QDM International Inc.

Where It Passes

Where It Falls Short

• Growth0% pass✓ 2✗ 10▾

  No clean pass — all 8 investors flag at least one growth criterion

  EPS Growth (3-yr avg, 10-yr window)

  ✗Graham>= 33% growth

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  3-5 Year EPS CAGR

  ✗Lynch15-30% (Fast Grower); > 0% to pass

  EPS Growth Direction

  ✗DremanPositive over recent years

  EPS CAGR

  ✗Dreman> 5% annualized

  Positive Net Income Frequency5/13 years positive

  ✗MarksPositive net income in >= 7 of last 10 years

  3yr Median Revenue Growth156.2%

  ✓Ackman>= 5%

  Positive EPS Growth Frequency

  ✗AckmanPositive EPS growth in >= 3 of last 5 years

  5-Year EPS CAGR

  ✗Templeton> 0% (5-year EPS CAGR)

  Revenue growth vs. gross and operating margin trendgross margin 38.5% -> 53.6%, operating margin 28.3% -> 42.6%

  ✗SleepRevenue rising; gross margin flat or falling; operating margin holding

  5-year Revenue CAGR180.6%

  ✓SleepCAGR > 7%

  3-5 Year Diluted EPS CAGR

  ✗Neff7%-20% annualized
• Debt & Leverage9% pass✓ 2✗ 11▾

  10 of 11 flag QDMI's debt & leverage — Buffett, Lynch, Dreman +7 more

  Debt/Equity & Interest Coverage

  ✗BuffettD/E < 0.5 AND Interest Coverage > 5x

  Total Debt / Equity

  ✗Lynch< 0.33

  Cash - Long-term Debt

  ✗LynchPositive preferred

  LT Debt / Total Assets Change0.00% -> 0.00%

  ✓PiotroskiDecreased YoY

  Total Debt / Shareholders' Equity

  ✗Dreman< 0.8✗Templeton< 1.0 (fixed cap; proxy for below-sector-median leverage)✗SchlossD/E < 1.00x

  Debt Levels

  ✗MungerDebt/Equity < 0.5✗AkreDebt/Equity < 0.3

  Interest Coverage & Debt/EBITDAIC=1498.7x, D/EBITDA=N/A (D&A unavailable)

  ✗MarksInterest Coverage > 3x; Debt/EBITDA < 4x

  Total Debt / Shareholders Equity

  ✗Ackman<= 1.0

  Negative debt-to-equity (higher means less debt)

  ✗AsnessTop 30% of eligible cross-section

  Current Assets / Current Liabilities13.65x

  ✓SchlossCurrent ratio >= 1.50x (app cutoff)
• Valuation17% pass✓ 5✗ 21▾

  10 of 12 flag QDMI's valuation — Graham, Lynch, Dreman +7 more

  Net income / market capitalization+9.02%; #799/6340 (top 12.6%)

  ✓AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section

  Price / 3-yr avg EPS

  ✗Graham<= 15x

  Price-to-Book Ratio6.0x

  ✗Graham<= 1.5x

  P/E x P/B

  ✗Graham<= 22.5

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  Price / EPS12.4x

  ✗Dreman< 12x✗Templeton< 12x (fixed ceiling; proxy for the market's cheapest 40%)

  Price / (CFO / Shares)53.1x

  ✗Dreman< 8x

  Price / Book Value per Share6.0x

  ✗Dreman< 1.2x✗Templeton< 1.5x✗SchlossP/B <= 0.80x (app cutoff)

  Valuation ReasonablenessP/E=12.4x

  ✓MungerP/E < 25 or Owner Earnings Yield > 5%

  P/E or FCF YieldP/E=12.4x

  ✓PabraiP/E < 15 or FCF Yield > 10%

  P/B or P/E vs. Historical AverageP/E=12.4x, P/B=6.0x

  ✓MarksP/E < 15 or P/B < 2.0

  Discount to Intrinsic Value

  ✗Marks>= 20% below intrinsic value

  Price / FCF per Share

  ✗Ackman<= 25

  Price vs. Trailing Low163% of trailing low ($6.69)

  ✗Templeton<= 120% of trailing low (certified split-adjusted live window)

  Positive book equity / market capitalization+0.1988; #4194/6449 (top 65.0%)

  ✗AsnessTop 30% of eligible cross-section

  Price / Diluted EPS12.4x

  ✓NeffP/E <= 15x (app proxy for a P/E 40%-60% below the market)

  (EPS CAGR % + Dividend Yield %) / P/E

  ✗Neff> 0.7 (Neff's published traditional edge)

  Price / Tangible Book Value per Share6.05x

  ✗SchlossP/TBV <= 1.00x (app cutoff)

  Book Value per Share Change

  ✗SchlossLatest BVPS >= earliest BVPS over >= 3 years (app rule)

  Revenue / market capitalization+0.2791; #3420/5247 (top 65.2%)

  ✗OshaughnessyTop 10% of eligible cross-section

  (Operating cash flow - capex) / market capitalization

  ✗OshaughnessyTop 10% of eligible cross-section

  Trailing six-month price return through the evaluation date-84.41%; #5908/6202 (top 95.3%)

  ✗OshaughnessyTop 10% of eligible cross-section
• Cash Flow20% pass✓ 3✗ 9▾

  8 of 10 flag QDMI's cash flow — Buffett, Piotroski, Dreman +5 more

  Free Cash Flow Proxy

  ✗BuffettPositive and growing

  FCF Positive and Growing$2.1M

  ✓LynchPositive and growing

  Operating Cash Flow$1.8M

  ✓PiotroskiCFO > 0

  (CFO / Total Assets) vs ROACFO/Assets=10.15%, ROA=43.19%

  ✗PiotroskiCFO/Assets > ROA

  Price / (CFO / Shares)53.1x

  ✗Dreman< 8x

  P/E or FCF YieldP/E=12.4x

  ✓PabraiP/E < 15 or FCF Yield > 10%

  FCF Positive2/8 years FCF positive

  ✗MarksPositive FCF in majority of recent years

  (OCF - CapEx) / Market Cap

  ✗Ackman>= 4%

  Price / FCF per Share

  ✗Ackman<= 25

  Positive Operating Cash Flow frequency5/13 years positive

  ✗SleepPositive OCF in >= 70% of available years

  Operating Cash Flow - Capital Expenditures

  ✗Neff> $0 (app proxy for a strong fundamental case)

  (Operating cash flow - capex) / market capitalization

  ✗OshaughnessyTop 10% of eligible cross-section
• Verdicts23% pass✓ 3✗ 10▾

  Split decision: 10 FAIL · 3 PASS · 3 NEUTRAL

  Overall verdict

  ✗GrahamFAIL (0/7)✗BuffettFAIL (0/7)✗LynchFAIL (2/6)✓PiotroskiPASS (F-Score 4)✗DremanFAIL (2/10)✓MungerPASS (2/4)•PabraiNEUTRAL (2/3)✗AkreFAIL (1/6)✗MarksFAIL (1/5)✓AckmanPASS (4/9)✗TempletonFAIL (2/8)✗SleepFAIL (2/6)•AsnessNEUTRAL (Not ranked)✗NeffFAIL (2/6)✗SchlossFAIL (1/7)•OshaughnessyNEUTRAL (Not ranked)
• Efficiency25% pass✓ 1✗ 4▾

  3 of 4 flag QDMI's efficiency — Munger, Akre and Sleep

  Revenue / Total Assets Change YoY0.78x -> 1.23x

  ✓PiotroskiImproved YoY

  Return on Invested Capital

  ✗Munger> 15%

  ROIC (high and growing)FY2023: ROIC=unavailable; FY2024: ROIC=unavailable; FY2025: ROIC=unavailable

  ✗AkreLatest 3 consecutive FYs: ROIC > 15% in each

  Reinvestment Rate x ROIC

  ✗AkreReinvestment Rate * ROIC > 10%

  ROIC (5-year)

  ✗SleepROIC > 12% in a majority of years
• Profitability27% pass✓ 12✗ 20▾

  11 of 15 flag QDMI's profitability — Graham, Buffett, Lynch +8 more

  Net income / market capitalization+9.02%; #799/6340 (top 12.6%)

  ✓AsnessTop 30% of eligible cross-section✗OshaughnessyTop 10% of eligible cross-section

  Positive EPS (10 years)5/15 years positive

  ✗GrahamPositive EPS every year for 10 years

  EPS Growth (3-yr avg, 10-yr window)

  ✗Graham>= 33% growth

  Net Income Positive (10+ years)5/15 years positive

  ✗BuffettPositive every year for 10+ years

  ROE (up to 5-year arithmetic mean)-123.5%

  ✗Buffett> 15% arithmetic mean (app rule)

  Operating Margin (10-yr trend)42.6% (latest)

  ✗BuffettStable or rising over 10 years

  Free Cash Flow Proxy

  ✗BuffettPositive and growing

  Earnings Variance (10-yr CoV)

  ✗BuffettCoV < 0.3

  Retained Earnings Effectiveness

  ✗Buffett$1 retained -> > $1 market value created

  Basic earnings-growth PEG (dividends excluded)

  ✗Lynch< 1.0 (ideally < 0.5)

  3-5 Year EPS CAGR

  ✗Lynch15-30% (Fast Grower); > 0% to pass

  ROE45.4%

  ✓Lynch> 15%

  Net Income / Total Assets43.19%

  ✓PiotroskiROA > 0

  ROA Change YoY45.04% -> 43.19% (delta: -1.85%)

  ✗PiotroskiCurrent ROA > Prior ROA

  (CFO / Total Assets) vs ROACFO/Assets=10.15%, ROA=43.19%

  ✗PiotroskiCFO/Assets > ROA

  Pre-Tax Income / Revenue39.6%

  ✓Dreman>= 8%

  Net Income / Shareholders' Equity45.4%

  ✓Dreman> 12%

  Margin of SafetyP/E=12.4x, P/B=6.0x

  ✓PabraiP/B < 1.5 or P/E < 15

  Return on Equity49.6% (3-yr avg)

  ✓AkreROE > 20% (3-year avg)

  Discount to Intrinsic Value

  ✗Marks>= 20% below intrinsic value

  Positive Net Income Frequency5/13 years positive

  ✗MarksPositive net income in >= 7 of last 10 years

  Operating Income / Revenue39.4%

  ✓Ackman>= 15%

  Net Income / Shareholders Equity45.4%

  ✓Ackman>= 15%

  5-Year EPS CAGR

  ✗Templeton> 0% (5-year EPS CAGR)

  Operating Margin Trend28.3% (2023) -> 42.6% (2025)

  ✓TempletonNon-negative operating-margin trend over 3 years

  Revenue growth vs. gross and operating margin trendgross margin 38.5% -> 53.6%, operating margin 28.3% -> 42.6%

  ✗SleepRevenue rising; gross margin flat or falling; operating margin holding

  Gross profit / total assets+60.67%; #459/3702 (top 12.4%)

  ✓AsnessTop 30% of eligible cross-section

  Net income / positive book equity+45.36%; #241/5226 (top 4.6%)

  ✓AsnessTop 30% of eligible cross-section

  Negative 5-year standard deviation of ROA-0.6935; #5122/5884 (top 87.0%)

  ✗AsnessTop 30% of eligible cross-section

  3-5 Year Diluted EPS CAGR

  ✗Neff7%-20% annualized

  Positive Diluted-EPS Years4/9 years positive

  ✗Schloss>= 70% positive over 5-10 observed years (app rule)
• Valuation models50% pass✓ 1✗ 1▾

  Models split on QDMI at $10.90 — fair values range $5.97–$19.41

  Graham fair value$5.97

  ✗Graham-82.6% margin vs $10.90

  Akre fair value$19.41

  ✓Akre+43.8% margin vs $10.90