MOG-B

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 Current Total common shares outstanding 3.24 M3.24 M3.25 M3.25 M3.3 M3.24 M 31.68 M Enterprise value 7.2 B6.23 B——9.09 B10.29 B 13.29 B Price to earnings ratio 3025.4——31.5233.17 43.82 Price to sales ratio 1.721.43——2.012.26 2.99 Price to cash flow ratio 3 788.3559.81——22.5920.96 27.69 Price to book ratio 0.870.72——1.041.17 1.54 Enterprise value to EBITDA ratio 17.2514.95——17.9619.25 24.87 Return on assets % 0.010.010.010.010.020.02 0.02 Return on equity % 0.030.030.030.030.040.04 0.04 Return on invested capital % 8.959.149.229.611.0710.53 10.53 Gross margin % 26.6127.3927.3727.5326.7427.34 27.34 Operating margin % 11.1111.6911.5211.9212.3113.11 13.11 EBITDA margin % 11.7612.7313.0611.1313.0414.02 14.02 Net margin % 5.835.966.156.147.177.78 7.78 Quick ratio 1.491.51.491.31.461.12 1.12 Current ratio 2.462.452.432.122.331.68 1.68 Inventory turnover 0.760.760.770.830.880.83 0.83 Asset turnover 0.220.220.220.240.250.22 0.22 Debt to assets ratio 0.270.270.250.220.240.26 0.26 Debt to equity ratio 0.610.640.560.480.520.6 0.6 Long term debt to total assets ratio 0.260.270.250.210.230.25 0.25 Long term debt to total equity ratio 0.610.640.560.470.510.59 0.59 Operating cash flow per share -4.081.253.937.5-1.44.04 14.07 EBIT per share 2.512.923.132.753.623.72 13.22 EBITDA per share 3.33.733.983.644.484.59 16.69 Total debt per share 34.3936.8534.3329.9433.4839.17 39.17 Cash per share 2.271.941.821.932.299.58 9.58 Net current asset value per share 69.37375.373.8776.4687.02 87.02 Tangible book value per share 28.9129.813433.7935.1136.4 36.4 Working capital per share 41.143.2144.3138.9943.6235.12 35.12 Book value per share 5657.4660.9462.1164.4665.49 65.49