COMP <GO>
MSN vs KOSS // EV/EBITDA & P/E VALUATION
Emerson Radio Corporation (NYSE) VS. Koss Corporation (NASDAQ) • 15-METRIC TALLY: MSN 0
— KOSS 8
■ METRIC PARITY
LAST: $0.32 (+0.98%) • MKT CAP: $6.7M
valuation
—
LAST: $3.41 (-0.58%) • MKT CAP: $32.3M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MSN VS. KOSS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MSN | KOSS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 1.50% | 37.80% | -36.30 | KOSS | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -26.70% | -4.90% | -21.80 | KOSS | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -2.19% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -13.80% | -46.20 | KOSS | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -6.90% | -53.10 | KOSS | /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 | 4.47 | -3.44 | KOSS | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 4/9 | -1.00 | KOSS | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 28.8 | 35.0 | -6.25 | KOSS | /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 | $32.3M | -$25.5M | KOSS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MSN REV | KOSS REV | MSN GROSS % | KOSS GROSS % | MSN FCF | KOSS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.3M | $12.6M | 1.5% | 37.8% | -$3.7M | -$705.6K |
| FY 2024 | $10.8M | $12.3M | 8.4% | 34.1% | -$3.8M | -$652.3K |
| FY 2023 | $9.1M | $0 | — | — | -$5.3M | $10.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MSN // BETA —
KOSS // BETA —