Sailfish Royalty 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 - 2015
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 - 2015
Market Capitalization	311	99	84	78	112	88	Upgrade
Market Cap Growth	183.22%	17.66%	7.75%	-30.13%	27.36%	64.45%	Upgrade
Enterprise Value	307	102	88	76	107	88	Upgrade
Last Close Price	4.05	1.36	1.09	0.95	1.24	0.92	Upgrade
PE Ratio	181.42	125.10	-	-	27.02	-	Upgrade
PS Ratio	76.94	24.23	27.31	21.80	59.86	727.54	Upgrade
PB Ratio	5.87	2.04	1.70	1.40	1.88	1.45	Upgrade
P/TBV Ratio	5.87	2.04	1.70	1.40	1.88	1.45	Upgrade
EV/Sales Ratio	75.87	24.89	28.43	21.18	57.31	732.65	Upgrade
EV/EBITDA Ratio	-	166.23	-	-	-	-	Upgrade
Debt / Equity Ratio	-	0.12	0.11	0	0.00	0.07	Upgrade
Debt / EBITDA Ratio	-	9.41	-	-	-	-	Upgrade
Net Debt / Equity Ratio	-0.08	0.06	0.04	-0.04	-0.08	0.03	Upgrade
Net Debt / EBITDA Ratio	-8.12	4.35	-1.51	1.77	1.44	-0.57	Upgrade
Net Debt / FCF Ratio	10.79	-33.88	-1.24	4.47	2.07	-0.80	Upgrade
Asset Turnover	0.07	0.07	0.06	0.06	0.03	0.00	Upgrade
Quick Ratio	2.58	2.98	4.18	1.37	3.67	5.56	Upgrade
Current Ratio	2.63	3.79	4.43	5.85	6.93	5.68	Upgrade
Return on Equity (ROE)	2.21%	2.91%	-1.36%	-2.73%	6.91%	-10.66%	Upgrade
Return on Assets (ROA)	0.29%	-0.16%	-1.99%	-2.04%	-3.61%	-3.51%	Upgrade
Return on Capital Employed (ROCE)	0.50%	-0.30%	-3.30%	-3.60%	-6.10%	-5.60%	Upgrade
Earnings Yield	0.55%	0.80%	-1.74%	-2.09%	3.70%	-6.67%	Upgrade
FCF Yield	-0.13%	-0.08%	-1.79%	-0.62%	-1.99%	-2.85%	Upgrade
Dividend Yield	1.68%	5.29%	6.08%	7.14%	2.55%	-	Upgrade
Payout Ratio	198.52%	645.45%	-	-	27.78%	-	Upgrade
Buyback Yield / Dilution	-4.34%	0.19%	1.30%	4.37%	-12.36%	-46.12%	Upgrade
Total Shareholder Return	-2.66%	5.48%	7.38%	11.51%	-9.81%	-46.12%	Upgrade

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