Uranium Royalty Corp. Financial Ratios — UROY Stock

Profitability (USD)

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Return on Common Equity (%)	- -	- -	-5.41	-5.36	-1.89	-2	-3.48	-3.54	-3.86	-2.92	7.27	4.34	-1.98	-2.16	15.25
Return on Assets (%)	- -	- -	-4.69	-4.63	-1.88	-1.99	-3.29	-3.35	-3.61	-2.72	7.03	4.21	-1.97	-2.15	13.66
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.08	- -	- -	- -	15.24
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.13	- -	- -	- -	13.88
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	20.35	20.35	34.55	34.55	22.68	23.23	30.63
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-27.13	-27.13	16.31	16.63	-30.05	-30.13	27.15
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-27.3	-27.3	16.31	16.57	-30.82	-30.54	27.09
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	51.13	37.64	- -	- -	30.79
Pretax Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-42.28	-42.28	54.15	18.16	-34.04	-50.05	29.23
Profit Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-42.18	-42.18	43.91	22.9	-36.26	-39.99	21.53
Net Income to Common Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	-42.18	-42.18	43.91	22.9	-36.26	-39.99	21.53
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	18.91	- -	- -	- -	26.34
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	-5.41	-5.36	-1.89	-2	-3.48	-3.54	-3.86	-2.92	7.27	4.34	-1.98	-2.16	15.25

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Total Debt	10	14	- -	- -	- -	- -	10	13	10	7	- -	- -	- -	- -	- -
ST Debt	10	14	- -	- -	- -	- -	- -	- -	10	7	- -	- -	- -	- -	- -
LT Debt	- -	- -	- -	- -	- -	- -	10	13	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBITDA	-10.25	-10.25	-0.02	-0.02	-0.03	-0.03	-2.38	-2.38	-2.63	-2.63	0.03	0.03	-0.04	-0.05	- -
Net Debt/EBITDA	-8.59	-8.59	5.2	5.2	4.87	4.87	-1.56	-1.56	1.21	1.21	-3.03	-2.97	2.76	2.76	-4.77
Total Debt/EBIT	-10.25	-10.25	-0.02	-0.02	-0.03	-0.03	-2.38	-2.38	-2.61	-2.61	0.03	0.03	-0.04	-0.04	- -
Net Debt/EBIT	-8.59	-8.59	5.2	5.2	4.87	4.87	-1.56	-1.56	1.2	1.2	-3.03	-2.98	2.69	2.72	-4.78
EBITDA to Interest Expense	-0.36	-0.36	-1.89	-1.89	- -	- -	-7.61	-7.61	-2.3	-2.3	- -	788.89	-260.33	-11.21	- -
EBITDA-CapEx/Interest Expense	-0.56	-0.56	-4.95	-4.95	- -	- -	-26.65	-26.65	-3.62	-3.62	- -	780.56	-903.89	-38.72	- -
EBIT to Interest Expense	-0.36	-0.36	-1.89	-1.89	- -	- -	-7.61	-7.61	-2.31	-2.31	- -	786.33	-267	-11.37	- -
Interest Expense	3	4	1	1	- -	- -	1	1	2	1	- -	- -	- -	- -	- -
Common Equity/Total Assets	66.48	66.48	99.38	99.38	99.28	99.28	92.4	92.4	94.39	94.39	98.95	98.95	99.6	99.53	83.78
Long-Term Debt/Equity (%)	- -	- -	0.06	0.06	0.05	0.05	7.93	7.93	0.05	0.05	0.06	0.06	0.05	0.05	0.02
Long-Term Debt/Capital (%)	- -	- -	0.06	0.06	0.05	0.05	7.34	7.34	0.04	0.04	0.06	0.06	0.05	0.05	0.02
Long-Term Debt/Total Assets (%)	- -	- -	0.06	0.06	0.05	0.05	7.32	7.32	0.04	0.04	0.06	0.06	0.05	0.05	0.02
Total Debt/Equity (%)	46.34	46.34	0.06	0.06	0.05	0.05	7.94	7.94	5.63	5.63	0.07	0.07	0.07	0.07	0.04
Total Debt/Capital (%)	31.67	31.67	0.06	0.06	0.05	0.05	7.35	7.35	5.33	5.33	0.07	0.07	0.07	0.07	0.04
Total Debt/Total Assets (%)	30.81	30.81	0.06	0.06	0.05	0.05	7.33	7.33	5.31	5.31	0.07	0.07	0.07	0.07	0.03
Net Debt to Equity	38.82	38.82	-16.8	-16.8	-9.48	-9.48	5.2	5.2	-2.59	-2.59	-7.65	-7.65	-4.39	-4.36	-77.36
Net Debt/Capital (%)	27.96	27.96	-20.19	-20.19	-10.48	-10.48	4.94	4.94	-2.66	-2.66	-8.28	-8.28	-4.58	-4.55	-341.13
EBITDA	-1	-1	-2	-2	-1	-1	-4	-5	-4	-3	5	7	-5	-3	51
EBITDA-CapEx	-2	-2	-6	-4	-1	-1	-15	-19	-6	-4	5	7	-16	-12	50
Operating Income (Loss)	-1	-1	-2	-2	-1	-1	-4	-5	-4	-3	5	7	-5	-3	51

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Cash Ratio	2.06	2.06	105.85	105.85	73.49	73.49	115.58	115.58	5.09	5.09	10.97	10.97	19.69	19.69	4.58
Current Ratio	2.07	2.07	108.61	108.61	99.81	99.81	275.78	275.78	13.43	13.43	84.03	84.03	233.49	233.55	5.94
Quick Ratio	2.07	2.07	106.73	106.73	74.04	74.04	119.97	119.97	5.14	5.14	16.15	16.15	20.15	20.15	4.59
CFO/Avg Current Liab	- -	- -	-0.32	-0.31	-30.24	-31.86	-134.85	-138.57	-2.14	-2.08	-12.37	-16.01	-11.45	-10.92	6.35
Common Equity/Total Assets	66.48	66.48	99.38	99.38	99.28	99.28	92.4	92.4	94.39	94.39	98.95	98.95	99.6	99.53	83.78
Long-Term Debt/Equity (%)	- -	- -	0.06	0.06	0.05	0.05	7.93	7.93	0.05	0.05	0.06	0.06	0.05	0.05	0.02
Long-Term Debt/Capital (%)	- -	- -	0.06	0.06	0.05	0.05	7.34	7.34	0.04	0.04	0.06	0.06	0.05	0.05	0.02
Long-Term Debt/Total Assets (%)	- -	- -	0.06	0.06	0.05	0.05	7.32	7.32	0.04	0.04	0.06	0.06	0.05	0.05	0.02
Total Debt/Equity (%)	46.34	46.34	0.06	0.06	0.05	0.05	7.94	7.94	5.63	5.63	0.07	0.07	0.07	0.07	0.04
Total Debt/Capital (%)	31.67	31.67	0.06	0.06	0.05	0.05	7.35	7.35	5.33	5.33	0.07	0.07	0.07	0.07	0.04
Total Debt/Total Assets (%)	30.81	30.81	0.06	0.06	0.05	0.05	7.33	7.33	5.31	5.31	0.07	0.07	0.07	0.07	0.03
CFO/Total Liabilities	-9.82	-9.82	-563.81	-563.81	-2,506.22	-2,506.22	-508.25	-508.25	-110.01	-110.01	-3,585.03	-3,597.91	-1,837.72	-1,482.19	294.73
CFO/CapEx	-2.05	-2.05	-0.67	-0.67	- -	- -	-5	-5	-5.28	-5.28	-1,364.89	-1,397.91	-1.87	-1.81	233.89
Altman's Z-Score	0.2	0.2	111.01	153.86	354.85	435.52	24.46	19.06	16.09	21.71	108.37	79.65	171.2	198.16	9.73

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.17	6.18	2.25	2.22	4,154.49
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	59.12	59.05	162.2	164.13	0.09
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	0.15	0.12	0.18	0.21	0.06	0.06	1.35
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	2,373.89	3,109.81	1,987.39	1,780.22	6,123.56	6,208.54	270.1
Accounts Payable Turnover	- -	- -	- -	- -	27.35	22.28	188.9	247.1	140.68	-21.42	100.46	147.89	39.14	37.22	4.55
Accounts Payable Turnover Days	- -	- -	- -	- -	13.34	16.38	1.93	1.48	2.59	-17.04	3.63	2.47	9.33	9.81	80.29
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	2,371.3	3,126.85	2,042.87	1,836.8	6,276.43	6,362.86	189.9
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	-2,373.89	-3,109.81	-1,928.27	-1,721.17	-5,961.36	-6,044.41	-270.01
Inventories	- -	- -	- -	- -	12	10	58	75	86	63	137	187	218	158	34
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	12	10	58	75	86	63	137	187	218	158	34

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Market Capitalization	- -	- -	81	81	323	323	414	414	266	266	380	380	334	334	777
- Cash & Cash Equivalents	2	2	12	9	7	6	3	4	14	10	15	21	13	9	242
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	10	14	- -	- -	- -	- -	10	13	10	7	- -	- -	- -	- -	- -
Enterprise Value	-13	-17	39	51	286	293	381	371	224	235	358	350	314	319	523
Total Capital	32	43	70	51	76	62	137	178	185	136	202	276	295	215	313
Total Debt/Capital (%)	31.67	31.67	0.06	0.06	0.05	0.05	7.35	7.35	5.33	5.33	0.07	0.07	0.07	0.07	0.04
Total Debt / EV	-0.81	-0.81	- -	- -	- -	- -	0.03	0.04	0.04	0.03	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	16.15	23.18	11.48	8.2	20.13	28.33	2.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.39	49.34	- -	- -	10.3
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.39	49.5	- -	- -	10.32
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.93
EV/Free Cash Flow to Firm	- -	- -	16.45	29.79	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.92
Diluted Market Cap	- -	- -	61	61	312	312	383	383	262	262	363	364	317	317	- -
Diluted Enterprise Value	9	12	49	53	305	306	389	391	257	258	348	343	304	307	-242
EV per Share	- -	- -	0.54	0.7	3.83	3.92	3.99	3.88	2.24	2.36	2.97	2.91	2.35	2.39	3.57
TTM Sales	- -	- -	- -	- -	- -	- -	- -	- -	14	10	31	43	16	11	187
TTM EBITDA	-1	-1	-2	-2	-1	-1	-4	-5	-4	-3	5	7	-5	-3	51
TTM Operating Income	-1	-1	-2	-2	-1	-1	-4	-5	-4	-3	5	7	-5	-3	51
TTM Cash Flow to Firm	1	2	-1	-1	-14	-11	-53	-68	-10	-7	-76	-105	-22	-15	178
TTM Free Cash Flow to Firm	2	3	2	2	-14	-11	-42	-55	-8	-6	-76	-105	-10	-6	179

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2019 Y	2020 Y	2020 Y	2021 Y	2021 Y	2022 Y	2022 Y	2023 Y	2023 Y	2024 Y	2024 Y	2025 Y	2025 Y	2026 Y
As of date	04/30/2019	04/30/2019	04/30/2020	04/30/2020	04/30/2021	04/30/2021	04/30/2022	04/30/2022	04/30/2023	04/30/2023	04/30/2024	04/30/2024	04/30/2025	04/30/2025	04/30/2026

Price/Free Cash Flow	- -	- -	50.77	70.44	-22.75	-27.93	-9	-6.95	-28.15	-38.44	-4.76	-3.47	-31.53	-47.11	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.39	49.5	- -	- -	10.32
Enterprise Value	-13	-17	39	51	286	293	381	371	224	235	358	350	314	319	523
Low Price	- -	- -	0.81	0.81	0.95	0.95	2.81	2.81	2.45	2.45	2.47	2.47	2.02	2.02	2.49
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	16.15	23.18	11.48	8.2	20.13	28.33	2.8
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	70.39	49.34	- -	- -	10.3
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	25.01	35.05	- -	- -	- -
Price/Earnings Average	- -	- -	-21.84	-30.31	-87.98	-108.02	-124.15	-95.94	-55.81	-76.23	27.1	37.98	-72.02	-90.31	- -
Price/Earnings High	- -	- -	-24.92	-34.58	-230.19	-282.61	-197.72	-152.79	-75.43	-103.02	39.92	55.94	-96.81	-121.4	- -
Price/Earnings Low	- -	- -	-16.3	-22.61	-49.76	-61.09	-75.32	-58.2	-41.1	-56.14	19.55	27.39	-45.21	-56.69	- -
Price/Book Value	- -	- -	1.15	1.6	4.27	5.24	3.26	2.52	1.52	2.08	1.88	1.38	1.13	1.55	2.48
Price/Book Value Average	- -	- -	1.11	1.54	1.66	2.04	3.47	2.69	1.89	2.59	2.04	1.49	1.46	2	2.22
Price/Book Value High	- -	- -	1.27	1.76	4.34	5.33	5.53	4.28	2.56	3.5	3.01	2.2	1.96	2.68	3.54
Price/Book Value Low	- -	- -	0.83	1.15	0.94	1.15	2.11	1.63	1.4	1.91	1.47	1.08	0.91	1.25	1.17
Price/Tangible Book Value	- -	- -	1.15	1.6	4.27	5.24	3.26	2.52	1.52	2.08	1.88	1.38	1.13	1.55	2.48
Price/Tangible Book Value Average	- -	- -	1.11	1.54	1.66	2.04	3.47	2.69	1.89	2.59	2.04	1.49	1.46	2	2.22
Price/Tangible Book Value High	- -	- -	1.27	1.76	4.34	5.33	5.53	4.28	2.56	3.5	3.01	2.2	1.96	2.68	3.54
Price/Tangible Book Value Low	- -	- -	0.83	1.15	0.94	1.15	2.11	1.63	1.4	1.91	1.47	1.08	0.91	1.25	1.17
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	18.88	25.78	10.98	8.03	20.31	28.09	- -
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	23.54	32.15	11.9	8.7	26.11	36.11	- -
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	31.81	43.45	17.53	12.81	35.1	48.54	- -
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	17.33	23.68	8.58	6.27	16.39	22.67	- -
Price/Cash Flow	- -	- -	-24.71	-34.28	-22.75	-27.93	-7.2	-5.56	-22.82	-31.16	-4.48	-3.27	-14.64	-21.03	- -
Price/Cash Flow Average	- -	- -	-23.81	-33.04	-8.84	-10.85	-7.68	-5.94	-28.45	-38.86	-4.86	-3.54	-18.83	-27.04	- -
Price/Cash Flow High	- -	- -	-27.17	-37.7	-23.12	-28.39	-12.23	-9.45	-38.45	-52.51	-7.16	-5.22	-25.31	-36.35	- -
Price/Cash Flow Low	- -	- -	-17.76	-24.65	-5	-6.14	-4.66	-3.6	-20.95	-28.62	-3.5	-2.56	-11.82	-16.98	- -
Price/Free Cash Flow Average	- -	- -	48.93	67.89	-8.84	-10.85	-9.6	-7.42	-35.1	-47.93	-5.15	-3.76	-40.53	-60.57	- -
Price/Free Cash Flow High	- -	- -	55.82	77.46	-23.12	-28.39	-15.29	-11.82	-47.43	-64.78	-7.59	-5.54	-54.49	-81.42	- -
Price/Free Cash Flow Low	- -	- -	36.5	50.65	-5	-6.14	-5.82	-4.5	-25.85	-35.3	-3.72	-2.71	-25.45	-38.02	- -
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	23.66	32.44	12.72	9.16	26.7	37.24	2.42
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	32.09	43.95	18.96	13.73	36.18	50.35	4.63
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	17.34	23.8	9.03	6.47	16.46	23.08	0.66
EV/EBITDA Average	-8.59	-8.59	-29.18	-42.5	-80.26	-99.65	-105.77	-82.09	-87.24	-119.58	77.96	55.11	-88.87	-123.63	8.9
EV/EBITDA High	-8.59	-8.59	-34.02	-49.22	-217.86	-268.57	-167.51	-129.8	-118.31	-162.02	116.25	82.57	-120.4	-167.12	17.04
EV/EBITDA Low	-8.59	-8.59	-20.45	-30.39	-43.28	-54.24	-64.79	-50.42	-63.93	-87.75	55.39	38.92	-54.78	-76.6	2.44
EV/EBIT Average	-8.59	-8.59	-29.18	-42.5	-80.26	-99.65	-105.73	-82.06	-86.69	-118.82	77.96	55.29	-86.65	-121.94	8.92
EV/EBIT High	-8.59	-8.59	-34.02	-49.22	-217.86	-268.57	-167.45	-129.75	-117.56	-161	116.25	82.84	-117.39	-164.84	17.08
EV/EBIT Low	-8.59	-8.59	-20.45	-30.39	-43.28	-54.24	-64.76	-50.4	-63.53	-87.2	55.39	39.05	-53.41	-75.55	2.45
Last Price	- -	- -	1.13	1.13	4.33	4.33	4.34	4.34	2.67	2.67	3.16	3.16	2.5	2.5	5.3
High Price	- -	- -	1.24	1.24	4.4	4.4	7.37	7.37	4.5	4.5	5.04	5.04	4.32	4.32	7.55
Enterprise Value Average	9	12	66	70	118	120	449	451	328	329	397	391	416	420	452
Enterprise Value High	9	12	77	81	321	322	711	713	445	446	592	586	564	568	865
Enterprise Value Low	9	12	46	50	64	65	275	277	240	241	282	276	257	260	124

Shares Outstanding	70	70	72	72	75	75	96	96	100	100	121	121	134	134	147
Diluted Weighted Avg Shares	70	70	54	54	72	72	88	88	98	98	115	115	127	127	- -
Basic Weighted Avg Shares	70	70	54	54	72	72	88	88	98	98	109	109	127	127	- -
Revenue per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.1	0.29	0.39	0.12	0.09	- -
EBITDA per Share	-0.01	-0.02	-0.04	-0.03	-0.02	-0.02	-0.05	-0.06	-0.04	-0.03	0.05	0.07	-0.04	-0.03	- -
Operating Income per Share	-0.01	-0.02	-0.04	-0.03	-0.02	-0.02	-0.05	-0.06	-0.04	-0.03	0.05	0.07	-0.04	-0.03	- -
Basic EPS, GAAP	-0.04	-0.05	-0.05	-0.04	-0.02	-0.02	-0.04	-0.05	-0.06	-0.04	0.13	0.09	-0.04	-0.04	- -
Basic EPS from Cont Ops	-0.04	-0.05	-0.05	-0.04	-0.02	-0.02	-0.04	-0.05	-0.06	-0.04	0.13	0.09	-0.04	-0.04	- -
Diluted EPS, GAAP	-0.04	-0.05	-0.05	-0.04	-0.02	-0.02	-0.04	-0.05	-0.06	-0.04	0.12	0.08	-0.04	-0.04	- -
Diluted EPS from Cont Ops	-0.04	-0.05	-0.05	-0.04	-0.02	-0.02	-0.04	-0.05	-0.06	-0.04	0.12	0.08	-0.04	-0.04	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.02	-0.02	-0.05	-0.03	-0.19	-0.16	-0.6	-0.78	-0.12	-0.09	-0.7	-0.97	-0.17	-0.12	- -
Free Cash Flow per Basic Share	-0.02	-0.03	-0.11	-0.08	-0.19	-0.16	-0.72	-0.94	-0.14	-0.1	-0.7	-0.97	-0.26	-0.18	- -
Cash & Equivalents per Share	0.33	0.44	0.59	0.42	0.5	0.41	0.45	0.59	0.53	0.39	0.18	0.25	0.15	0.11	1.74
Book Value per Share	0.32	0.43	0.98	0.7	1.01	0.83	1.33	1.72	1.76	1.29	1.67	2.29	2.21	1.61	2.13
Tangible Book Value per Share	0.32	0.43	0.98	0.7	1.01	0.83	1.33	1.72	1.76	1.29	1.67	2.29	2.21	1.61	2.13

Uranium Royalty Corp.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)