XEL

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 Current Total common shares outstanding 576.76 M591.43 M591.54 M623.88 M624.27 M624.63 M 624.63 M Enterprise value 39.71 B38.82 B46.66 B46.08 B47.83 B48.15 B 46.52 B Price to earnings ratio 20.8218.8624.5921.622.8922 21.28 Price to sales ratio 2.922.783.272.97—3.34 3.23 Price to cash flow ratio 8.628.5910.3110.6510.0910.31 9.98 Price to book ratio 0.520.490.571.840.530.53 0.51 Enterprise value to EBITDA ratio 16.6315.4419.817.73—17.06 16.48 Return on assets % 0.010.010.010.010.010.01 0.01 Return on equity % 0.020.020.020.020.020.02 0.02 Return on invested capital % 3.362.723.86—4.143.72 3.72 Gross margin % -0.05-0.03-0.13-0.08-0.07-0.06 -0.06 Operating margin % 17.3317.5519.1316.2918.7522.64 22.64 EBITDA margin % 17.3617.5819.2316.571922.96 22.96 Net margin % 12.3713.5113.3815.9213.8318.79 18.79 Quick ratio 0.70.850.690.60.680.62 0.62 Current ratio 0.80.960.790.710.770.7 0.7 Inventory turnover —————— — Asset turnover 0.050.040.050.040.050.04 0.04 Debt to assets ratio —————— — Debt to equity ratio —————— — Long term debt to total assets ratio 0.420.420.40.390.420.42 0.42 Long term debt to total equity ratio 1.541.51.511.351.491.54 1.54 Operating cash flow per share 1.781.842.970.352.711.75 7.79 EBIT per share 1.170.981.260.981.21.13 4.57 EBITDA per share 1.180.981.2711.221.14 4.63 Total debt per share —————— — Cash per share 1.952.471.77—2.813.21 3.21 Net current asset value per share 9.39.649.558.519.49.7 9.7 Tangible book value per share 34.3235.6535.640.0838.0338.37 38.37 Working capital per share -2.38-0.37-2.47-3.52-2.8-4.13 -4.13 Book value per share 34.3235.6535.640.0838.0338.37 38.37