COMP <GO>
ILAG vs MLKN // FREE CASH FLOW YIELD
Intelligent Living Application Group Inc. (NASDAQ) VS. MillerKnoll Inc. (NASDAQ) • 15-METRIC TALLY: ILAG 0
— MLKN 9
■ METRIC PARITY
LAST: $1.99 (-5.24%) • MKT CAP: $4.4M
fcf-yield
—
LAST: $21.49 (+0.75%) • MKT CAP: $1.47B
fcf-yield
5.29%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ILAG VS. MLKN)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ILAG | MLKN | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 2.90% | 38.80% | -35.90 | MLKN | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 14.00% | -49.00 | MLKN | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 4.3x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield ACTIVE | — | 5.29% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | 5.20% | -65.20 | MLKN | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 2.40% | -62.40 | MLKN | /net-margins <GO> |
| Revenue Growth (YoY) | -40.10% | 4.70% | -44.80 | MLKN | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 3.48% | -3.48 | MLKN | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 1.86 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 8/9 | -6.00 | MLKN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 35.7 | 52.7 | -17.00 | MLKN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 14.9x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $4.4M | $1.47B | -$1.46B | MLKN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ILAG REV | MLKN REV | ILAG GROSS % | MLKN GROSS % | ILAG FCF | MLKN FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $4.5M | $3.84B | 2.9% | 38.8% | -$2.5M | $77.6M |
| FY 2024 | $7.5M | $3.67B | 17.5% | 38.8% | -$3.2M | $101.7M |
| FY 2023 | $6.4M | $3.63B | — | — | -$3.2M | $352.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ILAG // BETA —
MLKN // BETA —