COMP <GO>
FLY vs ATRO // EV/EBITDA & P/E VALUATION
Firefly Aerospace Inc. (NASDAQ) VS. Astronics Corporation (NASDAQ) • 15-METRIC TALLY: FLY 3
— ATRO 7
■ METRIC PARITY
LAST: $19.87 (+0.10%) • MKT CAP: $3.33B
valuation
—
LAST: $62.88 (+3.85%) • MKT CAP: $2.70B
valuation
39.5x
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (FLY VS. ATRO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | FLY | ATRO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 19.20% | 29.90% | -10.70 | ATRO | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | 13.20% | -48.20 | ATRO | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | 39.5x | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -7.15% | 2.77% | -9.92 | ATRO | /fcf-yield <GO> |
| Operating Margin | -60.00% | 8.90% | -68.90 | ATRO | /operating-margins <GO> |
| Net Profit Margin | -60.00% | 3.40% | -63.40 | ATRO | /net-margins <GO> |
| Revenue Growth (YoY) | 163.00% | 8.40% | +154.60 | FLY | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 2.47 | 5.37 | -2.90 | ATRO | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 8/9 | -5.00 | ATRO | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 41.5 | 38.8 | +2.70 | FLY | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 85.7x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $3.33B | $2.70B | $621.9M | FLY | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | FLY REV | ATRO REV | FLY GROSS % | ATRO GROSS % | FLY FCF | ATRO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $159.9M | $862.1M | 19.2% | 29.9% | -$237.8M | $74.8M |
| FY 2024 | $60.8M | $795.4M | -18.7% | 27.7% | -$190.3M | $30.6M |
| FY 2023 | $55.2M | $689.2M | — | — | -$93.4M | -$23.9M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
FLY // BETA —
ATRO // BETA —