COMP <GO>
BRLS vs PEP // ALTMAN Z-SCORE & DEBT/EQUITY
Borealis Foods Inc. (Class A) (NASDAQ) VS. PepsiCo Inc. (NASDAQ) • 15-METRIC TALLY: BRLS 1
— PEP 9
▲ ALTMAN Z-SCORE & DEBT/EQUITY LEADER: PEP
LAST: $1.09 (+1.87%) • MKT CAP: $23.4M
balance-sheet
0.20
LAST: $133.79 (+0.88%) • MKT CAP: $182.32B
balance-sheet
3.38
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BRLS VS. PEP)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BRLS | PEP | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 11.20% | 54.10% | -42.90 | PEP | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 17.00% | -52.00 | PEP | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | 14.3x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | 4.31% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -35.10% | 12.20% | -47.30 | PEP | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 8.80% | -68.80 | PEP | /net-margins <GO> |
| Revenue Growth (YoY) | 8.20% | 2.30% | +5.90 | BRLS | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 4.19% | -4.19 | PEP | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity ACTIVE | 0.20 | 3.38 | -3.18 | PEP | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 5/9 | -2.00 | PEP | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 48.3 | 52.4 | -4.10 | PEP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | 0.89 | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 20.6x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $23.4M | $182.32B | -$182.30B | PEP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BRLS REV | PEP REV | BRLS GROSS % | PEP GROSS % | BRLS FCF | PEP FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $31.5M | $93.92B | 11.2% | 54.1% | -$6.6M | $7.86B |
| FY 2024 | $29.1M | $91.85B | 7.5% | 54.6% | -$16.7M | $8.37B |
| FY 2023 | $31.4M | $91.47B | — | — | -$18.0M | $9.33B |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BRLS // BETA —
PEP // BETA 0.89