COMP <GO>

ACB vs GLAS // DIVIDEND YIELD & FCF PAYOUT SAFETY

Aurora Cannabis Inc. (NASDAQ) VS. Glass House Brands Inc. Subordinate Voting Shares (NYSE) • 15-METRIC TALLY: ACB 2 — GLAS 0

■ METRIC PARITY

LAST: $4.06 (-0.49%) • MKT CAP: $252.8M

dividend-safety

0.00%

LAST: $2.18 (-4.39%) • MKT CAP: $200.6M

dividend-safety

0.00%

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

INSTITUTIONAL METRIC	ACB	GLAS	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	42.30%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	-9.20%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	-7.84%	—	TIE	/fcf-yield <GO>
Operating Margin	—	-9.10%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	-16.30%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	-9.40%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety ACTIVE	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.38	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	—	5/9	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	51.2	17.2	+34.00	ACB	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$252.8M	$200.6M	$52.1M	ACB	/market-cap <GO>

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

FISCAL YEAR	ACB REV	GLAS REV	ACB GROSS %	GLAS GROSS %	ACB FCF	GLAS FCF
FY 2025	—	$182.0M	—	42.3%	—	-$15.7M
FY 2024	—	$200.9M	—	48.5%	—	$18.1M
FY 2023	—	$160.8M	—	—	—	$23.2M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

ACB // BETA —

GLAS // BETA —