Company: STAA
Filing Date: 2025-08-29
Form Type: PREM14A
Source: 0001193125-25-192889
Chunk: 101

Company: STAAR SURGICAL CO
Filing Date: 2025-08-29
Form: PREM14A
Chunk 101
---
 |     | $     | 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 |   |     | $     |  108 |   |     | $     |  136 |   |
| Unlevered Free Cash Flows(4)   |     | $     | (40 | ) |     | $     |    5 |   |     | $     |   28 |   |     | $     |   39 |   |     | $     |   50 |   |     | $     |   65 |   |

| (1) | For purposes of the Projections, Adjusted EBITDA (unburdened by SBC) is calculated by adding (a) interest                                         
 income and expense, net; provision for income taxes; depreciation and amortization; and stock-based compensation expense, net; to (b) net income. |

| (2) | For purposes of the Projections, Adjusted EBITDA Margin is calculated as Adjusted EBITDA (unburdened by SBC) 
 divided by net sales.                                                                                        |

| (3) | For purposes of the