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)
ARAIthis companyArrive 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-
AISPAirship AI Holdings, Inc.	$1.75	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+
EXFYExpensify, Inc.	$1.82	-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+
SANGSangoma Technologies Corporation	$4.68	-1.59×	0.72×	0.64×	5.18×	-99.6%	50.8%	-6.7%	-40.5%	-45.2%	-5.8%	17.0%	0.2×	0.82×	-5.63×	0.78×	0.0%	4	1.57	2	B-
STEMStem, Inc.	$2.76	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
TTECTTEC Holdings, Inc.	$1.34	-0.9×	1.83×	0.08×	-124.39×	1262.4%	21.8%	4.5%	-9.0%	-202.5%	8.2%	47.0%	10.52×	-104.6×	1.34×	1.89×	0.0%	6	1.81	2	B-
Peer median	—	-0.9×	0.72×	0.8×	1.94×	-99.6%	50.2%	-12.7%	-9.0%	-55.2%	-12.8%	14.4%	0.04×	0.82×	0×	1.89×	0.0%	4	1.81	2	—