OPAL

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25 TTM Total common shares outstanding 28.43 M28.43 M28.97 M29 M29 M — Enterprise value 3.13 B2.91 B1.56 B2.07 B1.88 B 8.41 B Price to earnings ratio 21.47169.59240.33110 411.83 Price to sales ratio 0.330.310.160.210.19 0.87 Price to cash flow ratio 1.542.841.041.641.51 7.03 Price to book ratio 0.080.630.080.160.26 1.13 Enterprise value to EBITDA ratio 10.059.71——— — Return on assets % 0.010.01000 0.02 Return on equity % 0.030.0400.150.4 0.59 Return on invested capital % —-0.18——— — Gross margin % 98.2998.86100100100 398.86 Operating margin % 14.65-0.432.271.034.3 7.17 EBITDA margin % 101.5897.98——— — Net margin % 5.927.550.044.254.88 16.72 Quick ratio 1.151.031.021.121.33 4.5 Current ratio 1.251.131.151.261.47 5 Inventory turnover 0.140.08——— — Asset turnover 0.10.090.10.090.09 0.37 Debt to assets ratio ————— — Debt to equity ratio ————— — Long term debt to total assets ratio 0.280.320.330.350.36 1.36 Long term debt to total equity ratio 1.31.925.1112.5144.17 63.72 Operating cash flow per share 0.640.041.07-0.270.62 1.46 EBIT per share 2.722.42——— — EBITDA per share 3.082.83——— — Total debt per share ————— — Cash per share 1.120.881.4511.01 4.34 Net current asset value per share 4.424.234.24.224.15 16.8 Tangible book value per share 4.473.340.09-1.01-1.59 0.83 Working capital per share 0.890.490.530.861.33 3.22 Book value per share 6.495.362.060.860.25 8.53