VERX

Value 202020212022202320242025 Current Total common shares outstanding 26.33 M42.34 M50.72 M61.67 M71.7 M77.8 M 162.22 M Enterprise value 4.8 B2.29 B2.16 B4.11 B8.48 B3.22 B 2.44 B Price to earnings ratio 58.08-1 587-182.63-297.78-156.91499.25 358.75 Price to sales ratio 12.235.514.457.0812.354.32 2.95 Price to cash flow ratio 6.496.158.7219.7420.959.46 13.37 Price to book ratio 1.712.462.925.819.256.05 2.29 Enterprise value to EBITDA ratio -51.53218.9218.69-598.23310.81100.36 152.36 Return on assets % -0.14-0-0.02-0.02-0.050.01 0.01 Return on equity % -0.35-0.01-0.05-0.05-0.290.03 0.04 Return on invested capital % -73.68-0.72-3.1-4.9925.090.74 3.23 Gross margin % 55.8661.9660.7261.5763.5364.13 64.37 Operating margin % -27.96-0.69-1.64-3.09-0.330.31 -2.18 EBITDA margin % -24.872.462.01-1.214.074.27 2.12 Net margin % -21.07-0.35-2.5-2.31-7.860.96 4.43 Quick ratio —————— — Current ratio 1.380.530.60.610.98 0.87 Inventory turnover —————— — Asset turnover 0.680.690.710.770.70.59 0.17 Debt to assets ratio 0—0.060.060.290.27 0.28 Debt to equity ratio 0—0.20.171.871.3 1.4 Long term debt to total assets ratio ——68.220.060.290.27 0.28 Long term debt to total equity ratio ——213.570.181.871.3 1.4 Operating cash flow per share 5.372.581.681.362.552.11 1.07 EBIT per share -9.46-0.1-0.18-0.320.020.03 -0.11 EBITDA per share -8.40.290.22-0.130.420.41 0.1 Total debt per share 0.1—1.070.855.184.3 2.1 Cash per share 27.312.0621.254.574 1.43 Net current asset value per share 36.295.495.264.878.297.15 3.05 Tangible book value per share 1.57-0.29-0.18-0.05-1.18-0.84 -0.99 Working capital per share 9.98-4.87-3.53-3.18-0.02-0.18 -0.45 Book value per share 20.326.455.014.622.773.3 1.49