COMP <GO>

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

EpicQuest Education Group International Limited (NASDAQ) VS. Wah Fu Education & Technology Group Ltd. (NASDAQ) • 15-METRIC TALLY: EEIQ 5 — WAFU 2

■ 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

—

WAFU — Wah Fu Education & Technology Group Ltd. ROARABLE D- • RQD 38/100

LAST: $1.43 (-0.69%) • MKT CAP: $6.3M

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

valuation

—

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

INSTITUTIONAL METRIC	EEIQ	WAFU	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	66.30%	29.10%	+37.20	EEIQ	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	-22.87%	—	TIE	/fcf-yield <GO>
Operating Margin	-46.80%	-13.50%	-33.30	WAFU	/operating-margins <GO>
Net Profit Margin	-27.20%	-17.40%	-9.80	WAFU	/net-margins <GO>
Revenue Growth (YoY)	9.60%	2.70%	+6.90	EEIQ	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	3/9	1/9	+2.00	EEIQ	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	41.4	41.3	+0.03	EEIQ	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$6.9M	$6.3M	$600.0K	EEIQ	/market-cap <GO>

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

FISCAL YEAR	EEIQ REV	WAFU REV	EEIQ GROSS %	WAFU GROSS %	EEIQ FCF	WAFU FCF
FY 2025	$8.9M	$6.4M	66.3%	29.1%	-$3.2M	-$1.4M
FY 2024	$8.2M	$6.2M	65.2%	41.7%	-$9.5M	-$976.5K
FY 2023	$5.7M	$7.2M	—	—	-$5.3M	-$767.3K

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EEIQ // BETA —

WAFU // BETA —