NRIM

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 Current Total common shares outstanding 22.08 M22.09 M22.09 M22.13 M22.24 M22.24 M 22.24 M Enterprise value 338.72 M373.76 M265.79 M442.92 M354.02 M444.86 M 394.25 M Price to earnings ratio 9.7211.667.729.277.949.13 8.38 Price to sales ratio 2.482.631.962.341.972.37 2.18 Price to cash flow ratio 20.65-22.417.044.293.433.21 2.95 Price to book ratio 0.390.480.421.830.410.47 0.43 Enterprise value to EBITDA ratio 2.292.081.11.651.391.73 1.53 Return on assets % 000.01000 0 Return on equity % 0.050.040.090.040.040.04 0.04 Return on invested capital % —————— — Gross margin % 84.1278.5484.0180.2881.2781.77 81.77 Operating margin % 75.1372.1298.1873.6472.7677.58 77.58 EBITDA margin % 93.3792.25112.5790.2190.193.27 93.27 Net margin % 23.8919.1735.0519.9622.8824.01 24.01 Quick ratio —————— — Current ratio —————— — Inventory turnover —————— — Asset turnover 0.020.020.020.020.020.02 0.02 Debt to assets ratio —————— — Debt to equity ratio —————— — Long term debt to total assets ratio 00000.020.02 0.02 Long term debt to total equity ratio 0.040.040.030.040.240.23 0.23 Operating cash flow per share 0.74-0.24.121.541.211.78 8.64 EBIT per share 2.162.413.822.522.352.61 11.3 EBITDA per share 2.322.523.862.52.392.64 11.39 Total debt per share —————— — Cash per share 3.316.689.826.867.318.14 8.14 Net current asset value per share 10.4212.3514.7711.3210.9111.83 11.83 Tangible book value per share 12.4712.9314.0312.2614.8715.42 15.42 Working capital per share ———11.32—— — Book value per share 12.4712.9314.0314.5214.8715.42 15.42