COMP <GO>
BMR vs BDAI // EV/EBITDA & P/E VALUATION
Beamr Imaging Ltd. Ordinary Share (NASDAQ) VS. Biddance AI Systems Inc. Class A Ordinary Share (NASDAQ) • 15-METRIC TALLY: BMR 1
— BDAI 8
■ METRIC PARITY
LAST: $1.30 (-2.98%) • MKT CAP: $20.2M
valuation
—
LAST: $2.52 (+0.40%) • MKT CAP: $22.7M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BMR VS. BDAI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BMR | BDAI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 89.70% | 10.60% | +79.10 | BMR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -32.30% | -4.40% | -27.90 | BDAI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -23.42% | -6.78% | -16.64 | BDAI | /fcf-yield <GO> |
| Operating Margin | -60.00% | -27.40% | -32.60 | BDAI | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 2.80% | -62.80 | BDAI | /net-margins <GO> |
| Revenue Growth (YoY) | 1.00% | 125.00% | -124.00 | 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 | 3/9 | 4/9 | -1.00 | BDAI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 33.8 | 46.6 | -12.87 | 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 | $20.2M | $22.7M | -$2.5M | BDAI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BMR REV | BDAI REV | BMR GROSS % | BDAI GROSS % | BMR FCF | BDAI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.1M | $6.5M | 89.7% | 10.6% | -$4.7M | -$1.5M |
| FY 2024 | $3.1M | $2.9M | 92.2% | 34.6% | -$1.9M | -$688.5K |
| FY 2023 | $2.9M | $4.6M | — | — | -$659.0K | -$61.9K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BMR // BETA —
BDAI // BETA —