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 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	16	21	30	28	31	23
Market Cap Growth	-41.88%	-30.36%	7.16%	-7.45%	32.54%	3.76%
Enterprise Value	19.73	24.7	34.34	32.05	33.97	22.21
Last Close Price	0.22	0.27	0.39	0.40	0.46	0.35
Forward PE	-	40.02	40.02	40.02	40.02	40.02
PS Ratio	0.62	0.84	1.20	1.47	1.51	1.73
PB Ratio	3.14	4.03	4.80	4.02	5.21	3.27
P/TBV Ratio	5.58	6.25	8.42	6.21	8.85	4.30
P/FCF Ratio	16.85	37.20	32.47	-	-	-
P/OCF Ratio	11.01	16.74	19.93	-	-	-
EV/Sales Ratio	0.77	0.98	1.36	1.67	1.68	1.67
EV/EBITDA Ratio	25.12	39.85	151.13	-	-	-
EV/FCF Ratio	20.94	43.60	36.86	-	-	-
Debt / Equity Ratio	0.89	0.85	0.77	0.64	0.64	0.43
Debt / EBITDA Ratio	6.35	7.84	23.18	-	-	-
Debt / FCF Ratio	4.99	8.58	5.65	-	-	-
Net Debt / Equity Ratio	0.76	0.69	0.65	0.54	0.59	-0.11
Net Debt / EBITDA Ratio	4.95	5.85	17.97	-4.56	-3.63	0.31
Net Debt / FCF Ratio	3.90	6.40	4.38	-2.04	-1.09	0.23
Asset Turnover	1.83	1.71	1.52	1.31	1.44	1.19
Inventory Turnover	2.16	2.09	1.93	1.91	2.86	3.28
Quick Ratio	1.31	1.26	1.22	1.45	1.35	2.22
Current Ratio	2.53	2.33	2.41	2.60	2.42	3.20
Return on Equity (ROE)	-15.72%	-17.81%	-20.68%	-34.96%	-30.37%	-53.31%
Return on Assets (ROA)	-5.03%	-5.77%	-7.37%	-15.20%	-15.17%	-30.58%
Return on Invested Capital (ROIC)	-7.88%	-9.04%	-11.01%	-22.34%	-26.61%	-61.49%
Return on Capital Employed (ROCE)	-7.28%	-8.34%	-10.29%	-21.27%	-20.88%	-40.05%
FCF Yield	5.93%	2.69%	3.08%	-	-	-
Buyback Yield / Dilution	-0.33%	5.77%	-9.80%	-5.80%	-13.78%	-7.45%
Total Shareholder Return	-0.33%	5.77%	-9.80%	-5.80%	-13.78%	-7.45%