COMP <GO>

WAFU vs BN // GROSS PROFIT MARGIN

Wah Fu Education & Technology Group Ltd. (NASDAQ) VS. Brookfield Corporation Class A Limited Voting Shares (NYSE) • 15-METRIC TALLY: WAFU 1 — BN 7

■ METRIC PARITY

WAFU — Wah Fu Education & Technology Group Ltd. ROARABLE D- • RQD 38/100

LAST: $1.43 (-0.69%) • MKT CAP: $6.3M

DES <GO> FA <GO> 10-K RED <GO>

gross-margins

29.10%

BN — Brookfield Corporation Class A Limited Voting Shares ROARABLE D+ • RQD 58/100

LAST: $39.50 (+2.62%) • MKT CAP: $96.80B

DES <GO> FA <GO> 10-K RED <GO>

gross-margins

—

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

INSTITUTIONAL METRIC	WAFU	BN	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin ACTIVE	29.10%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	9.90%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	21.0x	—	TIE	/valuation <GO>
Free Cash Flow Yield	-22.87%	2.21%	-25.08	BN	/fcf-yield <GO>
Operating Margin	-13.50%	13.90%	-27.40	BN	/operating-margins <GO>
Net Profit Margin	-17.40%	10.90%	-28.30	BN	/net-margins <GO>
Revenue Growth (YoY)	2.70%	-1.10%	+3.80	WAFU	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	3.40%	-3.40	BN	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	3.74	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	1/9	7/9	-6.00	BN	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	41.3	65.1	-23.78	BN	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	0.88	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	30.5x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$6.3M	$96.80B	-$96.80B	BN	/market-cap <GO>

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

FISCAL YEAR	WAFU REV	BN REV	WAFU GROSS %	BN GROSS %	WAFU FCF	BN FCF
FY 2025	$6.4M	—	29.1%	—	-$1.4M	—
FY 2024	$6.2M	—	41.7%	—	-$976.5K	—
FY 2023	$7.2M	—	—	—	-$767.3K	—

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

WAFU // BETA —

BN // BETA 0.88