Nicola Mining Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 2, 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	118	180	48	46	33	26
Market Cap Growth	89.91%	276.13%	4.40%	40.10%	25.04%	-28.87%
Enterprise Value	113.17	175.37	49.96	47.93	37.62	32.35
Last Close Price	6.08	0.97	0.29	0.28	0.22	0.18
PS Ratio	54.32	117.51	58.62	28.39	-	-
PB Ratio	219.53	-53.85	-4.89	-4.68	15.80	31.17
P/TBV Ratio	1641.77	-	-	-	15.51	29.62
P/FCF Ratio	-	-	-	12.02	19.58	-
P/OCF Ratio	-	-	-	11.87	18.91	-
EV/Sales Ratio	52.12	114.24	61.06	29.63	-	-
EV/EBITDA Ratio	-	77.88	25.36	8.89	-	-
EV/EBIT Ratio	-	92.85	28.72	9.26	-	-
EV/FCF Ratio	-	-	-	12.54	22.47	-
Debt / Equity Ratio	0.13	-0.25	0.00	0.00	2.45	0.71
Debt / EBITDA Ratio	0.04	0.41	2.30	0.84	-	-
Debt / FCF Ratio	-	-	-	1.19	3.42	-
Net Debt / Equity Ratio	-9.07	1.50	-0.20	-0.20	2.33	7.28
Net Debt / EBITDA Ratio	-1.33	-2.23	1.01	0.37	-1.74	-1.77
Net Debt / FCF Ratio	0.92	0.87	-0.53	0.52	2.89	-2.43
Asset Turnover	0.19	0.12	0.08	0.11	0	0
Quick Ratio	4.53	1.68	0.52	0.52	1.69	0.24
Current Ratio	4.76	1.77	0.55	0.55	1.70	0.25
Return on Equity (ROE)	466.53%	83.94%	53.30%	85.94%	-3.62%	-654.69%
Return on Assets (ROA)	30.61%	14.98%	16.32%	35.61%	-5.00%	-30.61%
Return on Invested Capital (ROIC)	214.34%	25.28%	39.23%	91.84%	-11.16%	-56.29%
Return on Capital Employed (ROCE)	37.81%	25.28%	39.23%	47.55%	-26.01%	-45.74%
FCF Yield	-	-	-	8.32%	5.11%	-
Buyback Yield / Dilution	-16.41%	-12.45%	-4.43%	-8.22%	-5.67%	-10.96%
Total Shareholder Return	-16.41%	-12.45%	-4.43%	-8.22%	-5.67%	-10.96%