COMP <GO>

BIYA vs CLIK // EV/EBITDA & P/E VALUATION

Baiya International Group Inc (Class A) (NASDAQ) VS. Click Holdings Limited Class A Ordinary Share (NASDAQ) • 15-METRIC TALLY: BIYA 3 — CLIK 3

■ METRIC PARITY

BIYA — Baiya International Group Inc (Class A) ROARABLE E • RQD 23/100

LAST: $1.23 (-0.81%) • MKT CAP: $9.4M

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

valuation

—

CLIK — Click Holdings Limited Class A Ordinary Share ROARABLE D- • RQD 39/100

LAST: $0.67 (-2.61%) • MKT CAP: $5.7M

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

valuation

—

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

INSTITUTIONAL METRIC	BIYA	CLIK	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	11.50%	15.30%	-3.80	CLIK	/gross-margins <GO>
Return on Invested Capital (ROIC)	-34.00%	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	-14.78%	—	TIE	/fcf-yield <GO>
Operating Margin	-58.10%	-10.20%	-47.90	CLIK	/operating-margins <GO>
Net Profit Margin	-57.80%	-9.50%	-48.30	CLIK	/net-margins <GO>
Revenue Growth (YoY)	28.60%	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	1.01	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	3/9	1/9	+2.00	BIYA	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	36.2	24.1	+12.09	BIYA	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$9.4M	$5.7M	$3.6M	BIYA	/market-cap <GO>

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

FISCAL YEAR	BIYA REV	CLIK REV	BIYA GROSS %	CLIK GROSS %	BIYA FCF	CLIK FCF
FY 2025	$16.5M	$10.7M	11.5%	15.3%	-$7.4M	-$846.7K
FY 2024	$12.8M	—	11.0%	—	$1.6M	—
FY 2023	$11.6M	—	—	—	-$1.8M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

BIYA // BETA —

CLIK // BETA —