COMP <GO>
SI vs CARL // EV/EBITDA & P/E VALUATION
Shoulder Innovations Inc. (NYSE) VS. Carlsmed Inc. (NASDAQ) • 15-METRIC TALLY: SI 5
— CARL 4
■ METRIC PARITY
LAST: $20.44 (+4.93%) • MKT CAP: $425.5M
valuation
—
LAST: $15.77 (+3.01%) • MKT CAP: $430.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (SI VS. CARL)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | SI | CARL | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 76.50% | 75.30% | +1.20 | SI | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -16.10% | -35.00% | +18.90 | SI | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | -8.46% | -6.88% | -1.58 | CARL | /fcf-yield <GO> |
| Operating Margin | -55.60% | -60.00% | +4.40 | SI | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -58.70% | -1.30 | CARL | /net-margins <GO> |
| Revenue Growth (YoY) | 49.60% | — | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 8.73 | 7.83 | +0.90 | SI | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | SI | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 50.8 | 52.6 | -1.82 | CARL | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $425.5M | $430.6M | -$5.0M | CARL | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | SI REV | CARL REV | SI GROSS % | CARL GROSS % | SI FCF | CARL FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $47.3M | $50.5M | 76.5% | 75.3% | -$36.0M | -$29.6M |
| FY 2024 | $31.6M | $27.2M | 77.0% | 73.8% | -$18.2M | -$25.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
SI // BETA —
CARL // BETA —