COMP <GO>
ONEN vs SPRU // EV/EBITDA & P/E VALUATION
ONE Nuclear Energy Inc. (NASDAQ) VS. Spruce Power Holding Corporation (Class A) (NYSE) • 15-METRIC TALLY: ONEN 2
— SPRU 3
■ METRIC PARITY
LAST: $1.28 (+1.59%) • MKT CAP: $138.6M
valuation
—
LAST: $1.32 (+1.54%) • MKT CAP: $25.4M
valuation
23.9x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (ONEN VS. SPRU)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | ONEN | SPRU | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 2.70% | -37.70 | SPRU | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 23.9x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -1.30% | -14.76% | +13.46 | ONEN | /fcf-yield <GO> |
| Operating Margin | — | 16.00% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | -23.30% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | 36.20% | — | 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 | 2/9 | 3/9 | -1.00 | SPRU | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 30.0 | 34.9 | -4.90 | SPRU | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 36.5x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $138.6M | $25.4M | $113.2M | ONEN | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | ONEN REV | SPRU REV | ONEN GROSS % | SPRU GROSS % | ONEN FCF | SPRU FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $10.2M | $111.8M | — | — | -$1.9M | -$3.8M |
| FY 2024 | $417.2K | $82.1M | — | — | — | -$42.2M |
| FY 2023 | — | $79.9M | — | — | — | -$33.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
ONEN // BETA —
SPRU // BETA —