COMP <GO>
CREX vs MBAI // EV/EBITDA & P/E VALUATION
Creative Realities Inc. (NASDAQ) VS. MBody AI Ltd. Ordinary Share (NASDAQ) • 15-METRIC TALLY: CREX 2
— MBAI 1
■ METRIC PARITY
LAST: $2.10 (0.00%) • MKT CAP: $28.4M
valuation
—
LAST: $2.09 (+2.20%) • MKT CAP: $32.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (CREX VS. MBAI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | CREX | MBAI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 44.90% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -11.80% | -35.00% | +23.20 | CREX | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -0.14% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -15.50% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -14.50% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | — | — | TIE | /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 | 2/9 | 2/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 34.1 | 25.6 | +8.49 | CREX | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 7.2x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $28.4M | $32.0M | -$3.6M | MBAI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | CREX REV | MBAI REV | CREX GROSS % | MBAI GROSS % | CREX FCF | MBAI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $57.2M | $0 | 44.9% | — | -$8.1M | -$46.0K |
| FY 2024 | $50.9M | $0 | 47.2% | — | $3.4M | -$8.0M |
| FY 2023 | $0 | $0 | — | — | $5.2M | -$17.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
CREX // BETA —
MBAI // BETA —