COMP <GO>

EDTK vs JDZG // EV/EBITDA & P/E VALUATION

Skillful Craftsman Education Technology Limited Ordinary Share (NASDAQ) VS. JIADE LIMITED (Class A) (NASDAQ) • 15-METRIC TALLY: EDTK 3 — JDZG 4

■ METRIC PARITY

EDTK — Skillful Craftsman Education Technology Limited Ordinary Share ROARABLE D- • RQD 35/100

LAST: $0.88 (+0.03%) • MKT CAP: $14.3M

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

valuation

—

JDZG — JIADE LIMITED (Class A) ROARABLE E • RQD 23/100

LAST: $1.59 (+6.00%) • MKT CAP: $8.6M

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

valuation

—

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

INSTITUTIONAL METRIC	EDTK	JDZG	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	50.50%	45.40%	+5.10	EDTK	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	-9.60%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	-9.09%	-7.38%	-1.71	JDZG	/fcf-yield <GO>
Operating Margin	-60.00%	-47.60%	-12.40	JDZG	/operating-margins <GO>
Net Profit Margin	-60.00%	-41.20%	-18.80	JDZG	/net-margins <GO>
Revenue Growth (YoY)	—	43.10%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	2.09	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	2/9	4/9	-2.00	JDZG	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	43.9	25.5	+18.40	EDTK	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$14.3M	$8.6M	$5.6M	EDTK	/market-cap <GO>

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

FISCAL YEAR	EDTK REV	JDZG REV	EDTK GROSS %	JDZG GROSS %	EDTK FCF	JDZG FCF
FY 2025	$14.1K	$3.7M	50.5%	45.4%	-$1.3M	-$637.1K
FY 2024	$893.7K	$2.6M	78.2%	69.8%	-$4.0M	-$773.1K
FY 2023	$0	—	—	—	-$2.7M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EDTK // BETA —

JDZG // BETA —