COMP <GO>
MF vs PODC // EV/EBITDA & P/E VALUATION
MindForge Inc. (Class A) (NASDAQ) VS. PodcastOne Inc. (NASDAQ) • 15-METRIC TALLY: MF 1
— PODC 4
■ METRIC PARITY
LAST: $6.54 (+11.99%) • MKT CAP: $41.6M
valuation
—
LAST: $2.59 (+5.71%) • MKT CAP: $78.4M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (MF VS. PODC)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | MF | PODC | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 0.80% | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -6.60% | -16.90% | +10.30 | MF | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -6.77% | 3.10% | -9.87 | PODC | /fcf-yield <GO> |
| Operating Margin | -10.50% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | -9.20% | — | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | -42.50% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 18.78 | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 1/9 | 5/9 | -4.00 | PODC | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 43.0 | 58.5 | -15.49 | PODC | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $41.6M | $78.4M | -$36.7M | PODC | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | MF REV | PODC REV | MF GROSS % | PODC GROSS % | MF FCF | PODC FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $29.7M | $0 | 0.8% | — | -$2.8M | $2.4M |
| FY 2024 | $51.6M | $0 | 1.3% | — | -$1.4M | -$366.0K |
| FY 2023 | $94.3M | $0 | — | — | -$283.2K | $2.2M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
MF // BETA —
PODC // BETA —