COMP <GO>
MSN vs IMTE // EV/EBITDA & P/E VALUATION
Emerson Radio Corporation (NYSE) VS. Integrated Media Technology Limited (NASDAQ) • 15-METRIC TALLY: MSN 1
— IMTE 1
■ METRIC PARITY
LAST: $0.32 (+0.98%) • MKT CAP: $6.7M
valuation
—
LAST: $0.46 (-2.13%) • MKT CAP: $1.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MSN VS. IMTE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MSN | IMTE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 1.50% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -26.70% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | -41.50% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 1.03 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | — | — | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 28.8 | 46.3 | -17.54 | IMTE | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $6.7M | $1.6M | $5.2M | MSN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MSN REV | IMTE REV | MSN GROSS % | IMTE GROSS % | MSN FCF | IMTE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.3M | — | 1.5% | — | -$3.7M | — |
| FY 2024 | $10.8M | — | 8.4% | — | -$3.8M | — |
| FY 2023 | $9.1M | — | — | — | -$5.3M | — |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MSN // BETA —
IMTE // BETA —