Frequency Exchange 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 10, 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	15	17	10	6	4	-
Market Cap Growth	146.10%	62.64%	82.84%	51.35%	-	-
Enterprise Value	15.05	15.9	10.49	6.04	3.45	0
Last Close Price	0.26	0.28	0.22	0.14	0.10	-
PS Ratio	20.57	18.67	9.71	6.71	5.26	-
PB Ratio	50.67	25.73	-22.91	-10.65	11.01	-
EV/Sales Ratio	20.19	17.94	10.01	7.27	4.93	-
Debt / Equity Ratio	1.50	0.75	-1.46	-1.15	2.17	-0.31
Net Debt / Equity Ratio	-0.93	-1.01	-0.70	-0.90	-0.69	-0.24
Net Debt / EBITDA Ratio	0.15	0.40	-0.28	-0.34	0.10	-0.62
Net Debt / FCF Ratio	0.20	0.53	-0.46	-0.42	0.15	-1.10
Asset Turnover	0.61	0.88	2.16	0.94	0.78	2.02
Inventory Turnover	1.79	3.78	5.18	2.19	1.68	9.11
Quick Ratio	1.05	1.51	0.41	0.17	0.95	0.08
Current Ratio	1.34	1.75	0.50	0.28	1.16	0.15
Return on Equity (ROE)	-401.64%	-1699.42%	244.38%	1523.67%	580.72%	97.54%
Return on Assets (ROA)	-153.51%	-164.50%	-235.07%	-161.24%	-265.56%	-187.30%
Return on Invested Capital (ROIC)	-335.39%	-257.47%	-157.68%	-159.89%	-142.33%	-67.79%
Return on Capital Employed (ROCE)	-394.02%	-1321.62%	263.08%	2027.36%	295.55%	101.98%
Buyback Yield / Dilution	-17.82%	-15.36%	-15.44%	-8.79%	-96.05%	-150.65%
Total Shareholder Return	-17.82%	-15.36%	-15.44%	-8.79%	-96.05%	-150.65%