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)
BYRNthis companyByrna Technologies Inc.	$3.93	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+
AIROAIRO Group Holdings, Inc. Common Stock	$5.59	-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
CYRXCryoport, Inc.	$19.89	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.	$20.94	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+
FBYDFalcon's Beyond Global, Inc. Class A Common Stock	$6.88	250.17×	49.35×	39.51×	60.21×	-156.1%	73.5%	-101.4%	22.8%	28.4%	-36.1%	-4.2%	1.51×	1.6×	-4.46×	0.36×	0.0%	3	4.9	1	D+
KFRCKforce Inc.	$54.11	15.78×	4.41×	0.41×	12.01×	-40.0%	26.8%	3.8%	2.6%	27.9%	14.6%	8.5%	0.67×	1.54×	0×	1.78×	5.0%	6	7.94	3	B+
Peer median	—	12.72×	1.75×	2.13×	6.8×	-156.1%	47.1%	-20.9%	10.9%	15.6%	5.4%	-4.2%	0.46×	1.54×	-2.94×	2.17×	0.0%	3	4.9	3	—