COMP <GO>
XAIR vs ICCM // EV/EBITDA & P/E VALUATION
Beyond Air Inc. (NASDAQ) VS. IceCure Medical Ltd. (NASDAQ) • 15-METRIC TALLY: XAIR 4
— ICCM 2
■ METRIC PARITY
LAST: $2.31 (-2.12%) • MKT CAP: $3.8M
valuation
—
LAST: $0.96 (-2.13%) • MKT CAP: $3.3M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (XAIR VS. ICCM)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | XAIR | ICCM | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 3.30% | 36.30% | -33.00 | ICCM | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -35.00% | 0.00 | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -60.00% | 0.00 | TIE | /operating-margins <GO> |
| Net Profit Margin | 0.40% | -60.00% | +60.40 | XAIR | /net-margins <GO> |
| Revenue Growth (YoY) | 107.30% | 2.70% | +104.60 | XAIR | /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 | 3/9 | 5/9 | -2.00 | ICCM | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 39.7 | 18.1 | +21.59 | XAIR | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | 94.2x | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $3.8M | $3.3M | $569.3K | XAIR | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | XAIR REV | ICCM REV | XAIR GROSS % | ICCM GROSS % | XAIR FCF | ICCM FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $7.7M | $3.4M | 3.3% | 36.3% | -$19.2M | -$14.6M |
| FY 2024 | $3.7M | $3.3M | -44.9% | 44.1% | -$44.1M | -$12.6M |
| FY 2023 | $1.2M | $3.2M | — | — | -$56.0M | -$12.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
XAIR // BETA —
ICCM // BETA —