COMP <GO>
MCHX vs SPAI // EV/EBITDA & P/E VALUATION
Marchex Inc. (Class B) (NASDAQ) VS. Safe Pro Group Inc. (NASDAQ) • 15-METRIC TALLY: MCHX 7
— SPAI 1
■ METRIC PARITY
LAST: $1.49 (+1.36%) • MKT CAP: $66.1M
valuation
—
LAST: $3.39 (0.00%) • MKT CAP: $69.0M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MCHX VS. SPAI)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MCHX | SPAI | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 63.20% | 33.30% | +29.90 | MCHX | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -22.40% | -35.00% | +12.60 | MCHX | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -2.19% | -9.08% | +6.89 | MCHX | /fcf-yield <GO> |
| Operating Margin | -12.60% | -60.00% | +47.40 | MCHX | /operating-margins <GO> |
| Net Profit Margin | -11.50% | -60.00% | +48.50 | MCHX | /net-margins <GO> |
| Revenue Growth (YoY) | -5.60% | -65.00% | +59.40 | MCHX | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | 26.00 | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 3/9 | 3/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 57.4 | 34.3 | +23.03 | MCHX | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $66.1M | $69.0M | -$3.0M | SPAI | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MCHX REV | SPAI REV | MCHX GROSS % | SPAI GROSS % | MCHX FCF | SPAI FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $45.4M | $606.7K | 63.2% | 33.3% | -$1.4M | -$6.3M |
| FY 2024 | $48.1M | $2.2M | 64.3% | 41.8% | -$1.5M | -$4.2M |
| FY 2023 | $49.9M | $917.7K | — | — | -$4.4M | -$2.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MCHX // BETA —
SPAI // BETA —