COMP <GO>
DPU vs SCOR // EV/EBITDA & P/E VALUATION
Nexpu Ltd. (Class A) (NASDAQ) VS. comScore Inc. (NASDAQ) • 15-METRIC TALLY: DPU 4
— SCOR 5
■ METRIC PARITY
LAST: $1.88 (+6.82%) • MKT CAP: $81.7M
valuation
—
LAST: $3.37 (+0.60%) • MKT CAP: $51.2M
valuation
12.6x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DPU VS. SCOR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | DPU | SCOR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 8.70% | 40.50% | -31.80 | SCOR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 2.80% | -37.80 | SCOR | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 12.6x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -1.60% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | 1.30% | -61.30 | SCOR | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -2.80% | -57.20 | SCOR | /net-margins <GO> |
| Revenue Growth (YoY) | 114.30% | 0.40% | +113.90 | DPU | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 13.90 | 0.20 | +13.70 | DPU | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 6/9 | -3.00 | SCOR | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 51.5 | 33.9 | +17.64 | DPU | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $81.7M | $51.2M | $30.5M | DPU | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | DPU REV | SCOR REV | DPU GROSS % | SCOR GROSS % | DPU FCF | SCOR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $8.0M | $357.5M | 8.7% | 40.5% | -$1.3M | $21.8M |
| FY 2024 | $3.8M | $356.0M | 35.5% | 41.4% | -$39.4M | $17.3M |
| FY 2023 | $5.4M | $371.3M | — | — | -$1.6M | $28.9M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
DPU // BETA —
SCOR // BETA —