Intrepid Metals Ratios and Metrics

Market cap in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	56	17	10	6	9	10
Market Cap Growth	168.73%	61.47%	81.56%	-39.01%	-6.25%	22.98%
Enterprise Value	55	15	10	3	8	9
Last Close Price	0.54	0.35	0.39	0.24	0.60	0.64
PS Ratio	-	-	-	-	-	506.75
PB Ratio	12.67	3.95	5.70	2.45	10.85	6.39
P/TBV Ratio	12.67	3.95	5.70	2.45	10.85	6.39
EV/Sales Ratio	-	-	-	-	-	477.68
Debt / Equity Ratio	0.01	0.01	0.06	0.04	0.06	0.03
Net Debt / Equity Ratio	-0.35	-0.35	-0.11	-0.88	-0.97	-0.96
Net Debt / EBITDA Ratio	-	-	0.11	1.00	0.78	0.95
Net Debt / FCF Ratio	0.28	0.28	0.10	1.42	1.26	1.24
Asset Turnover	-	-	-	-	-	0.01
Quick Ratio	1.13	3.51	0.84	11.05	5.94	13.40
Current Ratio	1.27	4.19	1.24	11.72	6.69	14.64
Return on Equity (ROE)	-160.73%	-195.33%	-81.88%	-126.48%	-85.52%	-113.24%
Return on Assets (ROA)	-84.53%	-110.71%	-45.68%	-72.13%	-49.45%	-54.57%
Return on Capital Employed (ROCE)	-160.50%	-143.50%	-95.70%	-87.10%	-125.80%	-98.30%
Earnings Yield	-12.52%	-35.33%	-16.50%	-35.67%	-11.08%	-15.74%
FCF Yield	-9.82%	-31.94%	-18.02%	-25.33%	-7.12%	-12.14%
Buyback Yield / Dilution	-163.71%	-87.63%	-16.96%	-35.16%	-108.84%	-54.48%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.