COMP <GO>
THRY vs IZEA // ALTMAN Z-SCORE & DEBT/EQUITY
Thryv Holdings Inc. (NASDAQ) VS. IZEA Worldwide Inc. (NASDAQ) • 15-METRIC TALLY: THRY 6
— IZEA 1
■ METRIC PARITY
LAST: $1.25 (-2.34%) • MKT CAP: $55.5M
balance-sheet
—
LAST: $2.37 (0.00%) • MKT CAP: $41.0M
balance-sheet
1.74
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (THRY VS. IZEA)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | THRY | IZEA | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 67.90% | 48.10% | +19.80 | THRY | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 10.10% | -35.00% | +45.10 | THRY | /roic <GO> |
| EV/EBITDA & P/E Valuation | 5.0x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 5.79% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 7.20% | -6.00% | +13.20 | THRY | /operating-margins <GO> |
| Net Profit Margin | 0.00% | 0.10% | -0.10 | IZEA | /net-margins <GO> |
| Revenue Growth (YoY) | -4.70% | -12.90% | +8.20 | THRY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity ACTIVE | — | 1.74 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 7/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 36.6 | 35.0 | +1.60 | THRY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $55.5M | $41.0M | $14.5M | THRY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | THRY REV | IZEA REV | THRY GROSS % | IZEA GROSS % | THRY FCF | IZEA FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $785.0M | $31.2M | 67.9% | 48.1% | $63.5M | $2.4M |
| FY 2024 | $824.2M | $35.9M | 65.2% | 40.9% | $89.8M | -$11.5M |
| FY 2023 | $917.0M | $36.2M | — | — | $148.2M | -$4.8M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
THRY // BETA —
IZEA // BETA —