Company: STAA
Filing Date: 2025-09-16
Form Type: DEFM14A
Source: 0001193125-25-204396
Chunk: 102

Company: STAAR SURGICAL CO
Filing Date: 2025-09-16
Form: DEFM14A
Chunk 102
---
 Other firms may calculate non-GAAPmeasures differently than STAAR, which limits comparability between companies. Non-GAAPmeasures are not in accordance with, nor a substitute for, GAAP. Projections Subject to the foregoing qualifications, the following table presents a summary of the Projections:

| ($ in millions)                |     | 2025E |     |   |     | 2026E |      |   |     | 2027E |      |   |     | 2028E |      |   |     | 2029E |      |   |     | 2030E |      |   |
|:-------------------------------|:----|:------|----:|:--|:----|:------|-----:|:--|:----|:------|-----:|:--|:----|:------|-----:|:--|:----|:------|-----:|:--|:----|:------|-----:|:--|
| Net Sales                      |     | $     | 260 |   |     | $     |  340 |   |     | $     |  375 |   |     | $     |  408 |   |     | $     |  448 |   |     | $     |  495 |   |
| Adjusted EBITDA (unburdened by 
 SBC)(1)                        |     | $     |   9 |   |     | $     |   86 |   |     | $     |  113 |   |     | $     |  130 |   |     | $     |  155 |   |     | $     |  187 |   |
| Adjusted EBITDA Margin(2)      |     |       | 3.5 | % |     |       | 25.4 | % |     |       | 30.2 | % |     |       | 32.0 | % |     |       | 34.6 | % |     |       | 37.7 | % |
| Adjusted EBITDA (burdened by   
 SBC)(3)                        |     | $     | (26 | ) |     | $     |   48 |   |     | $     |   71 |   |     | $     |   86 |   |     | $     |