TSXV:WI 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	Apr '26 Apr 22, 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	138	110	92	13	11	11
Market Cap Growth	52.45%	19.05%	625.69%	13.21%	2.54%	55.94%
Enterprise Value	84	59	100	19	17	16
Last Close Price	0.86	0.69	0.63	0.42	0.37	0.35
PE Ratio	-	-	70.17	62.82	-	-
PS Ratio	3.86	3.07	7.70	6.30	9.16	16.86
PB Ratio	2.11	1.68	1.52	0.99	0.91	0.86
P/TBV Ratio	2.53	2.01	1.84	0.99	0.91	0.86
P/FCF Ratio	22.78	18.11	402.36	-	-	-
P/OCF Ratio	22.59	17.96	358.23	-	-	-
EV/Sales Ratio	2.37	1.66	8.34	9.49	13.70	25.31
EV/EBITDA Ratio	-	-	51.68	17.22	-	-
EV/EBIT Ratio	-	-	53.89	17.30	31.67	-
EV/FCF Ratio	13.95	9.77	435.70	-	-	-
Debt / Equity Ratio	0.02	0.02	0.10	0.53	0.49	0.44
Debt / EBITDA Ratio	-	-	3.22	6.06	-	-
Debt / FCF Ratio	0.16	0.16	27.14	-	-	-
Net Debt / Equity Ratio	-0.84	-0.84	-0.61	0.48	0.49	0.44
Net Debt / EBITDA Ratio	73.60	73.60	-19.20	5.51	-	-
Net Debt / FCF Ratio	-9.05	-9.05	-161.84	-386.37	-10.29	-7.93
Asset Turnover	0.30	0.30	0.19	0.11	0.07	0.04
Quick Ratio	6.91	6.91	14.78	1.76	1.58	0.04
Current Ratio	7.04	7.04	15.10	3.90	2.69	0.04
Return on Equity (ROE)	-0.90%	-0.90%	3.47%	1.61%	-1.72%	-5.42%
Return on Assets (ROA)	-0.48%	-0.48%	1.87%	3.59%	1.78%	-0.12%
Return on Invested Capital (ROIC)	-7.46%	-5.43%	8.51%	5.92%	2.88%	-0.20%
Return on Capital Employed (ROCE)	-0.80%	-0.80%	1.90%	5.70%	2.90%	-0.20%
Earnings Yield	-0.41%	-0.52%	1.43%	1.59%	-1.92%	-6.47%
FCF Yield	4.39%	5.52%	0.25%	-0.13%	-5.25%	-6.48%
Dividend Yield	-	-	-	1.19%	1.37%	-
Payout Ratio	-	-	-	74.78%	-	-
Buyback Yield / Dilution	-309.04%	-309.04%	-41.76%	0.05%	-0.08%	0.09%
Total Shareholder Return	-309.04%	-309.04%	-41.76%	1.24%	1.29%	0.09%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.