COMP <GO>
TSSI vs EGG // EV/EBITDA & P/E VALUATION
TSS Inc. (NASDAQ) VS. Enigmatig Limited (Class A) (NYSE) • 15-METRIC TALLY: TSSI 4
— EGG 4
■ METRIC PARITY
LAST: $7.63 (-0.78%) • MKT CAP: $215.3M
valuation
22.7x
LAST: $5.04 (+4.13%) • MKT CAP: $140.3M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (TSSI VS. EGG)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | TSSI | EGG | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 13.20% | 68.80% | -55.60 | EGG | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 46.40% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | 22.7x | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 16.19% | -1.40% | +17.59 | TSSI | /fcf-yield <GO> |
| Operating Margin | 2.60% | 12.10% | -9.50 | EGG | /operating-margins <GO> |
| Net Profit Margin | 6.20% | 12.60% | -6.40 | EGG | /net-margins <GO> |
| Revenue Growth (YoY) | 65.90% | 12.20% | +53.70 | TSSI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.59 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 8/9 | 3/9 | +5.00 | TSSI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 45.5 | 56.0 | -10.53 | EGG | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 11.9x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $215.3M | $140.3M | $75.0M | TSSI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | TSSI REV | EGG REV | TSSI GROSS % | EGG GROSS % | TSSI FCF | EGG FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $245.7M | $4.5M | 13.2% | 68.8% | $34.9M | -$2.0M |
| FY 2024 | $148.1M | $4.0M | 15.1% | 67.1% | $15.3M | -$606.1K |
| FY 2023 | $54.4M | $4.6M | — | — | -$8.3M | -$58.7K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
TSSI // BETA —
EGG // BETA —