COMP <GO>
BDAI vs RYET // EV/EBITDA & P/E VALUATION
Biddance AI Systems Inc. Class A Ordinary Share (NASDAQ) VS. Ruanyun Edai Technology Inc. (NASDAQ) • 15-METRIC TALLY: BDAI 5
— RYET 2
■ METRIC PARITY
LAST: $2.52 (+0.40%) • MKT CAP: $22.7M
valuation
—
LAST: $0.70 (0.00%) • MKT CAP: $26.1M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BDAI VS. RYET)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BDAI | RYET | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 10.60% | 25.20% | -14.60 | RYET | /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% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -27.40% | -60.00% | +32.60 | BDAI | /operating-margins <GO> |
| Net Profit Margin | 2.80% | -60.00% | +62.80 | BDAI | /net-margins <GO> |
| Revenue Growth (YoY) | 125.00% | 11.90% | +113.10 | 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 | 35.2 | +11.44 | 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 | $26.1M | -$3.4M | RYET | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BDAI REV | RYET REV | BDAI GROSS % | RYET GROSS % | BDAI FCF | RYET FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.5M | $7.5M | 10.6% | 25.2% | -$1.5M | -$9.2M |
| FY 2024 | $2.9M | $6.7M | 34.6% | 56.7% | -$688.5K | -$2.0M |
| FY 2023 | $4.6M | $9.2M | — | — | -$61.9K | -$799.4K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BDAI // BETA —
RYET // BETA —