COMP <GO>

HBM vs AUGO // DIVIDEND YIELD & FCF PAYOUT SAFETY

Hudbay Minerals Inc. (Canada) (NYSE) VS. Aura Minerals Inc. (NASDAQ) • 15-METRIC TALLY: HBM 1 — AUGO 5

■ METRIC PARITY

LAST: $21.70 (-7.11%) • MKT CAP: $10.38B

dividend-safety

0.00%

LAST: $66.22 (-15.43%) • MKT CAP: $6.56B

dividend-safety

0.00%

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (HBM VS. AUGO) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	HBM	AUGO	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	9.90%	9.90%	0.00	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	21.0x	21.0x	0.00	TIE	/valuation <GO>
Free Cash Flow Yield	2.21%	2.21%	0.00	TIE	/fcf-yield <GO>
Operating Margin	13.90%	13.90%	0.00	TIE	/operating-margins <GO>
Net Profit Margin	10.90%	10.90%	0.00	TIE	/net-margins <GO>
Revenue Growth (YoY)	-4.40%	14.30%	-18.70	AUGO	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety ACTIVE	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	3.74	3.74	0.00	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	7/9	8/9	-1.00	AUGO	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	44.8	47.0	-2.20	AUGO	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	1.15	1.16	-0.01	AUGO	/macro-sensitivity <GO>
Forward P/E Multiple	30.5x	27.6x	+2.90	AUGO	/forward-pe <GO>
Enterprise Scale & Market Cap	$10.38B	$6.56B	$3.81B	HBM	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	HBM REV	AUGO REV	HBM GROSS %	AUGO GROSS %	HBM FCF	AUGO FCF
INSPECT INDIVIDUAL XBRL MODELS AT HBM FA <GO> AND AUGO FA <GO>.

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

HBM // BETA 1.15

AUGO // BETA 1.16