COMP <GO>

EEIQ vs BN // EV/EBITDA & P/E VALUATION

EpicQuest Education Group International Limited (NASDAQ) VS. Brookfield Corporation Class A Limited Voting Shares (NYSE) • 15-METRIC TALLY: EEIQ 1 — BN 6

■ METRIC PARITY

EEIQ — EpicQuest Education Group International Limited ROARABLE D • RQD 44/100

LAST: $4.19 (-4.67%) • MKT CAP: $6.9M

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

valuation

—

BN — Brookfield Corporation Class A Limited Voting Shares ROARABLE D+ • RQD 58/100

LAST: $39.50 (+2.62%) • MKT CAP: $96.80B

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

valuation

21.0x

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

INSTITUTIONAL METRIC	EEIQ	BN	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	66.30%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	9.90%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	21.0x	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	2.21%	—	TIE	/fcf-yield <GO>
Operating Margin	-46.80%	13.90%	-60.70	BN	/operating-margins <GO>
Net Profit Margin	-27.20%	10.90%	-38.10	BN	/net-margins <GO>
Revenue Growth (YoY)	9.60%	-1.10%	+10.70	EEIQ	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	3.40%	-3.40	BN	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	3.74	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	3/9	7/9	-4.00	BN	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	41.4	65.1	-23.75	BN	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	0.88	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	30.5x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$6.9M	$96.80B	-$96.80B	BN	/market-cap <GO>

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

FISCAL YEAR	EEIQ REV	BN REV	EEIQ GROSS %	BN GROSS %	EEIQ FCF	BN FCF
FY 2025	$8.9M	—	66.3%	—	-$3.2M	—
FY 2024	$8.2M	—	65.2%	—	-$9.5M	—
FY 2023	$5.7M	—	—	—	-$5.3M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EEIQ // BETA —

BN // BETA 0.88