COMP <GO>
PUSA vs MSC // FREE CASH FLOW YIELD
Powerus Corporation (NASDAQ) VS. Studio City International Holdings Limited each representing four (Class A) (NYSE) • 15-METRIC TALLY: PUSA 1
— MSC 6
■ METRIC PARITY
LAST: $1.81 (+0.56%) • MKT CAP: $305.6M
fcf-yield
-1.02%
MSC — Studio City International Holdings Limited each representing four (Class A)
ROARABLE D- • RQD 42/100
LAST: $0.79 (-0.63%) • MKT CAP: $165.4M
fcf-yield
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PUSA VS. MSC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | PUSA | MSC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -22.80% | 2.30% | -25.10 | MSC | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 29.7x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield ACTIVE | -1.02% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | 10.10% | -70.10 | MSC | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -8.50% | -51.50 | MSC | /net-margins <GO> |
| Revenue Growth (YoY) | -10.10% | 8.70% | -18.80 | MSC | /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 | 5/9 | -3.00 | MSC | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 25.1 | 30.2 | -5.13 | MSC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $305.6M | $165.4M | $140.2M | PUSA | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | PUSA REV | MSC REV | PUSA GROSS % | MSC GROSS % | PUSA FCF | MSC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.0M | $694.6M | — | — | -$3.1M | $210.3M |
| FY 2024 | $3.3M | $639.1M | — | — | -$37.0K | $189.9M |
| FY 2023 | $3.6M | $445.5M | — | — | $848.0K | -$18.9M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
PUSA // BETA —
MSC // BETA —