COMP <GO>

WXM vs V // ALTMAN Z-SCORE & DEBT/EQUITY

WF International Limited (NASDAQ) VS. Visa Inc. (NYSE) • 15-METRIC TALLY: WXM 0 — V 8

■ METRIC PARITY

LAST: $2.97 (-3.57%) • MKT CAP: $9.3M

balance-sheet

—

LAST: $410.54 (+2.48%) • MKT CAP: $733.53B

balance-sheet

9.09

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

INSTITUTIONAL METRIC	WXM	V	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	8.80%	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	—	32.30%	—	TIE	/roic <GO>
EV/EBITDA & P/E Valuation	—	28.9x	—	TIE	/valuation <GO>
Free Cash Flow Yield	-12.27%	2.90%	-15.17	V	/fcf-yield <GO>
Operating Margin	-21.40%	60.00%	-81.40	V	/operating-margins <GO>
Net Profit Margin	-24.50%	50.10%	-74.60	V	/net-margins <GO>
Revenue Growth (YoY)	-13.70%	11.30%	-25.00	V	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.63%	-0.63	V	/dividend-safety <GO>
Altman Z-Score & Debt/Equity ACTIVE	—	9.09	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	1/9	9/9	-8.00	V	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	42.1	65.6	-23.50	V	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	1.06	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	—	34.0x	—	TIE	/forward-pe <GO>
Enterprise Scale & Market Cap	$9.3M	$733.53B	-$733.53B	V	/market-cap <GO>

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

FISCAL YEAR	WXM REV	V REV	WXM GROSS %	V GROSS %	WXM FCF	V FCF
FY 2025	$13.4M	$40.00B	8.8%	—	-$1.1M	$21.26B
FY 2024	$15.5M	$35.93B	18.6%	—	$704.8K	$18.33B
FY 2023	$15.3M	$32.65B	—	—	-$810.7K	$19.29B

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

WXM // BETA —

V // BETA 1.06