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)
AISPthis companyAirship AI Holdings, Inc.	$1.73	3.21×	-13.1×	6.11×	2.79×	-7.7%	50.2%	-47.1%	191.4%	-410.1%	-52.9%	-8.5%	-0.12×	-0.37×	0×	2.94×	0.0%	4	4.42	2	C+
ARAIArrive AI Inc.	$0.10	-6.57×	34.2×	747.67×	-7.27×	-197.3%	100.0%	-9053.9%	-11325.7%	-518.1%	-117.3%	-10.3%	2.53×	-0.34×	-19.26×	0.34×	0.0%	1	-11.89	1	C-
DSPViant Technology Inc.	$13.67	23.61×	2.41×	0.57×	0.92×	-92.0%	45.8%	3.5%	2.4%	10.2%	3.7%	26.1%	0.26×	-5.5×	0×	2.4×	0.0%	5	3.83	3	B+
EXFYExpensify, Inc.	$1.89	-6.57×	1.05×	0.98×	-10.47×	-117.3%	50.3%	-12.7%	-15.1%	-16.1%	-12.8%	14.4%	0.04×	7.32×	0×	3.3×	0.0%	3	2.53	2	C+
NRDYNerdy, Inc.	$6.20	-3.15×	6.61×	0.7×	-1.83×	-276.4%	57.3%	-19.3%	-22.3%	-210.0%	-68.4%	-19.3%	1.02×	0.54×	0×	2.27×	0.0%	4	-11.28	2	C
STEMStem, Inc.	$2.78	0.91×	-0.5×	0.8×	1.94×	-5412.9%	38.4%	-35.6%	88.2%	-55.2%	-27.6%	5.5%	-1.3×	1.33×	-2.33×	0.91×	0.0%	4	-7.64	2	C
Peer median	—	-3.15×	2.41×	0.8×	-1.83×	-197.3%	50.3%	-19.3%	-15.1%	-55.2%	-27.6%	5.5%	0.26×	0.54×	0×	2.27×	0.0%	4	-7.64	2	—