COMP <GO>
EXYN vs BMR // EV/EBITDA & P/E VALUATION
Exyn Technologies Inc. (NASDAQ) VS. Beamr Imaging Ltd. Ordinary Share (NASDAQ) • 15-METRIC TALLY: EXYN 3
— BMR 3
■ METRIC PARITY
LAST: $2.50 (-2.34%) • MKT CAP: $19.9M
valuation
—
LAST: $1.30 (-2.98%) • MKT CAP: $20.2M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EXYN VS. BMR)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | EXYN | BMR | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 36.00% | 89.70% | -53.70 | BMR | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -32.30% | -2.70 | BMR | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -23.42% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -60.00% | 0.00 | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -60.00% | 0.00 | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 4.40% | 1.00% | +3.40 | EXYN | /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 | 4/9 | 3/9 | +1.00 | EXYN | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 43.3 | 33.8 | +9.50 | EXYN | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $19.9M | $20.2M | -$303.9K | BMR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | EXYN REV | BMR REV | EXYN GROSS % | BMR GROSS % | EXYN FCF | BMR FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $5.8M | $3.1M | 36.0% | 89.7% | -$8.5M | -$4.7M |
| FY 2024 | $5.6M | $3.1M | 35.1% | 92.2% | -$11.4M | -$1.9M |
| FY 2023 | — | $2.9M | — | — | — | -$659.0K |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
EXYN // BETA —
BMR // BETA —