COMP <GO>
XTIA vs SAIH // FORWARD P/E MULTIPLE
XTI Aerospace Inc. (NASDAQ) VS. SAIHEAT Limited (Class A) (NASDAQ) • 15-METRIC TALLY: XTIA 4
— SAIH 1
■ METRIC PARITY
LAST: $1.07 (+1.91%) • MKT CAP: $40.4M
forward-pe
—
LAST: $25.26 (-0.02%) • MKT CAP: $45.7M
forward-pe
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (XTIA VS. SAIH)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | XTIA | SAIH | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 21.90% | -30.00% | +51.90 | XTIA | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -35.00% | 0.00 | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -15.41% | — | TIE | /fcf-yield <GO> |
| Operating Margin | -60.00% | -60.00% | 0.00 | TIE | /operating-margins <GO> |
| Net Profit Margin | -60.00% | -60.00% | 0.00 | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | -18.40% | +198.40 | XTIA | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.20 | 0.20 | 0.00 | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 4/9 | 1/9 | +3.00 | XTIA | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 55.9 | 46.0 | +9.90 | XTIA | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple ACTIVE | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $40.4M | $45.7M | -$5.3M | SAIH | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | XTIA REV | SAIH REV | XTIA GROSS % | SAIH GROSS % | XTIA FCF | SAIH FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $22.5M | $4.5M | 21.9% | -50.0% | -$36.8M | -$7.6M |
| FY 2024 | $3.2M | $5.5M | 59.0% | -18.2% | -$22.4M | -$6.3M |
| FY 2023 | $4.6M | $6.8M | — | — | -$4.2M | -$3.1M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
XTIA // BETA —
SAIH // BETA —