	-53.31%	-9.19%
Return on Assets (ROA)	-4.90%	-3.56%	-8.46%	-8.12%	-17.99%	-10.52%
Return on Capital Employed (ROCE)	-13.10%	-8.70%	-17.20%	-18.90%	-32.10%	-20.80%
Earnings Yield	-9.12%	-4.78%	-7.22%	-6.69%	-12.97%	-1.33%
FCF Yield	1.02%	2.36%	-6.07%	-10.38%	-15.58%	-1.15%
Buyback Yield / Dilution	-1.28%	-9.80%	-5.80%	-13.78%	-7.45%	-17.61%

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