COMP <GO>

LILAK vs GLIBA // NET PROFIT MARGIN

Liberty Latin America Ltd. (Class C) (NASDAQ) VS. Liberty Capital Corporation Series A GCI Group (NASDAQ) • 15-METRIC TALLY: LILAK 2 — GLIBA 1

■ METRIC PARITY

LILAK — Liberty Latin America Ltd. (Class C) ROARABLE C • RQD 65/100

LAST: $8.27 (+2.86%) • MKT CAP: $1.62B

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

net-margins

—

GLIBA — Liberty Capital Corporation Series A GCI Group ROARABLE D+ • RQD 52/100

LAST: $21.51 (+2.43%) • MKT CAP: $858.4M

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

net-margins

-29.50%

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

INSTITUTIONAL METRIC	LILAK	GLIBA	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	85.00%	-12.20%	+97.20	LILAK	/roic <GO>
EV/EBITDA & P/E Valuation	7.7x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	—	14.21%	—	TIE	/fcf-yield <GO>
Operating Margin	—	-33.20%	—	TIE	/operating-margins <GO>
Net Profit Margin ACTIVE	—	-29.50%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	3.00%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	0.20	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	5/9	0.00	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	54.2	54.6	-0.45	GLIBA	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.62B	$858.4M	$761.7M	LILAK	/market-cap <GO>

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

FISCAL YEAR	LILAK REV	GLIBA REV	LILAK GROSS %	GLIBA GROSS %	LILAK FCF	GLIBA FCF
FY 2025	$0	$1.05B	—	—	$805.9M	$122.0M
FY 2024	$0	$1.02B	—	—	$756.3M	$31.0M
FY 2023	$0	—	—	—	$897.0M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

LILAK // BETA —

GLIBA // BETA —