COMP <GO>

DFNS vs ATXG // FREE CASH FLOW YIELD

T3 Defense Inc. (NASDAQ) VS. Addentax Group Corp. (NASDAQ) • 15-METRIC TALLY: DFNS 1 — ATXG 3

■ METRIC PARITY

LAST: $3.66 (-7.11%) • MKT CAP: $12.3M

fcf-yield

—

LAST: $2.78 (-5.27%) • MKT CAP: $5.9M

fcf-yield

-13.41%

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

INSTITUTIONAL METRIC	DFNS	ATXG	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	14.10%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	-35.00%	-5.60%	-29.40	ATXG	/roic <GO>
EV/EBITDA & P/E Valuation	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield ACTIVE	—	-13.41%	—	TIE	/fcf-yield <GO>
Operating Margin	—	-28.50%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	-60.00%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	28.50%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.76	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	2/9	4/9	-2.00	ATXG	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	29.6	43.9	-14.26	ATXG	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$12.3M	$5.9M	$6.5M	DFNS	/market-cap <GO>

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

FISCAL YEAR	DFNS REV	ATXG REV	DFNS GROSS %	ATXG GROSS %	DFNS FCF	ATXG FCF
FY 2025	$0	$5.4M	—	14.1%	-$6.2M	-$784.5K
FY 2024	$5.9M	$4.2M	16.9%	15.2%	-$3.8M	$618.4K
FY 2023	$21.3M	$5.2M	—	—	-$1.2M	-$411.5K

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

DFNS // BETA —

ATXG // BETA —