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)
AIROthis companyAIRO Group Holdings, Inc. Common Stock	$5.68	-48.12×	0.26×	2.13×	4.96×	-465.2%	59.9%	-31.6%	-4.5%	-0.6%	5.4%	-18.3%	0.01×	-2.69×	-2.94×	3.45×	0.0%	3	2.4	3	B
BYRNByrna Technologies Inc.	$3.95	42.09×	6.24×	3.47×	28.87×	-616.4%	60.5%	10.0%	8.2%	14.7%	14.3%	-2.2%	0.06×	-0.7×	0×	3.73×	0.0%	4	6.47	2	C+
CODICompass Diversified	$11.73	-1.57×	0.82×	0.19×	134.32×	-300.2%	38.5%	2.3%	-12.2%	-51.9%	1.6%	-14.2%	4.25×	111.97×	0.24×	2.42×	20.8%	5	0.5	1	C-
CYRXCryoport, Inc.	$20.28	6.86×	0.96×	2.73×	-219.8×	-168.4%	47.1%	-20.9%	44.4%	15.6%	-5.0%	-5.8%	0.46×	9.43×	-15.59×	2.17×	0.0%	3	1.05	2	C
EBFEnnis, Inc.	$20.87	12.72×	1.75×	1.38×	6.8×	70.4%	30.7%	13.4%	10.9%	13.8%	11.5%	0.0%	0.03×	-0.33×	0×	3.72×	4.8%	7	9.11	4	A+
MTRXMatrix Service Company	$9.73	-152.22×	2.73×	0.44×	26.87×	508.8%	7.3%	-1.1%	-0.3%	-1.8%	-5.8%	0.4%	0.14×	-29.7×	-22.01×	0.98×	0.0%	5	1.77	2	B-
Peer median	—	6.86×	1.75×	1.38×	26.87×	-168.4%	38.5%	2.3%	8.2%	13.8%	1.6%	-2.2%	0.14×	-0.33×	0×	2.42×	0.0%	5	1.77	2	—