NRIM

Value 202020212022202320242025 TTM Total common shares outstanding 24.77 M23.77 M22.8 M22 M22.08 M22.13 M — Enterprise value 121.45 M-362.12 M75.47 M216.67 M398.09 M461.67 M 1.49 B Price to earnings ratio 6.647.2410.3512.6511.779.27 38.37 Price to sales ratio 1.742.042.63.312.222.34 9.38 Price to cash flow ratio -5.992.434.078.26-49.874.29 49.93 Price to book ratio 0.991.141.451.371.631.83 3.12 Enterprise value to EBITDA ratio 0.8-2.330.662.712.181.72 7.46 Return on assets % 0.020.010.010.010.010.02 0.02 Return on equity % 0.150.160.140.110.140.2 0.21 Return on invested capital % —————— — Gross margin % 102.88105.91102.76125.677.5381.74 326.57 Operating margin % 122.8116.0693.9107.2769.9187.01 320.46 EBITDA margin % 121.05116.7493.2182.492.98104.99 387.59 Net margin % 26.228.1225.1726.1518.8725.28 98.46 Quick ratio —————— — Current ratio ————13.41— — Inventory turnover —————— — Asset turnover 0.070.060.050.040.070.08 0.08 Debt to assets ratio 0.010.010.010.010.010.01 0.02 Debt to equity ratio 0.120.110.110.10.110.06 0.24 Long term debt to total assets ratio 0.010.010.0100.010 0.01 Long term debt to total equity ratio 0.070.060.060.060.090.04 0.14 Operating cash flow per share -1.424.483.351.72-0.396.2 6.2 EBIT per share 5.665.944.593.227.8211.62 10.98 EBITDA per share 5.916.234.883.538.1611.93 11.14 Total debt per share 1.061.021.031.011.370.83 3.16 Cash per share 4.8626.1711.585.813.26.86 26.68 Net current asset value per share 10.5429.1212.767.235.8811.32 48.86 Tangible book value per share 7.998.878.699.669.6812.26 44.9 Working capital per share 10.5429.1212.767.235.4411.32 — Book value per share 8.619.519.3810.3611.9614.52 53.95