Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
AIRthis companyAAR Corp.	$115.30	22.54×	2.47×	1.27×	14.95×	-141.5%	18.8%	8.2%	5.7%	11.0%	7.5%	0.8%	0.58×	2.66×	3.84×	2.84×	0.0%	7	3.67	3	B-
AZZAZZ Inc.	$131.51	12.84×	3.05×	2.47×	8.15×	31.5%	23.9%	16.0%	19.2%	23.7%	10.0%	10.9%	0.4×	0.95×	4.76×	1.7×	0.6%	9	4.44	4	A-
CBZCBIZ, Inc.	$54.98	27.57×	1.81×	1.16×	13.65×	70.6%	12.9%	8.5%	4.2%	6.6%	4.4%	5.5%	1.04×	4.94×	2.18×	1.22×	0.0%	8	1.94	3	B+
FLYFirefly Aerospace Inc.	$23.54	-10.12×	2.86×	21.26×	-10.02×	-1081.4%	15.6%	-154.3%	-186.6%	-25.1%	-13.5%	-7.0%	0.26×	1.67×	-11.44×	4.51×	0.1%	4	2.66	2	C
MATXMatson, Inc.	$210.70	8.8×	1.38×	1.14×	5.16×	-34.6%	22.8%	14.0%	13.3%	16.1%	8.8%	4.0%	0.26×	0.69×	27.49×	0.89×	1.2%	8	3.91	4	A
PLUGPlug Power Inc.	$1.51	-1.4×	2.33×	3.21×	-1.72×	-1217.7%	-34.1%	-95.7%	-229.8%	-166.8%	-31.7%	-29.0%	1.02×	-0.28×	-10.43×	2.31×	0.0%	4	-6.6	2	C
Peer median	—	8.8×	2.33×	2.47×	5.16×	-34.6%	15.6%	8.5%	4.2%	6.6%	4.4%	4.0%	0.4×	0.95×	2.18×	1.7×	0.1%	8	2.66	3	—