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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 18, 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	42	16	12	14	6	10
Market Cap Growth	163.57%	30.57%	-13.33%	155.79%	-44.73%	123.40%
Enterprise Value	39.41	14.47	11.53	13.35	5.47	9.6
Last Close Price	1.70	0.81	0.91	1.05	0.42	0.79
PE Ratio	-	-	-	-	42.00	79.00
PS Ratio	25.82	9.89	12.95	12.29	2.72	3.24
PB Ratio	7.40	4.17	6.24	4.24	3.16	6.83
P/TBV Ratio	6.23	4.17	6.24	4.29	3.11	6.46
P/OCF Ratio	-	-	-	-	-	53.64
EV/Sales Ratio	24.08	8.98	12.23	11.64	2.70	3.12
EV/EBITDA Ratio	-	-	-	-	184.39	45.76
EV/EBIT Ratio	-	-	-	-	-	57.59
Debt / Equity Ratio	0.04	0	0	0	0	0
Net Debt / Equity Ratio	-0.50	-0.39	-0.34	-0.22	-0.02	-0.25
Net Debt / EBITDA Ratio	1.32	0.76	0.26	0.62	-1.32	-1.75
Net Debt / FCF Ratio	-	0.45	0.42	0.33	0.07	2.61
Asset Turnover	0.31	0.38	0.23	0.34	0.86	2.58
Inventory Turnover	0.29	0.31	0.16	0.19	0.79	8.25
Quick Ratio	29.86	4.59	0.83	2.44	0.25	1.45
Current Ratio	45.27	8.08	1.46	4.36	1.43	1.78
Return on Equity (ROE)	-55.04%	-90.52%	-107.13%	-54.78%	1.66%	8.87%
Return on Assets (ROA)	-40.56%	-52.01%	-69.72%	-41.41%	-5.36%	5.89%
Return on Invested Capital (ROIC)	-77.64%	-110.84%	-135.47%	-60.46%	-8.29%	11.55%
Return on Capital Employed (ROCE)	-42.60%	-71.71%	-101.07%	-51.66%	-3.96%	19.58%
Earnings Yield	-	-	-	-	2.38%	1.27%
Buyback Yield / Dilution	-44.72%	-46.69%	1.12%	-5.20%	-8.10%	-77.23%
Total Shareholder Return	-44.72%	-46.69%	1.12%	-5.20%	-8.10%	-77.23%