COMP <GO>
GLAS vs LLY // FORWARD P/E MULTIPLE
Glass House Brands Inc. Subordinate Voting Shares (NYSE) VS. Eli Lilly and Company (NYSE) • 15-METRIC TALLY: GLAS 0
— LLY 11
■ METRIC PARITY
LAST: $2.18 (-4.39%) • MKT CAP: $200.6M
forward-pe
—
LAST: $1,417.54 (+3.19%) • MKT CAP: $1.29T
forward-pe
30.6x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (GLAS VS. LLY)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | GLAS | LLY | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 42.30% | 83.64% | -41.34 | LLY | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -9.20% | 32.36% | -41.56 | LLY | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 36.4x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -7.84% | 2.30% | -10.14 | LLY | /fcf-yield <GO> |
| Operating Margin | -9.10% | 40.21% | -49.31 | LLY | /operating-margins <GO> |
| Net Profit Margin | -16.30% | 31.90% | -48.20 | LLY | /net-margins <GO> |
| Revenue Growth (YoY) | -9.40% | 45.51% | -54.91 | LLY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.49% | -0.49 | LLY | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.38 | 9.29 | -8.91 | LLY | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 9/9 | -4.00 | LLY | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | 6.77% | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 17.2 | 66.6 | -49.40 | LLY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.51 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple ACTIVE | — | 30.6x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $200.6M | $1.29T | -$1.29T | LLY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | GLAS REV | LLY REV | GLAS GROSS % | LLY GROSS % | GLAS FCF | LLY FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $182.0M | $65.18B | 42.3% | 83.0% | -$15.7M | $16.81B |
| FY 2024 | $200.9M | $45.04B | 48.5% | 81.3% | $18.1M | $8.82B |
| FY 2023 | $160.8M | $34.12B | — | 79.3% | $23.2M | $4.24B |
| FY 2022 | — | $28.54B | — | 76.8% | — | $7.59B |
| FY 2021 | — | $28.32B | — | 74.2% | — | $7.37B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
GLAS // BETA —
LLY // BETA 0.51