MLI

Value Q4, 24Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26 Current Total common shares outstanding 113.27 M110.65 M110.7 M111.01 M110.96 M110.57 M 110.57 M Enterprise value 8.03 B7.62 B7.82 B9.9 B11.72 B10.57 B 12.96 B Price to earnings ratio 15.0213.8712.6114.9717.1614.14 16.96 Price to sales ratio 2.412.212.222.733.142.75 3.29 Price to cash flow ratio 14.0714.7913.3214.9417.3716.69 19.92 Price to book ratio 3.280.810.820.994.090.96 1.15 Enterprise value to EBITDA ratio 9.288.167.658.8511.489.16 11.23 Return on assets % 0.040.050.070.060.040.06 0.06 Return on equity % 0.050.060.080.070.050.07 0.07 Return on invested capital % 25.2430.6343.2237.9225.4543.18 43.18 Gross margin % 27.6527.1931.0131.5125.7530.05 30.05 Operating margin % 18.4420.6226.7225.6217.8726.17 26.17 EBITDA margin % 21.7926.9328.0230.4516.3729.28 29.28 Net margin % 14.915.7421.6119.3115.9720.03 20.03 Quick ratio 3.893.243.733.814.684.26 4.26 Current ratio 5.064.294.864.825.925.35 5.35 Inventory turnover 1.551.541.581.441.41.58 1.58 Asset turnover 0.280.310.340.30.260.31 0.31 Debt to assets ratio 0000—— — Debt to equity ratio 0000—— — Long term debt to total assets ratio —————— — Long term debt to total equity ratio —————— — Operating cash flow per share 1.2311.722.81.270.72 6.5 EBIT per share 1.582.232.712.811.263 9.78 EBITDA per share 1.772.382.872.961.413.15 10.39 Total debt per share 0.01000—— — Cash per share 9.297.739.5411.8612.4612.65 12.65 Net current asset value per share 17.6617.3319.9621.8921.9424.09 24.09 Tangible book value per share 18.9118.1620.9222.3623.5424.84 24.84 Working capital per share 14.1613.315.8517.3518.2319.59 19.59 Book value per share 24.3323.5826.2927.6728.7930.06 30.06