COMP <GO>
OPNW vs VEEA // EV/EBITDA & P/E VALUATION
OpenWorld Inc. (NASDAQ) VS. Veea Inc. (NASDAQ) • 15-METRIC TALLY: OPNW 4
— VEEA 3
■ METRIC PARITY
LAST: $1.22 (-12.23%) • MKT CAP: $16.4M
valuation
—
LAST: $5.22 (-6.95%) • MKT CAP: $16.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (OPNW VS. VEEA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | OPNW | VEEA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 38.50% | 68.50% | -30.00 | VEEA | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -35.00% | 0.00 | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 3.56% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -30.90% | -60.00% | +29.10 | OPNW | /operating-margins <GO> |
| Net Profit Margin | -29.90% | -60.00% | +30.10 | OPNW | /net-margins <GO> |
| Revenue Growth (YoY) | -32.30% | 56.60% | -88.90 | VEEA | /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 | 3/9 | +2.00 | OPNW | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 25.5 | 52.1 | -26.62 | VEEA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $16.4M | $16.2M | $198.4K | OPNW | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | OPNW REV | VEEA REV | OPNW GROSS % | VEEA GROSS % | OPNW FCF | VEEA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $16.4M | $222.0K | 38.5% | 68.5% | $585.0K | -$15.2M |
| FY 2024 | $24.2M | $141.8K | 35.8% | 41.2% | $864.0K | -$25.6M |
| FY 2023 | $25.3M | $9.1M | — | — | $244.0K | -$12.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
OPNW // BETA —
VEEA // BETA —