Stakeholder Gold 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	2015 - 2019
Period Ending	Jan '26 Jan 21, 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	2015 - 2019
Market Capitalization	27	16	17	6	9	4	Upgrade
Market Cap Growth	70.29%	-3.92%	206.27%	-41.10%	109.63%	149.97%	Upgrade
Enterprise Value	27	16	17	5	9	4	Upgrade
Last Close Price	1.17	0.91	1.05	0.42	0.79	0.40	Upgrade
PE Ratio	-	-	-	207.59	133.31	-	Upgrade
PS Ratio	15.20	17.19	14.72	2.72	3.04	-	Upgrade
PB Ratio	8.53	8.29	5.08	3.17	6.41	36.57	Upgrade
P/TBV Ratio	8.53	8.29	5.08	3.17	6.41	36.57	Upgrade
P/OCF Ratio	-	-	-	-	50.33	-	Upgrade
EV/Sales Ratio	15.13	17.04	14.69	2.66	2.92	-	Upgrade
EV/EBITDA Ratio	-	-	-	25.94	19.80	-	Upgrade
EV/EBIT Ratio	-	-	-	59.32	21.88	-	Upgrade
Asset Turnover	0.49	0.23	0.34	0.86	2.58	-	Upgrade
Inventory Turnover	0.30	0.16	0.19	0.79	-	-	Upgrade
Quick Ratio	3.60	0.83	2.44	0.25	1.32	1.50	Upgrade
Current Ratio	10.81	1.46	4.36	1.43	1.78	1.87	Upgrade
Return on Equity (ROE)	-59.64%	-107.13%	-54.78%	1.66%	8.87%	-3297.43%	Upgrade
Return on Assets (ROA)	-18.26%	-36.64%	-14.52%	2.40%	21.54%	-186.66%	Upgrade
Return on Invested Capital (ROIC)	-34.12%	-122.96%	-36.34%	2.04%	33.95%	-	Upgrade
Return on Capital Employed (ROCE)	-31.80%	-112.90%	-22.30%	4.80%	26.00%	-445.40%	Upgrade
Earnings Yield	-6.58%	-17.44%	-8.22%	0.48%	0.75%	-25.80%	Upgrade
FCF Yield	-7.83%	-10.05%	-13.21%	-9.83%	-1.50%	-7.23%	Upgrade
Buyback Yield / Dilution	-15.78%	-25.58%	-5.21%	-8.10%	-77.23%	-62.31%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.