SAFE

Valor 202020212022202320242025 TTM Total common shares outstanding 73.87 M69.02 M86.84 M71.08 M71.45 M71.76 M — Enterprise value 8.79 B7.98 B2.78 B5.78 B5.67 B5.58 B 22.53 B Price to earnings ratio -83.3252.885.87-28.912.498.61 42.18 Price to sales ratio 10.3318.5814.754.483.612.55 12.07 Price to cash flow ratio 250.68-282.1748.91102.6934.8820.55 94.04 Price to book ratio 6.36.741.660.710.560.41 0.79 Enterprise value to EBITDA ratio 12.8325.365.4515.454.693.16 15.44 Return on assets % -0.010.030.13-0.010.020.02 0.02 Return on equity % -0.040.120.3-0.020.040.05 0.05 Return on invested capital % —————— — Gross margin % 98.3102.6271.5397.9196.2597.06 388.24 Operating margin % 64.452.18-49.24-21.8623.8126.17 104.65 EBITDA margin % 79.9868.78125.8831.4178.2681.48 323.67 Net margin % -7.9942.93266.55-15.5928.9229.69 118.78 Quick ratio —————— — Current ratio —————— — Inventory turnover —————— — Asset turnover 0.110.060.040.070.050.05 0.05 Debt to assets ratio 0.690.540.520.620.630.63 2.52 Debt to equity ratio 3.833.051.211.821.851.91 7.52 Long term debt to total assets ratio 0.680.530.520.620.630.63 2.52 Long term debt to total equity ratio 3.773.021.191.821.841.9 7.51 Operating cash flow per share 0.29-0.280.590.230.530.67 0.67 EBIT per share -0.89-2.29-1.87-1.161.221.41 1.41 EBITDA per share 5.612.962.461.664.014.38 4.35 Total debt per share 44.0936.1321.0661.0360.5763.96 249.63 Cash per share 1.34.7317.870.280.120.3 0.91 Net current asset value per share 1.34.7317.870.480.290.47 1.55 Tangible book value per share 12.0911.9917.4530.2929.8830.71 121.22 Working capital per share —————— — Book value per share 11.5111.8517.4533.4632.8133.55 132.69