Mystic Holdings Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Dec '25 Dec 8, 2025	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	2019 - 2017
Market Capitalization	1	10	9	50	-	-	Upgrade
Market Cap Growth	-	6.31%	-81.36%	-	-	-	Upgrade
Enterprise Value	12	19	14	51	-	-	Upgrade
Last Close Price	0.01	0.09	0.08	0.43	-	-	Upgrade
PS Ratio	0.06	0.46	0.54	4.96	-	-	Upgrade
PB Ratio	0.08	0.66	0.44	1.87	-	-	Upgrade
P/TBV Ratio	-	-	4.81	5.53	-	-	Upgrade
P/FCF Ratio	9.44	74.68	18.39	-	-	-	Upgrade
P/OCF Ratio	2.99	23.66	5.54	-	-	-	Upgrade
EV/Sales Ratio	0.54	0.89	0.84	5.06	-	-	Upgrade
EV/FCF Ratio	87.12	144.47	28.65	-	-	-	Upgrade
Debt / Equity Ratio	0.75	0.75	0.43	0.24	0.07	0.42	Upgrade
Debt / EBITDA Ratio	-	-	-	-	1.37	6.35	Upgrade
Debt / FCF Ratio	84.62	84.62	18.29	-	-	12.90	Upgrade
Net Debt / Equity Ratio	0.69	0.69	0.43	0.23	0.02	0.28	Upgrade
Net Debt / EBITDA Ratio	-2.35	-2.35	-3.87	-1.78	0.44	4.24	Upgrade
Net Debt / FCF Ratio	77.68	77.68	18.32	-12.18	-0.22	8.61	Upgrade
Asset Turnover	0.56	0.56	0.46	0.28	0.43	0.58	Upgrade
Inventory Turnover	3.50	3.50	2.37	1.61	1.26	3.65	Upgrade
Quick Ratio	0.16	0.16	0.12	0.17	0.49	0.77	Upgrade
Current Ratio	0.41	0.41	0.52	1.49	1.89	1.46	Upgrade
Return on Equity (ROE)	-35.23%	-35.23%	-22.27%	-11.59%	-7.16%	-14.81%	Upgrade
Return on Assets (ROA)	-10.35%	-10.35%	-8.33%	-9.06%	-0.41%	-0.94%	Upgrade
Return on Capital Employed (ROCE)	-21.50%	-21.50%	-15.80%	-15.40%	-0.70%	-1.30%	Upgrade
Earnings Yield	-512.27%	-64.73%	-57.59%	-6.46%	-	-	Upgrade
FCF Yield	10.60%	1.34%	5.44%	-1.03%	-	-	Upgrade
Buyback Yield / Dilution	-	-	-	-	-	-48.31%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.