Tantalus Systems Holding Ratios and Metrics

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2017
Period Ending	Mar '26 Mar 9, 2026	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	253	96	37	45	81	-	Upgrade
Market Cap Growth	177.53%	162.79%	-18.81%	-44.20%	-	-	Upgrade
Enterprise Value	251	100	49	55	78	-	Upgrade
Last Close Price	4.51	1.89	0.82	1.01	1.85	-	Upgrade
PS Ratio	3.50	1.51	0.66	0.84	1.98	-	Upgrade
PB Ratio	26.67	9.62	11.94	9.30	9.39	-	Upgrade
P/TBV Ratio	-	-	-	-	9.62	-	Upgrade
P/FCF Ratio	52.50	29.97	-	-	-	-	Upgrade
P/OCF Ratio	41.82	25.32	-	-	-	-	Upgrade
EV/Sales Ratio	3.48	1.57	0.88	1.03	1.91	-	Upgrade
EV/FCF Ratio	52.22	31.15	-	-	-	-	Upgrade
Debt / Equity Ratio	1.30	1.85	6.20	3.87	1.78	-4.06	Upgrade
Debt / EBITDA Ratio	3.98	26.16	-	-	-	5.51	Upgrade
Debt / FCF Ratio	2.56	5.75	-	-	-	22.89	Upgrade
Net Debt / Equity Ratio	-0.14	-0.06	3.97	2.23	-0.31	-2.05	Upgrade
Net Debt / EBITDA Ratio	-0.60	2.63	-8.32	-1.74	0.39	3.75	Upgrade
Net Debt / FCF Ratio	-0.28	-0.18	-8.31	-2.23	0.50	11.56	Upgrade
Asset Turnover	1.41	1.16	1.17	1.16	1.18	1.51	Upgrade
Inventory Turnover	4.16	3.54	3.29	3.64	3.47	3.52	Upgrade
Quick Ratio	0.77	0.84	0.48	0.51	0.94	0.58	Upgrade
Current Ratio	1.11	1.08	0.80	0.77	1.26	0.82	Upgrade
Return on Equity (ROE)	-13.30%	-56.76%	-57.15%	-100.21%	-313.44%	-	Upgrade
Return on Assets (ROA)	0.93%	-2.07%	-3.96%	-10.40%	-14.30%	0.91%	Upgrade
Return on Invested Capital (ROIC)	11.59%	-13.97%	-19.80%	-69.97%	-175.24%	15.83%	Upgrade
Return on Capital Employed (ROCE)	4.00%	-9.10%	-30.40%	-72.40%	-62.00%	-18.30%	Upgrade
Earnings Yield	-0.49%	-3.93%	-6.09%	-15.61%	-11.01%	-	Upgrade
FCF Yield	1.90%	3.34%	-4.00%	-10.74%	-6.53%	-	Upgrade
Buyback Yield / Dilution	-9.00%	-8.50%	-0.22%	-10.39%	-16.07%	2.28%	Upgrade

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