Sailfish 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 2, 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 Capitalization	383	254	99	84	78	112
Market Cap Growth	112.69%	156.48%	17.66%	7.75%	-30.13%	27.36%
Enterprise Value	436	250	102	88	76	107
Last Close Price	4.92	3.28	1.34	1.07	0.93	1.22
PE Ratio	254.57	108.04	125.10	-	-	27.02
PS Ratio	59.73	54.87	24.23	27.31	21.80	59.86
PB Ratio	7.69	4.78	2.04	1.70	1.40	1.88
P/TBV Ratio	7.69	4.78	2.04	1.70	1.40	1.88
P/FCF Ratio	160.90	402.01	-	-	-	-
P/OCF Ratio	101.46	126.79	-	-	-	-
EV/Sales Ratio	67.87	53.94	24.89	28.43	21.18	57.31
EV/EBITDA Ratio	151.87	270.32	166.23	-	-	-
EV/EBIT Ratio	173.19	374.11	-	-	-	-
EV/FCF Ratio	182.84	395.17	-	-	-	-
Debt / Equity Ratio	1.12	1.03	0.12	0.11	0	0.00
Debt / EBITDA Ratio	19.47	59.40	9.41	-	-	-
Debt / FCF Ratio	23.44	86.83	-	-	-	-
Net Debt / Equity Ratio	1.05	0.95	0.06	0.04	-0.04	-0.08
Net Debt / EBITDA Ratio	18.22	54.63	4.35	-1.51	1.77	1.44
Net Debt / FCF Ratio	21.94	79.86	-33.88	-1.24	4.47	2.07
Asset Turnover	0.08	0.06	0.07	0.06	0.06	0.03
Quick Ratio	0.32	0.08	2.98	4.18	1.37	3.67
Current Ratio	0.34	1.04	3.79	4.43	5.85	6.93
Return on Equity (ROE)	3.71%	3.46%	2.91%	-1.36%	-2.73%	6.91%
Return on Assets (ROA)	1.88%	0.51%	-0.16%	-1.99%	-2.04%	-3.61%
Return on Capital Employed (ROCE)	5.00%	1.30%	-0.30%	-3.30%	-3.60%	-6.10%
Earnings Yield	0.70%	0.93%	0.80%	-1.74%	-2.09%	3.70%
FCF Yield	0.62%	0.25%	-0.08%	-1.79%	-0.62%	-1.99%
Dividend Yield	4.33%	2.09%	5.37%	6.17%	7.25%	2.59%
Payout Ratio	51.53%	109.31%	645.45%	-	-	27.78%
Buyback Yield / Dilution	-8.81%	-6.17%	0.19%	1.30%	4.37%	-12.36%
Total Shareholder Return	-4.48%	-4.08%	5.56%	7.47%	11.62%	-9.78%