COMP <GO>
BMR vs INLX // EV/EBITDA & P/E VALUATION
Beamr Imaging Ltd. Ordinary Share (NASDAQ) VS. Intellinetics Inc. (NYSE) • 15-METRIC TALLY: BMR 3
— INLX 6
■ METRIC PARITY
LAST: $1.30 (-2.98%) • MKT CAP: $20.2M
valuation
—
LAST: $4.16 (-1.89%) • MKT CAP: $18.7M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BMR VS. INLX)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BMR | INLX | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 89.70% | 66.00% | +23.70 | BMR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -32.30% | -12.40% | -19.90 | INLX | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -23.42% | 3.10% | -26.52 | INLX | /fcf-yield <GO> |
| Operating Margin | -60.00% | -10.80% | -49.20 | INLX | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -11.30% | -48.70 | INLX | /net-margins <GO> |
| Revenue Growth (YoY) | 1.00% | -8.00% | +9.00 | BMR | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.62 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 5/9 | -2.00 | INLX | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 33.8 | 35.0 | -1.23 | INLX | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $20.2M | $18.7M | $1.5M | BMR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BMR REV | INLX REV | BMR GROSS % | INLX GROSS % | BMR FCF | INLX FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.1M | $16.6M | 89.7% | 66.0% | -$4.7M | $579.5K |
| FY 2024 | $3.1M | $18.0M | 92.2% | 63.1% | -$1.9M | $3.4M |
| FY 2023 | $2.9M | $16.9M | — | — | -$659.0K | $784.7K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BMR // BETA —
INLX // BETA —