COMP <GO>
AIXI vs DKI // EV/EBITDA & P/E VALUATION
XIAO-I Corporation (NASDAQ) VS. DarkIris Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: AIXI 5
— DKI 0
■ METRIC PARITY
LAST: $2.75 (-5.17%) • MKT CAP: $381.4K
valuation
—
LAST: $1.53 (-28.50%) • MKT CAP: $128.3K
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (AIXI VS. DKI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | AIXI | DKI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 44.40% | 24.80% | +19.60 | AIXI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -60.00% | 0.00 | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -60.00% | 0.00 | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | 27.30% | +152.70 | AIXI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 2/9 | +1.00 | AIXI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 49.6 | 20.7 | +28.90 | AIXI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $381.4K | $128.3K | $253.1K | AIXI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | AIXI REV | DKI REV | AIXI GROSS % | DKI GROSS % | AIXI FCF | DKI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $12.3M | $10.1M | 44.4% | 24.8% | -$3.7M | -$463.1K |
| FY 2024 | $71.9K | $7.9M | 98.0% | 38.0% | -$15.5M | $41.5K |
| FY 2023 | $188.0K | $4.0M | — | — | -$15.8M | -$1.3M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
AIXI // BETA —
DKI // BETA —