TriStar 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 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 Capitalization	76	72	36	25	32	47
Market Cap Growth	74.65%	98.33%	44.44%	-21.00%	-32.40%	-19.46%
Enterprise Value	70	65	35	19	24	39
Last Close Price	0.21	0.20	0.13	0.09	0.13	0.20
PE Ratio	-	-	-	-	-	179.30
PB Ratio	1.79	1.67	0.91	0.65	0.83	1.45
P/TBV Ratio	1.79	1.67	0.91	0.65	0.83	1.45
P/FCF Ratio	-	-	-	-	-	49.92
P/OCF Ratio	-	-	-	-	29.99	10.15
EV/FCF Ratio	-13.94	-	-	-	-	41.58
Net Debt / Equity Ratio	-0.12	-0.14	-0.02	-0.13	-0.18	-0.21
Net Debt / EBITDA Ratio	-	2.53	0.33	3.14	3.47	3.87
Net Debt / FCF Ratio	1.03	1.24	0.16	1.05	3.26	-7.20
Quick Ratio	1.10	1.64	0.71	12.20	21.15	15.97
Current Ratio	1.12	1.68	0.82	12.48	21.75	16.35
Return on Equity (ROE)	-9.63%	-7.64%	-6.73%	-2.45%	-3.59%	0.82%
Return on Assets (ROA)	-3.35%	-3.48%	-3.26%	-2.51%	-3.15%	-3.06%
Return on Capital Employed (ROCE)	-5.50%	-5.60%	-5.50%	-4.00%	-4.90%	-5.10%
Earnings Yield	-5.19%	-4.31%	-7.65%	-3.71%	-4.11%	0.56%
FCF Yield	-6.68%	-6.81%	-12.55%	-18.79%	-6.48%	2.00%
Buyback Yield / Dilution	-20.88%	-16.23%	-6.32%	-6.16%	2.88%	-22.05%