COMP <GO>

VYLR vs COST // ENTERPRISE SCALE & MARKET CAP

Vylor Inc. (NYSE) VS. Costco Wholesale Corporation (NASDAQ) • 15-METRIC TALLY: VYLR 9 — COST 6

▲ ENTERPRISE SCALE & MARKET CAP LEADER: COST

LAST: $72.40 (-0.39%) • MKT CAP: $48.50B

market-cap

$48.50B

LAST: $1,012.28 (+1.63%) • MKT CAP: $448.57B

market-cap

$448.57B

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (VYLR VS. COST) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	VYLR	COST	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	41.00%	12.82%	+28.18	VYLR	/gross-margins <GO>
Return on Invested Capital (ROIC)	9.90%	42.43%	-32.53	COST	/roic <GO>
EV/EBITDA & P/E Valuation	21.0x	31.4x	-10.36	VYLR	/valuation <GO>
Free Cash Flow Yield	2.21%	2.09%	+0.12	VYLR	/fcf-yield <GO>
Operating Margin	13.90%	3.85%	+10.05	VYLR	/operating-margins <GO>
Net Profit Margin	10.90%	3.04%	+7.86	VYLR	/net-margins <GO>
Revenue Growth (YoY)	13.20%	10.14%	+3.06	VYLR	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.58%	-0.58	COST	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	3.74	9.38	-5.64	COST	/balance-sheet <GO>
Piotroski F-Score Quality	8/9	6/9	+2.00	VYLR	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	6.90%	4.46%	+2.44	COST	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	55.9	66.5	-10.65	COST	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	1.01	0.73	+0.28	VYLR	/macro-sensitivity <GO>
Forward P/E Multiple	27.6x	39.7x	-12.12	VYLR	/forward-pe <GO>
Enterprise Scale & Market Cap ACTIVE	$48.50B	$448.57B	-$400.07B	COST	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	VYLR REV	COST REV	VYLR GROSS %	COST GROSS %	VYLR FCF	COST FCF
FY 2026	—	$303.15B	—	12.8%	—	$9.38B
FY 2025	—	$275.24B	—	12.8%	—	$7.84B
FY 2024	—	$254.45B	—	12.6%	—	$6.63B
FY 2023	—	$242.29B	—	12.3%	—	$6.75B
FY 2022	—	$226.95B	—	12.2%	—	$3.50B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

VYLR // BETA 1.01

COST // BETA 0.73