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
Period Ending	Mar '26 Mar 5, 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 Cap	29	16	17	6	10	4
Market Cap Growth	91.95%	-4.16%	206.27%	-44.73%	123.40%	111.46%
Enterprise Value	28.52	15.49	16.13	5.47	9.6	4.26
Last Close Price	1.25	0.91	1.05	0.42	0.79	0.40
PE Ratio	-	-6.07	-10.50	42.00	79.00	-2.35
PS Ratio	16.24	17.14	14.72	2.72	3.24	-
PB Ratio	9.11	8.26	5.08	3.16	6.83	36.57
P/TBV Ratio	7.85	8.39	4.29	3.11	6.46	22.08
P/FCF Ratio	-	-9.93	-7.57	-10.17	-70.81	-13.82
P/OCF Ratio	-	-10.10	-7.67	-56.69	53.64	-13.82
EV/Sales Ratio	16.17	16.43	14.07	2.70	3.12	-
EV/EBITDA Ratio	-	-5.87	-13.43	184.39	45.76	-3.71
EV/EBIT Ratio	-	-5.49	-11.63	-79.72	57.59	-3.71
EV/FCF Ratio	-13.58	-9.51	-7.23	-10.10	-68.21	-13.21
Net Debt / Equity Ratio	-0.04	-0.34	-0.22	-0.02	-0.25	-1.62
Net Debt / EBITDA Ratio	0.07	0.26	0.62	-1.32	-1.75	0.17
Net Debt / FCF Ratio	-	0.42	0.33	0.07	2.61	0.61
Asset Turnover	0.47	0.23	0.34	0.86	2.58	0
Inventory Turnover	0.28	0.16	0.19	0.79	8.25	-
Quick Ratio	3.60	0.83	2.44	0.25	1.45	1.50
Current Ratio	10.80	1.46	4.36	1.43	1.78	1.87
Return on Equity (ROE)	-70.87%	-107.13%	-54.78%	1.66%	8.87%	-3297.39%
Return on Assets (ROA)	-48.02%	-69.72%	-41.41%	-5.36%	5.89%	-632.49%
Return on Invested Capital (ROIC)	-78.42%	-135.47%	-60.46%	-8.29%	12.32%	1441.71%
Return on Capital Employed (ROCE)	-66.83%	-101.07%	-51.66%	-3.96%	19.58%	-3297.39%
Earnings Yield	-6.16%	-16.48%	-9.52%	2.38%	1.27%	-42.50%
FCF Yield	-7.33%	-10.07%	-13.22%	-9.83%	-1.41%	-7.23%
Buyback Yield / Dilution	-	-10.51%	-16.91%	-3.63%	-11.74%	-10.10%

Updated Sep 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.