COMP <GO>
EGG vs TSSI // EV/EBITDA & P/E VALUATION
Enigmatig Limited (Class A) (NYSE) VS. TSS Inc. (NASDAQ) • 15-METRIC TALLY: EGG 4
— TSSI 4
■ METRIC PARITY
LAST: $4.94 (+0.67%) • MKT CAP: $136.7M
valuation
—
LAST: $6.74 (-1.75%) • MKT CAP: $193.6M
valuation
22.7x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EGG VS. TSSI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | EGG | TSSI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 68.80% | 13.20% | +55.60 | EGG | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 46.40% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 22.7x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -1.40% | 16.19% | -17.59 | TSSI | /fcf-yield <GO> |
| Operating Margin | 12.10% | 2.60% | +9.50 | EGG | /operating-margins <GO> |
| Net Profit Margin | 12.60% | 6.20% | +6.40 | EGG | /net-margins <GO> |
| Revenue Growth (YoY) | 12.20% | 65.90% | -53.70 | TSSI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 2.59 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 8/9 | -5.00 | TSSI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 55.2 | 38.5 | +16.70 | EGG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 11.9x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $136.7M | $193.6M | -$56.9M | TSSI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | EGG REV | TSSI REV | EGG GROSS % | TSSI GROSS % | EGG FCF | TSSI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $4.5M | $245.7M | 68.8% | 13.2% | -$2.0M | $34.9M |
| FY 2024 | $4.0M | $148.1M | 67.1% | 15.1% | -$606.1K | $15.3M |
| FY 2023 | $4.6M | $54.4M | — | — | -$58.7K | -$8.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
EGG // BETA —
TSSI // BETA —