COMP <GO>
AMTX vs FSI // EV/EBITDA & P/E VALUATION
Aemetis Inc. (NASDAQ) VS. Flexible Solutions International Inc. (CDA) (NYSE) • 15-METRIC TALLY: AMTX 1
— FSI 8
■ METRIC PARITY
LAST: $1.29 (-0.77%) • MKT CAP: $93.1M
valuation
—
LAST: $6.25 (-3.40%) • MKT CAP: $79.8M
valuation
10.1x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (AMTX VS. FSI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | AMTX | FSI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | -0.40% | 32.60% | -33.00 | FSI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 8.50% | -43.50 | FSI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 10.1x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -24.42% | -0.74% | -23.68 | FSI | /fcf-yield <GO> |
| Operating Margin | -17.90% | 11.90% | -29.80 | FSI | /operating-margins <GO> |
| Net Profit Margin | -37.00% | 2.00% | -39.00 | FSI | /net-margins <GO> |
| Revenue Growth (YoY) | — | 0.70% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 1.60% | -1.60 | FSI | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 4.26 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 6/9 | -3.00 | FSI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 31.8 | 51.0 | -19.18 | FSI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 94.4x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $93.1M | $79.8M | $13.3M | AMTX | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | AMTX REV | FSI REV | AMTX GROSS % | FSI GROSS % | AMTX FCF | FSI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $208.0M | $38.5M | -0.4% | 32.6% | -$22.7M | -$591.7K |
| FY 2024 | $267.6M | $38.2M | -0.2% | 34.6% | -$53.2M | $603.6K |
| FY 2023 | $77.2M | $38.3M | — | — | $13.8M | $6.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
AMTX // BETA —
FSI // BETA —