COMP <GO>
AIXI vs NTCL // EV/EBITDA & P/E VALUATION
XIAO-I Corporation (NASDAQ) VS. NETCLASS TECHNOLOGY INC (Class A) (NASDAQ) • 15-METRIC TALLY: AIXI 4
— NTCL 1
■ METRIC PARITY
LAST: $2.75 (-5.17%) • MKT CAP: $381.4K
valuation
—
LAST: $0.40 (-25.46%) • MKT CAP: $1.3M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (AIXI VS. NTCL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | AIXI | NTCL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 44.40% | 22.80% | +21.60 | 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% | -2.90% | +182.90 | 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 | 1/9 | +2.00 | AIXI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 49.6 | 17.1 | +32.54 | 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 | $1.3M | -$930.4K | NTCL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | AIXI REV | NTCL REV | AIXI GROSS % | NTCL GROSS % | AIXI FCF | NTCL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $12.3M | $9.8M | 44.4% | 22.8% | -$3.7M | -$5.7M |
| FY 2024 | $71.9K | $10.1M | 98.0% | 22.9% | -$15.5M | -$135.6K |
| FY 2023 | $188.0K | $11.1M | — | — | -$15.8M | $391.9K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
AIXI // BETA —
NTCL // BETA —