COMP <GO>
LAES vs MRAM // EV/EBITDA & P/E VALUATION
SEALSQ Corp (NASDAQ) VS. Everspin Technologies Inc. (NASDAQ) • 15-METRIC TALLY: LAES 1
— MRAM 9
■ METRIC PARITY
LAST: $1.57 (-3.09%) • MKT CAP: $349.8M
valuation
—
LAST: $14.43 (-1.50%) • MKT CAP: $351.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (LAES VS. MRAM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | LAES | MRAM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 47.30% | 51.20% | -3.90 | MRAM | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -21.00% | -14.00 | MRAM | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -9.15% | 0.89% | -10.04 | MRAM | /fcf-yield <GO> |
| Operating Margin | -60.00% | -11.80% | -48.20 | MRAM | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -1.10% | -58.90 | MRAM | /net-margins <GO> |
| Revenue Growth (YoY) | 66.20% | 9.50% | +56.70 | LAES | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 5.49 | 12.29 | -6.80 | MRAM | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 7/9 | -2.00 | MRAM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 24.8 | 42.1 | -17.26 | MRAM | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $349.8M | $351.4M | -$1.6M | MRAM | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | LAES REV | MRAM REV | LAES GROSS % | MRAM GROSS % | LAES FCF | MRAM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $18.3M | $55.2M | 47.3% | 51.2% | -$32.0M | $3.1M |
| FY 2024 | $11.0M | $50.4M | 33.9% | 51.8% | -$10.7M | $4.0M |
| FY 2023 | $30.1M | $63.8M | — | — | -$2.7M | $13.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
LAES // BETA —
MRAM // BETA —