COMP <GO>
GLAS vs ACB // EV/EBITDA & P/E VALUATION
Glass House Brands Inc. Subordinate Voting Shares (NYSE) VS. Aurora Cannabis Inc. (NASDAQ) • 15-METRIC TALLY: GLAS 0
— ACB 2
■ METRIC PARITY
LAST: $2.28 (+1.33%) • MKT CAP: $200.6M
valuation
—
LAST: $4.08 (0.00%) • MKT CAP: $252.8M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GLAS VS. ACB)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GLAS | ACB | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 42.30% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -9.20% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -7.84% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -9.10% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -16.30% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | -9.40% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.38 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | — | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 13.8 | 50.2 | -36.36 | ACB | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $200.6M | $252.8M | -$52.1M | ACB | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GLAS REV | ACB REV | GLAS GROSS % | ACB GROSS % | GLAS FCF | ACB FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $182.0M | — | 42.3% | — | -$15.7M | — |
| FY 2024 | $200.9M | — | 48.5% | — | $18.1M | — |
| FY 2023 | $160.8M | — | — | — | $23.2M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GLAS // BETA —
ACB // BETA —