COMP <GO>
CPOP vs WORX // EV/EBITDA & P/E VALUATION
Pop Culture Group Co. Ltd (Class A) (NASDAQ) VS. SCWorx Corp. (NASDAQ) • 15-METRIC TALLY: CPOP 6
— WORX 1
■ METRIC PARITY
LAST: $3.26 (-2.39%) • MKT CAP: $5.6M
valuation
—
LAST: $1.82 (-4.71%) • MKT CAP: $2.5M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CPOP VS. WORX)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CPOP | WORX | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 4.00% | 32.00% | -28.00 | WORX | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -10.60% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.24% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -5.90% | -33.30% | +27.40 | CPOP | /operating-margins <GO> |
| Net Profit Margin | -6.40% | -60.00% | +53.60 | CPOP | /net-margins <GO> |
| Revenue Growth (YoY) | 127.20% | -3.70% | +130.90 | CPOP | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | CPOP | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 44.7 | 39.8 | +4.90 | CPOP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $5.6M | $2.5M | $3.0M | CPOP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CPOP REV | WORX REV | CPOP GROSS % | WORX GROSS % | CPOP FCF | WORX FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $107.6M | $2.9M | 4.0% | 32.0% | $180.3K | -$1.5M |
| FY 2024 | $47.4M | $3.0M | 6.1% | 25.0% | -$5.2M | -$1.1M |
| FY 2023 | $18.5M | $3.8M | — | — | -$6.0M | -$806.2K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CPOP // BETA —
WORX // BETA —