COMP <GO>
BMR vs MSGM // EV/EBITDA & P/E VALUATION
Beamr Imaging Ltd. Ordinary Share (NASDAQ) VS. Motorsport Games Inc. (Class A) (NASDAQ) • 15-METRIC TALLY: BMR 1
— MSGM 8
■ METRIC PARITY
LAST: $1.30 (-2.98%) • MKT CAP: $20.2M
valuation
—
LAST: $4.66 (+4.02%) • MKT CAP: $21.4M
valuation
5.0x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BMR VS. MSGM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BMR | MSGM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 89.70% | 81.50% | +8.20 | BMR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -32.30% | 85.00% | -117.30 | MSGM | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 5.0x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -23.42% | 18.99% | -42.41 | MSGM | /fcf-yield <GO> |
| Operating Margin | -60.00% | 28.80% | -88.80 | MSGM | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 61.30% | -121.30 | MSGM | /net-margins <GO> |
| Revenue Growth (YoY) | 1.00% | 30.00% | -29.00 | MSGM | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 0.20 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 7/9 | -4.00 | MSGM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 33.8 | 43.4 | -9.68 | MSGM | /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 | $21.4M | -$1.2M | MSGM | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BMR REV | MSGM REV | BMR GROSS % | MSGM GROSS % | BMR FCF | MSGM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $3.1M | $11.3M | 89.7% | 81.5% | -$4.7M | $4.1M |
| FY 2024 | $3.1M | $8.7M | 92.2% | 62.9% | -$1.9M | -$2.9M |
| FY 2023 | $2.9M | $6.9M | — | — | -$659.0K | -$13.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BMR // BETA —
MSGM // BETA —