FISI

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total common shares outstanding 15.47 M20.08 M20.11 M20.13 M20.13 M — Enterprise value 341.62 M701.73 M531.79 M657.14 M548.89 M 2.44 B Price to earnings ratio 8.03-9.92-12.18-9.11-10.19 -41.39 Price to sales ratio 1.832.12.062.362.5 9.01 Price to cash flow ratio 180.775.555.3712.414.69 38.01 Price to book ratio 0.220.780.20.210.22 1.41 Enterprise value to EBITDA ratio —12.84—19.0811.55 — Return on assets % 0-0.01000 -0 Return on equity % 0.03-0.150.030.030.03 -0.05 Return on invested capital % ————— — Gross margin % 93.4111.8794.6195.5295.53 397.53 Operating margin % 68.22-190.8372.5673.1376.49 31.35 EBITDA margin % 64.41-192.568.0968.8570.99 15.42 Net margin % 28.64-220.8431.0830.6633.51 -125.59 Quick ratio ————— — Current ratio -73.660.58-78.11-43.1-78.45 -199.08 Inventory turnover ————— — Asset turnover 0.010.010.010.010.01 0.03 Debt to assets ratio 0.030.040.030.040.03 0.13 Debt to equity ratio 0.360.390.30.360.27 1.33 Long term debt to total assets ratio 0.020.020.020.020.02 0.08 Long term debt to total equity ratio 0.250.220.210.190.18 0.81 Operating cash flow per share 0.141.720.49-0.28-0.34 1.59 EBIT per share 1.97-4.651.8722.22 1.44 EBITDA per share 1.94-4.61.821.942.14 1.3 Total debt per share 11.5414.278.8710.648.37 42.16 Cash per share 16.023.58.254.589.16 25.5 Net current asset value per share -260.013.65-211.78-214.53-212.48 -635.14 Tangible book value per share 27.0931.325.2425.8226.79 109.15 Working capital per share -263.54-2.66-214.49-219.51-215.19 -651.85 Book value per share 3135.1828.2328.829.77 121.97