Aura Minerals Inc. Financial Ratios — ORAAF Stock

Profitability (USD)

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Return on Common Equity (%)	- -	- -	-21.27	-38.15	-166.27	-146	109.45	29.29	68.07	20.11	35.4	18.71	28.72	12.64	-14.34
Return on Assets (%)	-14.33	-8.79	-12.54	-19.09	-53.82	-8.97	11.92	5.62	21.32	7.64	15.45	7.71	10.08	3.86	-3.02
Return on Capital (%)	- -	- -	- -	- -	- -	- -	60.57	20.07	51.64	- -	29.8	13.63	16.39	8.53	-7.97
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	11.15	7.81	-1.94	- -	26.03	22.04	11.05	10.59	-15.91
Gross Margin (%)	15.52	8.4	-4.98	-1.72	4.03	8.55	21.21	16.75	10.95	21.34	40.64	44.42	32.01	30.23	42.29
EBITDA Margin (%)	-0.86	13.53	4.94	10	7.46	5.88	17.4	18.98	7.44	22.72	39.52	45.22	32.92	31.33	44.12
Operating Margin (%)	-16.33	-6.14	-14	-6.58	-1.77	1.75	10.97	8.89	-2.28	12.83	31.9	36.31	21.36	19.69	33.56
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	-7.62	-67.17	-17.49	- -	47.62	90.47	46.96	223.79	-7.56	66.18
Pretax Margin (%)	-31.5	-14.31	-16.77	-24.74	-54.57	-2.25	19.62	9.98	36.38	7.37	25.17	34.88	20.88	9.19	8.82
Profit Margin (%)	-35.69	-14.48	-17.87	-22.42	-53.84	-8.73	13.01	6.46	32.95	11	22.84	10.26	16.93	7.65	-5.09
Net Income to Common Margin (%)	-35.69	-14.48	-17.87	-22.42	-53.84	-8.73	13.01	6.46	32.95	11	22.84	10.26	16.93	7.65	-5.09
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	33.71	35.29	9.42	- -	9.28	37.35	31.4	16.78	157.75
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.45	92.41	36	88.33	-141.04
Sustainable Growth Rate (%)	- -	- -	-21.27	-38.15	-166.27	-146	109.45	29.29	68.07	20.11	33.83	1.42	18.38	1.48	-34.56

Credit (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Total Debt	64	19	32	47	31	10	20	26	31	44	73	159	253	372	467
ST Debt	23	- -	2	47	31	8	8	18	12	23	30	59	86	97	95
LT Debt	41	19	30	- -	- -	3	12	8	19	21	43	100	168	275	372
Total Debt/EBITDA	-45.73	0.5	2.12	1.43	1.59	1.07	0.79	0.87	2.61	0.86	0.62	0.83	1.96	2.85	1.78
Net Debt/EBITDA	-19.77	-0.08	1.31	0.88	1.11	0.05	0.37	0.48	1.71	-0.35	-0.64	-0.32	0.1	0.1	0.35
Total Debt/EBIT	-2.4	-1.09	-0.75	-2.17	-6.7	3.58	1.25	1.85	-8.5	1.53	0.77	1.03	3.02	4.54	2.34
Net Debt/EBIT	-1.04	0.18	-0.46	-1.34	-4.69	0.17	0.58	1.01	-5.58	-0.62	-0.79	-0.4	0.15	0.16	0.46
EBITDA to Interest Expense	-0.31	24.21	8.52	10.6	6.3	3.85	23.42	13.66	5.13	11.17	16.04	29.81	16.89	6.67	7.56
EBITDA-CapEx/Interest Expense	-15.82	-6.17	-7.5	-5.24	0.21	-0.78	19.97	9.65	-8.64	5.56	9.01	17.46	3.38	1.76	2.35
EBIT to Interest Expense	-5.85	-10.98	-24.15	-6.97	-1.49	1.15	14.77	6.4	-1.57	6.31	12.95	23.93	10.96	4.19	5.75
Interest Expense	5	2	2	3	3	3	1	2	2	5	7	6	8	20	35
Common Equity/Total Assets	-42.11	63.22	54.45	44.72	8.17	3.61	16.82	21.44	37.42	38.46	47.01	35.95	34.39	27.51	15.56
Long-Term Debt/Equity (%)	13.26	5.73	10.62	0.1	- -	5.22	15.94	9.42	10.66	10.94	13.73	36.85	54.09	87.49	166.91
Long-Term Debt/Capital (%)	-28.21	6.35	11.52	0.1	- -	17.68	24.62	12.07	12.97	11.95	13.2	26.96	33.32	43.97	58.56
Long-Term Debt/Total Assets (%)	8.25	4.29	7.14	0.06	- -	1.92	6.95	4.28	6.17	6.11	8.01	16.94	23.06	29.81	34.45
Total Debt/Equity (%)	20.68	5.73	11.25	22.28	46.27	19.73	26.15	30.76	17.54	22.63	23.46	58.45	81.67	118.25	209.62
Total Debt/Capital (%)	-44	6.35	12.21	23.1	68.19	66.78	40.37	39.44	21.35	24.72	22.54	42.76	50.32	59.43	73.55
Total Debt/Total Assets (%)	12.87	4.29	7.57	13.44	17.51	7.25	11.39	13.97	10.16	12.63	13.68	26.86	34.83	40.29	43.26
Net Debt to Equity	8.94	-0.93	6.93	13.73	32.36	0.93	12.16	16.82	11.52	-9.21	-24.25	-22.63	4.17	4.27	40.77
Net Debt/Capital (%)	-15.22	-1.11	7.79	15.4	57.44	3.68	23.96	26.27	15.13	-12.85	-36.52	-29.26	3.44	3.45	24.89
EBITDA	-1	39	15	33	20	10	25	30	12	51	118	192	129	131	262
EBITDA-CapEx	-72	-10	-13	-16	1	-2	22	21	-20	26	67	112	26	35	82
Operating Income (Loss)	-27	-18	-43	-22	-5	3	16	14	-4	29	96	154	84	82	199

Liquidity (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Cash Ratio	0.66	0.66	0.17	0.17	0.1	0.04	0.2	0.19	0.31	0.44	0.98	1.1	0.79	1.18	1.08
Current Ratio	1.9	3.45	1.95	1.16	0.94	0.91	1.12	1.47	1.28	1.26	1.8	1.86	1.46	1.88	1.55
Quick Ratio	0.86	1.28	0.38	0.36	0.3	0.28	0.33	0.4	1.04	0.8	1.27	1.39	1.14	1.59	1.32
CFO/Avg Current Liab	-0.23	0.41	0.17	0.62	0.38	0.3	0.23	0.11	0.18	0.47	0.87	0.98	0.63	0.69	0.98
Common Equity/Total Assets	-42.11	63.22	54.45	44.72	8.17	3.61	16.82	21.44	37.42	38.46	47.01	35.95	34.39	27.51	15.56
Long-Term Debt/Equity (%)	13.26	5.73	10.62	0.1	- -	5.22	15.94	9.42	10.66	10.94	13.73	36.85	54.09	87.49	166.91
Long-Term Debt/Capital (%)	-28.21	6.35	11.52	0.1	- -	17.68	24.62	12.07	12.97	11.95	13.2	26.96	33.32	43.97	58.56
Long-Term Debt/Total Assets (%)	8.25	4.29	7.14	0.06	- -	1.92	6.95	4.28	6.17	6.11	8.01	16.94	23.06	29.81	34.45
Total Debt/Equity (%)	20.68	5.73	11.25	22.28	46.27	19.73	26.15	30.76	17.54	22.63	23.46	58.45	81.67	118.25	209.62
Total Debt/Capital (%)	-44	6.35	12.21	23.1	68.19	66.78	40.37	39.44	21.35	24.72	22.54	42.76	50.32	59.43	73.55
Total Debt/Total Assets (%)	12.87	4.29	7.57	13.44	17.51	7.25	11.39	13.97	10.16	12.63	13.68	26.86	34.83	40.29	43.26
CFO/Total Liabilities	-4.29	16.27	5.58	33.1	29.49	23.12	13.52	6.43	8.89	23.32	40.43	40.97	23.1	20.52	25.92
CFO/CapEx	-0.11	0.38	0.27	0.93	1.72	1.79	3.58	0.74	0.36	1.4	1.74	1.65	0.93	1.3	1.23
Altman's Z-Score	1.42	1.02	-0.29	-0.66	-2.65	-4	-2.79	-2.25	-1.37	-0.51	1.93	1.8	0.89	0.9	1.36

Working Capital (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Accounts Receivable Turnover	79.17	86.61	70.74	73.41	61.15	19.74	13.54	15.56	7.7	7.63	8.92	10.85	14.51	49.13	156.01
Days Sales Outstanding	4.61	4.21	5.16	4.97	5.97	18.49	26.96	23.45	47.39	47.81	40.92	33.64	25.15	7.43	2.34
Inventory Turnover	4.63	4.74	4.58	4.71	4.52	3.69	3.07	3.4	3.85	5.23	4.45	4.57	5.37	6.49	6.55
Days Inventory Outstanding	78.8	77.02	79.62	77.56	80.72	98.98	118.71	107.49	94.8	69.73	82.1	79.84	68.02	56.26	55.7
Accounts Payable Turnover	15.66	14.52	14.65	14.25	11.2	6.89	6.07	6.56	5.24	5.35	5.23	6.3	5.86	5.65	5.58
Accounts Payable Turnover Days	23.31	25.14	24.91	25.61	32.59	52.98	60.15	55.64	69.69	68.18	69.73	57.92	62.29	64.59	65.43
Cash Conversion Cycle	60.11	56.1	59.87	56.93	54.11	64.49	85.52	75.31	72.5	49.37	53.29	55.55	30.88	-0.9	-7.39
Inventory to Cash Days	-74.19	-72.81	-74.46	-72.59	-74.75	-80.48	-91.75	-84.04	-47.41	-21.92	-41.19	-46.19	-42.88	-48.83	-53.36
Inventories	47	64	77	67	46	36	39	38	34	34	47	57	43	47	58
Raw Materials	19	23	31	30	17	15	17	16	23	23	26	26	25	- -	- -
Work In Process	10	28	31	19	9	12	11	8	6	7	12	23	16	- -	- -
Finished Goods	18	13	15	17	20	8	10	15	10	9	14	8	4	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	47	58

Enterprise Value (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Market Capitalization	554	202	44	15	12	11	27	49	41	60	565	498	376	472	864
- Cash & Cash Equivalents	36	22	9	15	8	2	11	12	11	39	118	161	128	237	270
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	64	19	32	47	31	10	20	26	31	44	73	159	253	372	467
Enterprise Value	581	199	67	47	35	19	36	63	51	65	521	496	501	607	1,061
Total Capital	-146	304	264	204	46	16	50	66	143	179	325	372	503	626	635
Total Debt/Capital (%)	-44	6.35	12.21	23.1	68.19	66.78	40.37	39.44	21.35	24.72	22.54	42.76	50.32	59.43	73.55
Total Debt / EV	0.11	0.1	0.48	1.01	0.9	0.54	0.56	0.41	0.6	0.68	0.14	0.32	0.51	0.61	0.44
EV/Sales	3.55	0.69	0.22	0.14	0.13	0.12	0.25	0.4	0.32	0.29	1.74	1.17	1.28	1.46	1.79
EV/EBITDA	- -	5.09	4.42	1.42	1.77	1.98	1.41	2.1	4.36	1.27	4.39	2.59	3.88	4.65	4.05
EV/EBIT	- -	- -	- -	- -	- -	6.65	2.24	4.48	- -	2.24	5.44	3.22	5.97	7.4	5.32
EV/Cash Flow to Firm	- -	9.93	6.94	0.96	0.98	0.63	2.54	7.89	3.84	1.51	5.36	3.67	4.93	4.3	5.25
EV/Free Cash Flow to Firm	8.56	2.88	1.75	0.48	0.64	0.45	2.01	3.75	1.14	0.95	3.49	2.31	2.44	2.56	2.77
Diluted Market Cap	554	202	44	15	12	11	27	49	42	60	575	500	377	472	864
Diluted Enterprise Value	581	199	67	47	35	19	37	64	62	66	531	498	502	607	1,061
EV per Share	19.35	5.93	1.96	1.37	1.02	0.49	0.8	1.25	0.82	1	7.67	6.87	6.92	8.41	14.65
TTM Sales	164	288	307	331	265	166	146	158	158	226	300	424	393	417	594
TTM EBITDA	-1	39	15	33	20	10	25	30	12	51	118	192	129	131	262
TTM Operating Income	-27	-18	-43	-22	-5	3	16	14	-4	29	96	154	84	82	199
TTM Cash Flow to Firm	-3	20	10	49	36	31	14	8	13	43	97	135	102	141	202
TTM Free Cash Flow to Firm	68	69	38	98	55	43	18	17	45	69	149	215	205	237	383

Multiples (USD)

API ChatGPT

	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y
As of date	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024

Price/Free Cash Flow	8.83	3	1.22	0.16	0.22	0.34	1.59	3.22	0.98	0.97	4.04	2.37	1.89	2.14	2.14
EV/EBIT	- -	- -	- -	- -	- -	6.65	2.24	4.48	- -	2.24	5.44	3.22	5.97	7.4	5.32
Enterprise Value	581	199	67	47	35	19	36	63	51	65	521	496	501	607	1,061
Low Price	20.47	6.07	1.78	0.47	0.37	0.33	0.4	0.69	0.66	0.09	1.23	7.73	4.76	5.66	6.17
EV/Sales	3.55	0.69	0.22	0.14	0.13	0.12	0.25	0.4	0.32	0.29	1.74	1.17	1.28	1.46	1.79
EV/EBITDA	- -	5.09	4.42	1.42	1.77	1.98	1.41	2.1	4.36	1.27	4.39	2.59	3.88	4.65	4.05
Price/Earnings	- -	- -	- -	- -	- -	- -	1.4	4.77	0.79	2.4	8.25	11.46	5.65	14.82	- -
Price/Earnings Average	-9.28	-9.11	-1.94	-0.44	-0.13	-0.89	1.7	3.14	0.97	1.84	5.13	14.54	6.8	14.6	-21.5
Price/Earnings High	-16.39	-21.9	-5.69	-1.19	-0.3	-1.89	3.93	6.76	1.9	3.23	17.96	23.76	11.57	19.31	-30.76
Price/Earnings Low	-10.53	-4.87	-1.11	-0.22	-0.09	-0.9	0.94	3.39	0.79	0.25	1.22	12.84	5.18	12.83	-14.76
Price/Book Value	-2.63	0.71	0.19	0.1	0.79	2.16	0.9	1.22	0.37	0.44	2.24	2.34	1.5	1.86	5.14
Price/Book Value Average	-2.58	1.34	0.46	0.21	1.31	2.48	1.09	0.8	0.45	0.34	1.39	2.97	1.81	1.83	3.87
Price/Book Value High	-4.55	3.21	1.35	0.56	2.97	5.3	2.53	1.72	0.88	0.6	4.88	4.85	3.08	2.42	5.54
Price/Book Value Low	-2.92	0.71	0.26	0.1	0.86	2.52	0.61	0.86	0.37	0.05	0.33	2.62	1.38	1.61	2.66
Price/Tangible Book Value	1.95	0.61	0.16	0.07	0.17	0.21	0.35	0.57	0.24	0.3	1.81	1.83	1.21	1.5	3.87
Price/Tangible Book Value Average	1.91	1.16	0.38	0.15	0.28	0.24	0.42	0.38	0.29	0.23	1.12	2.32	1.46	1.48	2.92
Price/Tangible Book Value High	3.37	2.78	1.13	0.42	0.64	0.52	0.98	0.81	0.57	0.41	3.93	3.8	2.48	1.96	4.18
Price/Tangible Book Value Low	2.17	0.62	0.22	0.08	0.18	0.25	0.23	0.41	0.24	0.03	0.27	2.05	1.11	1.3	2
Price/Sales	3.38	0.7	0.14	0.05	0.04	0.07	0.18	0.31	0.26	0.26	1.88	1.18	0.96	1.13	1.45
Price/Sales Average	3.31	1.32	0.35	0.1	0.07	0.08	0.22	0.2	0.32	0.2	1.17	1.49	1.15	1.12	1.1
Price/Sales High	5.85	3.17	1.02	0.27	0.16	0.17	0.51	0.44	0.63	0.36	4.1	2.44	1.96	1.48	1.57
Price/Sales Low	3.76	0.71	0.2	0.05	0.05	0.08	0.12	0.22	0.26	0.03	0.28	1.32	0.88	0.98	0.75
Price/Cash Flow	-68.32	10.98	5.68	0.32	0.35	0.53	1.98	7.43	3.66	1.65	6.25	3.8	3.9	3.78	3.89
Price/Cash Flow Average	-66.87	20.7	13.71	0.71	0.58	0.61	2.41	4.89	4.48	1.27	3.89	4.82	4.69	3.73	2.93
Price/Cash Flow High	-118.14	49.73	40.22	1.91	1.32	1.31	5.57	10.53	8.77	2.22	13.61	7.88	7.99	4.93	4.19
Price/Cash Flow Low	-75.88	11.07	7.84	0.35	0.38	0.62	1.33	5.28	3.66	0.17	0.92	4.26	3.58	3.27	2.01
Price/Free Cash Flow Average	8.64	5.65	2.93	0.34	0.37	0.39	1.93	2.12	1.2	0.75	2.51	3.01	2.27	2.11	1.62
Price/Free Cash Flow High	15.26	13.58	8.6	0.92	0.84	0.84	4.47	4.57	2.34	1.31	8.8	4.92	3.87	2.78	2.31
Price/Free Cash Flow Low	9.8	3.02	1.68	0.17	0.24	0.4	1.07	2.29	0.98	0.1	0.6	2.66	1.73	1.85	1.11
EV/Sales Average	3.48	1.31	0.42	0.2	0.16	0.13	0.28	0.29	0.45	0.23	1.02	1.49	1.47	1.44	1.43
EV/Sales High	6.02	3.16	1.09	0.36	0.25	0.21	0.58	0.53	0.75	0.38	3.95	2.43	2.28	1.8	1.9
EV/Sales Low	3.93	0.7	0.27	0.14	0.14	0.13	0.19	0.31	0.39	0.05	0.13	1.31	1.2	1.3	1.08
EV/EBITDA Average	-405.43	9.68	8.52	1.95	2.16	2.15	1.64	1.54	6.02	1	2.59	3.29	4.47	4.6	3.23
EV/EBITDA High	-701.11	23.36	22.08	3.62	3.39	3.65	3.31	2.77	10.14	1.67	10	5.38	6.92	5.75	4.3
EV/EBITDA Low	-457.39	5.14	5.52	1.45	1.83	2.17	1.07	1.63	5.23	0.23	0.33	2.9	3.64	4.16	2.46
EV/EBIT Average	-21.32	-21.34	-3.01	-2.97	-9.13	7.21	2.59	3.29	-19.61	1.76	3.21	4.09	6.88	7.32	4.25
EV/EBIT High	-36.86	-51.51	-7.8	-5.51	-14.31	12.23	5.24	5.92	-33.03	2.95	12.39	6.7	10.67	9.14	5.66
EV/EBIT Low	-24.05	-11.33	-1.95	-2.2	-7.71	7.29	1.7	3.47	-17.05	0.4	0.41	3.61	5.6	6.63	3.23
Last Price	18.43	6.02	1.29	0.44	0.34	0.29	0.59	0.97	0.66	0.91	8.32	6.9	5.19	6.54	11.93
High Price	31.87	27.27	9.13	2.57	1.27	0.7	1.67	1.37	1.59	1.23	18.11	14.31	10.63	8.52	12.86
Enterprise Value Average	570	378	129	65	43	21	42	46	71	51	307	630	577	600	848
Enterprise Value High	985	912	335	120	67	36	84	83	119	86	1,185	1,031	895	750	1,128
Enterprise Value Low	643	200	84	48	36	21	27	49	61	12	39	556	470	544	644

Shares Outstanding	31	34	34	34	34	43	50	50	65	65	71	73	72	72	72
Diluted Weighted Avg Shares	30	34	34	34	34	39	46	51	63	66	69	72	73	72	72
Basic Weighted Avg Shares	30	34	34	34	34	39	45	50	62	65	68	72	72	72	72
Revenue per Share	5.45	8.6	8.98	9.66	7.74	4.24	3.27	3.14	2.54	3.46	4.42	5.87	5.42	5.77	8.21
EBITDA per Share	-0.05	1.16	0.44	0.97	0.58	0.25	0.57	0.6	0.19	0.79	1.74	2.65	1.79	1.81	3.62
Operating Income per Share	-0.89	-0.53	-1.26	-0.64	-0.14	0.07	0.36	0.28	-0.06	0.44	1.41	2.13	1.16	1.14	2.75
Basic EPS, GAAP	-1.94	-1.25	-1.61	-2.17	-4.17	-0.37	0.42	0.2	0.84	0.38	1.01	0.6	0.92	0.44	-0.42
Basic EPS from Cont Ops	-1.94	-1.25	-1.61	-2.17	-4.17	-0.37	0.42	0.2	0.84	0.38	1.01	1.28	0.78	0.44	-0.42
Diluted EPS, GAAP	-1.94	-1.25	-1.61	-2.17	-4.17	-0.37	0.41	0.2	0.82	0.38	0.99	0.6	0.92	0.44	-0.42
Diluted EPS from Cont Ops	-1.94	-1.25	-1.61	-2.17	-4.17	-0.37	0.41	0.2	0.82	0.38	0.99	1.28	0.77	0.44	-0.42
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.04	1.19	0.28	0.39	0.59
Cash Flow per Share	-0.27	0.55	0.23	1.35	0.96	0.54	0.3	0.13	0.18	0.55	1.33	1.82	1.33	1.73	3.07
Free Cash Flow per Basic Share	-2.63	-0.91	-0.61	-0.1	0.4	0.24	0.22	-0.05	-0.33	0.16	0.57	0.72	-0.1	0.4	0.58
Cash & Equivalents per Share	1.21	0.67	0.27	0.45	0.23	0.06	0.24	0.23	0.33	0.6	1.73	2.24	1.77	3.28	3.73
Book Value per Share	-7	8.49	6.77	4.59	0.43	0.13	0.66	0.79	1.81	2.06	3.71	2.95	3.45	3.52	2.32
Tangible Book Value per Share	9.44	9.8	8.11	6.19	1.98	1.35	1.71	1.68	2.81	3	4.6	3.77	4.28	4.36	3.08

Aura Minerals Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)