COMP <GO>

LHSW vs ORKT // EV/EBITDA & P/E VALUATION

Lianhe Sowell International Group Ltd (Class A) (NASDAQ) VS. Orangekloud Technology Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: LHSW 3 — ORKT 4

■ METRIC PARITY

LHSW — Lianhe Sowell International Group Ltd (Class A) ROARABLE D • RQD 48/100

LAST: $4.82 (+9.55%) • MKT CAP: $6.6M

DES <GO> FA <GO> 10-K RED <GO>

valuation

—

ORKT — Orangekloud Technology Inc. (Class A) ROARABLE E • RQD 30/100

LAST: $1.00 (-0.99%) • MKT CAP: $5.8M

DES <GO> FA <GO> 10-K RED <GO>

valuation

—

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

INSTITUTIONAL METRIC	LHSW	ORKT	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	21.40%	44.20%	-22.80	ORKT	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	-35.00%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	—	—	TIE	/fcf-yield <GO>
Operating Margin	-15.80%	-60.00%	+44.20	LHSW	/operating-margins <GO>
Net Profit Margin	-13.20%	-60.00%	+46.80	LHSW	/net-margins <GO>
Revenue Growth (YoY)	18.40%	49.30%	-30.90	ORKT	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.20	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	1/9	4/9	-3.00	ORKT	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	43.3	48.7	-5.42	ORKT	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$6.6M	$5.8M	$731.2K	LHSW	/market-cap <GO>

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

FISCAL YEAR	LHSW REV	ORKT REV	LHSW GROSS %	ORKT GROSS %	LHSW FCF	ORKT FCF
FY 2025	$43.3M	$4.4M	21.4%	44.2%	-$9.0M	-$3.8M
FY 2024	$36.5M	$3.0M	26.2%	26.1%	-$1.5M	-$7.3M
FY 2023	$36.6M	—	—	—	-$2.1M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

LHSW // BETA —

ORKT // BETA —