Rocky Mountain Liquor 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 3, 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	5	4	4	7	9	6
Market Cap Growth	-35.48%	-	-35.71%	-29.50%	48.15%	237.50%
Enterprise Value	17	18	19	23	27	25
Last Close Price	0.10	0.09	0.09	0.14	0.20	0.14
PE Ratio	-	-	9.30	24.13	8.31	4.22
PS Ratio	0.12	0.11	0.10	0.16	0.21	0.13
PB Ratio	0.68	0.63	0.48	0.79	1.17	0.92
P/TBV Ratio	1.74	1.70	1.59	2.91	4.91	8.11
P/FCF Ratio	2.63	5.22	2.11	3.73	3.54	1.59
P/OCF Ratio	2.35	3.49	1.96	3.55	3.35	1.57
EV/Sales Ratio	0.42	0.46	0.46	0.52	0.60	0.51
EV/EBITDA Ratio	7.65	24.13	12.58	15.23	12.33	8.31
EV/EBIT Ratio	16.30	35.68	14.89	18.48	14.09	9.30
EV/FCF Ratio	9.08	22.08	9.26	12.61	10.06	6.09
Debt / Equity Ratio	1.70	1.81	1.48	1.74	2.11	2.73
Debt / EBITDA Ratio	5.51	7.26	5.35	5.63	5.25	4.68
Debt / FCF Ratio	6.54	14.98	6.46	8.21	6.38	4.75
Net Debt / Equity Ratio	1.67	1.78	1.45	1.72	2.09	2.71
Net Debt / EBITDA Ratio	9.16	16.09	8.60	9.82	7.77	6.44
Net Debt / FCF Ratio	6.46	14.73	6.33	8.13	6.34	4.71
Asset Turnover	1.83	1.87	1.78	1.74	1.70	1.79
Inventory Turnover	6.62	7.66	7.28	7.03	7.13	7.65
Quick Ratio	0.09	0.12	0.18	0.14	0.12	0.08
Current Ratio	1.30	1.18	1.42	1.33	1.18	0.74
Return on Equity (ROE)	-19.37%	-26.80%	5.31%	3.34%	15.08%	24.34%
Return on Assets (ROA)	2.96%	1.50%	3.41%	3.08%	4.55%	6.11%
Return on Invested Capital (ROIC)	5.29%	2.50%	5.65%	4.27%	7.50%	10.04%
Return on Capital Employed (ROCE)	6.40%	3.20%	6.60%	6.20%	9.10%	13.60%
Earnings Yield	-31.48%	-49.13%	10.76%	4.15%	12.03%	23.72%
FCF Yield	38.06%	19.15%	47.46%	26.83%	28.29%	62.87%
Buyback Yield / Dilution	-	-	-0.25%	-0.46%	-	-62.22%

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