Stampede Drilling 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 1, 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	45	25	37	47	69	22
Market Cap Growth	42.72%	-33.27%	-21.20%	-32.81%	208.95%	30.85%
Enterprise Value	70.3	52.12	61.32	69.36	95.94	33.47
Last Close Price	0.23	0.13	0.18	0.22	0.32	0.17
PE Ratio	11.67	6.25	9.00	4.40	6.40	8.50
PS Ratio	0.61	0.34	0.45	0.54	1.04	0.70
PB Ratio	0.46	0.27	0.42	0.56	0.95	0.62
P/TBV Ratio	0.49	0.28	0.43	0.60	0.78	0.68
P/FCF Ratio	29.26	-	8.99	7.49	-	11.20
P/OCF Ratio	3.15	2.00	1.96	2.26	6.84	3.69
EV/Sales Ratio	0.95	0.73	0.75	0.81	1.43	1.04
EV/EBITDA Ratio	5.20	4.02	3.77	3.56	6.72	4.27
EV/EBIT Ratio	21.14	18.04	8.18	5.60	10.07	9.96
EV/FCF Ratio	45.59	-	15.00	11.14	-	16.68
Debt / Equity Ratio	0.20	0.23	0.21	0.23	0.28	0.32
Debt / EBITDA Ratio	2.24	1.79	1.24	1.08	1.54	1.51
Debt / FCF Ratio	13.14	-	4.92	3.38	-	5.89
Net Debt / Equity Ratio	0.21	0.25	0.22	0.21	0.29	0.31
Net Debt / EBITDA Ratio	2.17	1.74	1.19	0.90	1.49	1.42
Net Debt / FCF Ratio	12.71	-6.66	4.73	2.82	-0.69	5.56
Asset Turnover	0.41	0.57	0.69	0.76	0.84	0.65
Quick Ratio	1.21	1.01	1.24	1.48	0.74	0.73
Current Ratio	1.23	1.04	1.27	1.50	0.76	0.75
Return on Equity (ROE)	4.20%	4.03%	5.69%	12.59%	14.32%	8.27%
Return on Assets (ROA)	-0.14%	1.40%	5.34%	10.93%	11.98%	6.82%
Return on Invested Capital (ROIC)	-0.15%	1.50%	5.85%	12.04%	12.93%	7.20%
Return on Capital Employed (ROCE)	-1.03%	2.60%	6.95%	12.70%	14.76%	8.58%
Earnings Yield	9.07%	16.00%	11.11%	22.73%	15.63%	11.76%
FCF Yield	3.42%	-	11.12%	13.35%	-	8.93%
Buyback Yield / Dilution	-7.20%	4.57%	7.34%	-28.44%	-22.02%	-9.79%
Total Shareholder Return	-7.20%	4.57%	7.34%	-28.44%	-22.02%	-9.79%