COMP <GO>
SKIL vs ZDGE // EV/EBITDA & P/E VALUATION
Skillsoft Corp. (Class A) (NYSE) VS. Zedge Inc. (Class B) (NYSE) • 15-METRIC TALLY: SKIL 3
— ZDGE 5
■ METRIC PARITY
LAST: $5.35 (+2.10%) • MKT CAP: $48.7M
valuation
—
LAST: $2.50 (-4.94%) • MKT CAP: $38.8M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SKIL VS. ZDGE)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SKIL | ZDGE | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 73.70% | 96.00% | -22.30 | ZDGE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -15.80% | -35.00% | +19.20 | SKIL | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 8.60% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -17.50% | -11.00% | -6.50 | ZDGE | /operating-margins <GO> |
| Net Profit Margin | -27.30% | -8.10% | -19.20 | ZDGE | /net-margins <GO> |
| Revenue Growth (YoY) | -3.50% | -2.30% | -1.20 | ZDGE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 2.76 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 6/9 | -2.00 | ZDGE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 36.5 | 25.7 | +10.77 | SKIL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $48.7M | $38.8M | $9.9M | SKIL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SKIL REV | ZDGE REV | SKIL GROSS % | ZDGE GROSS % | SKIL FCF | ZDGE FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $512.7M | $29.4M | 73.7% | 98.0% | $23.3M | $3.3M |
| FY 2024 | $531.0M | $30.1M | 74.6% | 6.9% | $28.4M | $5.8M |
| FY 2023 | $553.2M | $27.2M | — | — | $2.8M | $3.2M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SKIL // BETA —
ZDGE // BETA —