BAND

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 Current Total common shares outstanding 29.76 M30.14 M30.52 M29.43 M30.06 M30.22 M 32.18 M Enterprise value 608.32 M666.13 M682.71 M629.7 M722.46 M1.87 B 1.83 B Price to earnings ratio -655-1 590-277.83-35.93-46.89-218.28 -178.43 Price to sales ratio 0.480.590.630.610.7— — Price to cash flow ratio 4.25.175.445.185.3221.41 17.51 Price to book ratio 0.280.320.341.160.351.27 1.04 Enterprise value to EBITDA ratio 9.710.2210.415.638.85— — Return on assets % -0-0-0-000 0 Return on equity % -0.01-0.01-0-0.010.010.01 0.01 Return on invested capital % -2.25-1.78-0.42-1.67-2.473.39 3.39 Gross margin % 41.0439.8138.4637.637.3235.72 35.72 Operating margin % -2.69-2.08-1.05-1.89-2.212.07 2.07 EBITDA margin % 4.75.516.3511.556.265.32 5.32 Net margin % -2.15-2.74-0.65-1.441.971.09 1.09 Quick ratio —————— — Current ratio 1.311.311.391.420.942.04 2.04 Inventory turnover —————— — Asset turnover 0.180.180.190.20.210.21 0.21 Debt to assets ratio 0.260.240.240.240.150.3 0.3 Debt to equity ratio 0.710.640.630.620.370.87 0.87 Long term debt to total assets ratio 0.010.010.010.010.050 0 Long term debt to total equity ratio 0.020.020.020.020.120 0 Operating cash flow per share -0.111.060.731.290.270.67 2.96 EBIT per share -0.16-0.13-0.07-0.13-0.14-0.14 -0.47 EBITDA per share 0.280.330.40.80.40.35 1.95 Total debt per share 8.518.268.178.254.519.96 9.96 Cash per share 1.642.552.893.991.625.38 5.38 Net current asset value per share 5.225.96.377.35.229.21 9.21 Tangible book value per share 11.9212.8712.9713.3312.31-2.7 -2.7 Working capital per share 1.231.391.782.17-0.324.71 4.71 Book value per share 11.9212.8712.9713.3312.3111.38 11.38