COMP <GO>

OMCL vs XNDU // EV/EBITDA & P/E VALUATION

Omnicell Inc. ($0.001 par value) (NASDAQ) VS. Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares (NASDAQ) • 15-METRIC TALLY: OMCL 2 — XNDU 0

■ METRIC PARITY

OMCL — Omnicell Inc. ($0.001 par value) ROARABLE C- • RQD 61/100

LAST: $36.88 (+2.59%) • MKT CAP: $1.68B

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

valuation

37.6x

XNDU — Xanadu Quantum Technologies Limited Class B Subordinate Voting Shares ROARABLE D • RQD 49/100

LAST: $3.11 (-3.11%) • MKT CAP: $946.1M

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

valuation

—

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

INSTITUTIONAL METRIC	OMCL	XNDU	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	42.50%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	0.40%	—	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation ACTIVE	37.6x	—	—	TIE	/valuation <GO>
Free Cash Flow Yield	5.16%	—	—	TIE	/fcf-yield <GO>
Operating Margin	0.40%	—	—	TIE	/operating-margins <GO>
Net Profit Margin	0.20%	—	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	6.50%	—	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	2.36	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	7/9	—	—	TIE	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	55.5	30.3	+25.15	OMCL	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	—	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$1.68B	$946.1M	$736.1M	OMCL	/market-cap <GO>

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

FISCAL YEAR	OMCL REV	XNDU REV	OMCL GROSS %	XNDU GROSS %	OMCL FCF	XNDU FCF
FY 2025	$1.18B	$0	42.5%	—	$86.9M	—
FY 2024	$1.11B	—	42.3%	—	$151.3M	—
FY 2023	$1.15B	—	—	—	$181.1M	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

OMCL // BETA —

XNDU // BETA —