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