BeWhere Holdings 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 18, 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	75	71	62	29	20	24
Market Cap Growth	11.18%	14.31%	117.16%	41.14%	-15.12%	-3.12%
Enterprise Value	65.67	67.09	58.3	24.74	17.75	21.32
Last Close Price	0.76	0.80	0.71	0.33	0.23	0.27
PE Ratio	69.31	80.00	71.00	32.50	11.50	-
PS Ratio	3.41	3.30	3.54	2.37	2.02	2.79
PB Ratio	4.70	6.60	7.24	3.98	3.04	5.20
P/TBV Ratio	4.65	7.30	7.44	4.17	3.31	6.23
P/FCF Ratio	-	175.73	-	19.38	33.38	35.92
P/OCF Ratio	-	170.78	-	19.24	31.61	34.55
EV/Sales Ratio	2.99	3.13	3.33	2.05	1.77	2.50
EV/EBITDA Ratio	29.36	33.82	28.37	19.65	22.33	28.84
EV/EBIT Ratio	33.46	38.67	33.34	28.06	45.95	53.68
EV/FCF Ratio	-	166.29	-	16.78	29.28	32.11
Debt / Equity Ratio	0.02	0.03	0.06	0.09	0.09	0.01
Debt / EBITDA Ratio	0.22	0.27	0.35	0.64	0.93	0.05
Debt / FCF Ratio	-	1.33	-	0.55	1.23	0.05
Net Debt / Equity Ratio	-0.57	-0.35	-0.44	-0.53	-0.37	-0.55
Net Debt / EBITDA Ratio	-4.04	-1.92	-1.81	-3.04	-3.12	-3.41
Net Debt / FCF Ratio	14.28	-9.44	6.51	-2.60	-4.10	-3.80
Asset Turnover	1.31	1.58	1.59	1.30	1.40	1.51
Inventory Turnover	9.22	11.49	11.25	8.71	7.56	6.40
Quick Ratio	5.92	2.89	3.05	3.41	3.63	3.78
Current Ratio	6.42	3.25	3.46	4.03	4.26	4.87
Return on Equity (ROE)	17.66%	22.22%	29.62%	16.72%	-20.88%	9.21%
Return on Assets (ROA)	14.21%	15.84%	21.14%	12.50%	-16.32%	7.03%
Return on Invested Capital (ROIC)	33.98%	35.44%	54.95%	30.07%	-36.42%	20.61%
Return on Capital Employed (ROCE)	14.57%	17.24%	20.66%	11.68%	6.48%	9.06%
Earnings Yield	2.26%	1.25%	1.41%	3.08%	8.70%	0.00%
FCF Yield	-	0.57%	-	5.16%	3.00%	2.78%
Buyback Yield / Dilution	-3.22%	-1.52%	-0.65%	0.29%	-0.03%	-0.93%
Total Shareholder Return	-3.22%	-1.52%	-0.65%	0.29%	-0.03%	-0.93%