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	Jun '26 Jun 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	18	21	30	28	31	23
Market Cap Growth	-29.16%	-28.73%	7.03%	-9.20%	35.85%	4.04%
Enterprise Value	21.81	25.05	34.15	31.91	34.39	21.96
Last Close Price	0.23	0.27	0.39	0.40	0.46	0.34
PS Ratio	0.70	0.85	1.19	1.46	1.53	1.71
PB Ratio	3.55	4.09	4.76	4.00	5.28	3.24
P/FCF Ratio	19.06	37.82	32.26	-	-	-
P/OCF Ratio	12.45	17.02	19.80	-	-	-
EV/Sales Ratio	0.85	0.99	1.35	1.66	1.70	1.65
EV/EBITDA Ratio	21.73	40.42	150.26	-	-	-
EV/FCF Ratio	23.15	44.23	36.65	-	-	-
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	5.25%	2.64%	3.10%	-	-	-
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%