COMP <GO>

GTIM vs NCT // EV/EBITDA & P/E VALUATION

Good Times Restaurants Inc. (NASDAQ) VS. Intercont (Cayman) Limited (Class A) (NASDAQ) • 15-METRIC TALLY: GTIM 2 — NCT 2

■ METRIC PARITY

LAST: $1.29 (0.00%) • MKT CAP: $13.6M

valuation

5.3x

LAST: $1.55 (-0.64%) • MKT CAP: $4.8M

valuation

—

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

INSTITUTIONAL METRIC	GTIM	NCT	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	31.20%	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	0.70%	15.70%	-15.00	NCT	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	5.3x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	-10.68%	—	—	TIE	/fcf-yield <GO>
Operating Margin	—	19.50%	—	TIE	/operating-margins <GO>
Net Profit Margin	—	12.40%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	-1.50%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.64	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	4/9	5/9	-1.00	NCT	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	25.1	24.3	+0.74	GTIM	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	12.4x	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$13.6M	$4.8M	$8.8M	GTIM	/market-cap <GO>

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

FISCAL YEAR	GTIM REV	NCT REV	GTIM GROSS %	NCT GROSS %	GTIM FCF	NCT FCF
FY 2025	$0	$25.1M	—	31.2%	-$1.5M	$6.3M
FY 2024	$142.3M	$25.5M	—	28.8%	$2.0M	$5.8M
FY 2023	$138.2M	$32.4M	—	—	$8.0M	$13.6M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

GTIM // BETA —

NCT // BETA —