COMP <GO>
BDAI vs MSGM // DIVIDEND YIELD & FCF PAYOUT SAFETY
Biddance AI Systems Inc. Class A Ordinary Share (NASDAQ) VS. Motorsport Games Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: BDAI 4
— MSGM 6
■ METRIC PARITY
LAST: $2.38 (-5.75%) • MKT CAP: $22.7M
dividend-safety
0.00%
LAST: $4.58 (-1.72%) • MKT CAP: $21.4M
dividend-safety
0.00%
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BDAI VS. MSGM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BDAI | MSGM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.60% | 81.50% | -70.90 | MSGM | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -4.40% | 85.00% | -89.40 | MSGM | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 5.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -6.78% | 18.99% | -25.77 | MSGM | /fcf-yield <GO> |
| Operating Margin | -27.40% | 28.80% | -56.20 | MSGM | /operating-margins <GO> |
| Net Profit Margin | 2.80% | 61.30% | -58.50 | MSGM | /net-margins <GO> |
| Revenue Growth (YoY) | 125.00% | 30.00% | +95.00 | BDAI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety ACTIVE | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 3.44 | 0.20 | +3.24 | BDAI | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 7/9 | -3.00 | MSGM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 50.6 | 45.5 | +5.10 | 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 | $21.4M | $1.3M | BDAI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BDAI REV | MSGM REV | BDAI GROSS % | MSGM GROSS % | BDAI FCF | MSGM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.5M | $11.3M | 10.6% | 81.5% | -$1.5M | $4.1M |
| FY 2024 | $2.9M | $8.7M | 34.6% | 62.9% | -$688.5K | -$2.9M |
| FY 2023 | $4.6M | $6.9M | — | — | -$61.9K | -$13.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BDAI // BETA —
MSGM // BETA —