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)
BKVthis companyBKV Corporation	$18.17	13.85×	1.23×	2.79×	6.76×	-25.8%	31.7%	17.8%	19.3%	8.5%	4.6%	-2.3%	0.24×	0.7×	3.72×	1.78×	0.0%	6	1.54	3	B
CLMTCalumet Inc.	$37.93	-50.95×	-2.35×	0.42×	17.02×	-70.1%	5.9%	1.3%	-0.8%	4.6%	0.7%	3.3%	-3.36×	9.79×	0.25×	1.02×	0.0%	5	1.03	1	C-
CRGYCrescent Energy Company	$11.08	15.54×	0.39×	0.57×	4.64×	-1016.8%	22.6%	13.2%	3.7%	2.6%	3.5%	-4.4%	1.11×	3.42×	1.59×	1.48×	5.7%	7	0.78	2	C+
GELGenesis Energy, L.P.	$12.79	-21.37×	8.02×	1.17×	9.05×	-217.0%	21.1%	15.8%	-0.5%	-3.4%	6.0%	4.6%	12.79×	5.56×	0.98×	0.98×	8.0%	8	0.77	2	C
NOGNorthern Oil and Gas, Inc.	$23.09	53.68×	0.99×	1×	4.27×	-964.1%	32.2%	29.3%	1.9%	1.8%	7.8%	12.1%	1.13×	2.27×	3.56×	1.09×	8.3%	3	0.61	1	C-
SMSM Energy Company	$29.68	3.31×	0.45×	0.68×	2.1×	-47.6%	31.9%	26.1%	20.5%	13.5%	178.8%	26.6%	0.59×	1.12×	4.75×	0.69×	4.3%	6	1.36	4	A-
Peer median	—	3.31×	0.45×	0.68×	4.64×	-217.0%	22.6%	15.8%	1.9%	2.6%	6.0%	4.6%	1.11×	3.42×	1.59×	1.02×	5.7%	6	0.78	2	—