Northern Graphite 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 21, 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	20	25	20	26	59	68
Market Cap Growth	14.15%	21.54%	-21.22%	-56.27%	-12.88%	263.95%
Enterprise Value	51.76	69.78	61	49.67	75.1	63.21
Last Close Price	0.13	0.18	0.16	0.20	0.49	0.83
PS Ratio	1.31	1.28	0.89	1.50	4.91	-
PB Ratio	-0.43	-0.65	-0.95	1.63	1.63	3.81
P/TBV Ratio	-	-	-	1.97	1.56	3.63
P/OCF Ratio	-	10.83	-	-	-	-
EV/Sales Ratio	3.41	3.63	2.68	2.90	6.26	-
EV/EBITDA Ratio	-	315.73	-	-	-	-
Debt / Equity Ratio	-0.03	-0.04	-0.04	1.27	0.46	0
Debt / EBITDA Ratio	-	215.74	-	-	-	-
Net Debt / Equity Ratio	-1.09	-1.19	-1.90	1.52	0.45	-0.24
Net Debt / EBITDA Ratio	-23.22	204.25	-19.03	-3.83	-8.31	1.20
Net Debt / FCF Ratio	-6.67	-29.35	-23.90	-3.10	-1.04	3091.43
Asset Turnover	0.21	0.26	0.27	0.18	0.20	0
Inventory Turnover	15.11	4.54	1.77	0.86	0.98	-
Quick Ratio	0.03	0.06	0.04	0.39	0.95	2.82
Current Ratio	0.08	0.11	0.24	1.68	2.89	3.34
Return on Equity (ROE)	60.70%	69.59%	1379.02%	-89.94%	-51.38%	-19.91%
Return on Assets (ROA)	-11.13%	-8.42%	-8.86%	-9.43%	-7.77%	-20.91%
Return on Invested Capital (ROIC)	-65.28%	-29.75%	-22.06%	-19.74%	-14.32%	-27.33%
Return on Capital Employed (ROCE)	-67.98%	-31.69%	-14.34%	-11.30%	-8.63%	-22.02%
Buyback Yield / Dilution	-9.85%	-4.65%	-1.65%	-19.38%	-39.12%	-18.97%
Total Shareholder Return	-9.85%	-4.65%	-1.65%	-19.38%	-39.12%	-18.97%