COMP <GO>
DKI vs MYSZ // EV/EBITDA & P/E VALUATION
DarkIris Inc. (Class A) (NASDAQ) VS. My Size Inc. (NASDAQ) • 15-METRIC TALLY: DKI 1
— MYSZ 4
■ METRIC PARITY
LAST: $1.53 (-28.50%) • MKT CAP: $128.3K
valuation
—
LAST: $0.99 (-1.49%) • MKT CAP: $1.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (DKI VS. MYSZ)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | DKI | MYSZ | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 24.80% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | -35.00% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -60.00% | 0.00 | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 62.50% | -122.50 | MYSZ | /net-margins <GO> |
| Revenue Growth (YoY) | 27.30% | 13.40% | +13.90 | DKI | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 5/9 | -3.00 | MYSZ | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 20.7 | 29.9 | -9.16 | MYSZ | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $128.3K | $1.2M | -$1.1M | MYSZ | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | DKI REV | MYSZ REV | DKI GROSS % | MYSZ GROSS % | DKI FCF | MYSZ FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $10.1M | $9.4M | 24.8% | 32.0% | -$463.1K | -$5.2M |
| FY 2024 | $7.9M | $8.3M | 38.0% | 40.2% | $41.5K | -$3.1M |
| FY 2023 | $4.0M | $7.0M | — | — | -$1.3M | -$6.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
DKI // BETA —
MYSZ // BETA —