COMP <GO>

AMTD vs AURE // EV/EBITDA & P/E VALUATION

AMTD IDEA Group each representing three hundred sixty (360) (Class A) (NYSE) VS. Aurelion Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: AMTD 2 — AURE 3

■ METRIC PARITY

AMTD — AMTD IDEA Group each representing three hundred sixty (360) (Class A) ROARABLE C- • RQD 59/100

LAST: $20.68 (+1.85%) • MKT CAP: $33.0M

DES <GO> FA <GO> 10-K RED <GO>

valuation

—

AURE — Aurelion Inc. (Class A) ROARABLE D- • RQD 42/100

LAST: $1.07 (+5.45%) • MKT CAP: $36.9M

DES <GO> FA <GO> 10-K RED <GO>

valuation

—

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

INSTITUTIONAL METRIC	AMTD	AURE	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	4.90%	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	-4.48%	—	TIE	/fcf-yield <GO>
Operating Margin	—	-60.00%	—	TIE	/operating-margins <GO>
Net Profit Margin	66.40%	-60.00%	+126.40	AMTD	/net-margins <GO>
Revenue Growth (YoY)	25.80%	83.60%	-57.80	AURE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	6/9	2/9	+4.00	AMTD	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	31.6	47.7	-16.05	AURE	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$33.0M	$36.9M	-$3.9M	AURE	/market-cap <GO>

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

FISCAL YEAR	AMTD REV	AURE REV	AMTD GROSS %	AURE GROSS %	AMTD FCF	AURE FCF
FY 2025	$101.2M	—	—	—	$17.1M	—
FY 2024	$80.5M	$639.9K	—	—	$5.2M	-$1.7M
FY 2023	$130.9M	$348.5K	—	—	$40.0M	-$996.6K

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

AMTD // BETA —

AURE // BETA —