COMP <GO>
BDAI vs CLPS // EV/EBITDA & P/E VALUATION
Biddance AI Systems Inc. Class A Ordinary Share (NASDAQ) VS. CLPS Incorporation (NASDAQ) • 15-METRIC TALLY: BDAI 5
— CLPS 3
■ METRIC PARITY
LAST: $2.52 (+0.40%) • MKT CAP: $22.7M
valuation
—
LAST: $0.91 (-1.09%) • MKT CAP: $27.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BDAI VS. CLPS)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BDAI | CLPS | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.60% | 22.10% | -11.50 | CLPS | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -4.40% | — | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -6.78% | -13.99% | +7.21 | BDAI | /fcf-yield <GO> |
| Operating Margin | -27.40% | -3.30% | -24.10 | CLPS | /operating-margins <GO> |
| Net Profit Margin | 2.80% | -4.30% | +7.10 | BDAI | /net-margins <GO> |
| Revenue Growth (YoY) | 125.00% | 15.20% | +109.80 | BDAI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.44 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 2/9 | +2.00 | BDAI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 46.6 | 46.0 | +0.63 | BDAI | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 105.7x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $22.7M | $27.2M | -$4.5M | CLPS | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BDAI REV | CLPS REV | BDAI GROSS % | CLPS GROSS % | BDAI FCF | CLPS FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.5M | $164.5M | 10.6% | 22.1% | -$1.5M | -$3.8M |
| FY 2024 | $2.9M | $142.8M | 34.6% | 23.1% | -$688.5K | $6.8M |
| FY 2023 | $4.6M | $150.4M | — | — | -$61.9K | $9.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BDAI // BETA —
CLPS // BETA —