FRST

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 Current Total common shares outstanding 24.72 M24.64 M24.64 M24.7 M24.77 M 24.77 M Enterprise value 274.57 M263.79 M370.26 M327.97 M461.99 M 521.22 M Price to earnings ratio 61.0690.4230.035.597.1 8.38 Price to sales ratio 8.578.215.582.83 3.54 Price to cash flow ratio 5.04-9.39-13.0631.89-4.21 -4.97 Price to book ratio 0.160.180.170.810.2 0.24 Enterprise value to EBITDA ratio 126.2417.0211.461.871.48 4.52 Return on assets % 0.01000.010 0 Return on equity % 0.060.010.020.070.02 0.02 Return on invested capital % ————— — Gross margin % 159.76280.15224.12140.16194.8 194.8 Operating margin % 99.23317.68222.44136.83161.5 161.5 EBITDA margin % 44.85154.98105.68102.4881.2 81.2 Net margin % 63.3319.5637.2952.7932.31 32.31 Quick ratio ————— — Current ratio 14.1921.530.725.030.68 0.68 Inventory turnover ————— — Asset turnover 0.01000.010.01 0.01 Debt to assets ratio 0.020.020.040.030.07 0.07 Debt to equity ratio 0.240.240.460.270.69 0.69 Long term debt to total assets ratio 0.030.030.030.030.02 0.02 Long term debt to total equity ratio 0.30.30.290.260.2 0.2 Operating cash flow per share 1.39-1.66-0.461.16-2.2 -3.16 EBIT per share 0.550.690.732.180.61 4.21 EBITDA per share 0.650.780.792.320.74 4.63 Total debt per share 3.643.667.114.6511.85 11.85 Cash per share 2.313.812.595.826.47 6.47 Net current asset value per share 2.313.812.595.826.47 6.47 Tangible book value per share 15.1915.2315.5117.1313.5 13.5 Working capital per share 2.143.63-1.024.66-2.98 -2.98 Book value per share 15.1915.2315.5117.1317.28 17.28