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)
CGO.TOthis companyCogeco Inc.	CA$49.58	-1.56×	1.08×	0.18×	3.54×	250.9%	29.7%	25.5%	-11.8%	-69.3%	8.8%	86.9%	9.16×	3.16×	2.78×	0.6×	7.0%	6	-0.2	1	C-
CCA.TOCogeco Communications Inc.	CA$54.31	-2.28×	1.33×	0.9×	9.28×	-40.4%	31.2%	26.2%	-39.6%	-58.3%	8.8%	18.2%	2.3×	5.84×	2.69×	0.59×	6.6%	7	0.09	2	C
CGX.TOCineplex Inc.	CA$14.33	-18.17×	-8.42×	0.52×	9.25×	436.6%	66.4%	7.4%	-2.9%	46.8%	4.0%	13.8%	-22.56×	6.59×	0.67×	0.52×	0.0%	5	0.21	2	C
TGO.TOTeraGo Inc.	CA$1.61	-1.38×	4.17×	0.92×	51.41×	-190.1%	37.1%	-27.1%	-66.1%	-299.3%	-12.6%	-22.1%	8.64×	31.11×	-0.8×	1.53×	0.0%	2	-3.45	2	C
WILD.TOWildBrain Ltd.	CA$1.42	-3.51×	0.99×	1.07×	14.36×	-38.3%	39.3%	0.8%	-19.7%	-18.2%	0.6%	21.4%	0.23×	-1.69×	0.03×	1.84×	0.0%	5	1.36	4	A+
YOO.VYANGAROO Inc.	CA$0.08	8.33×	1.97×	0.39×	4.2×	-82.2%	86.2%	2.8%	4.7%	23.6%	4.9%	45.1%	1.66×	1.85×	0.66×	0.61×	0.0%	6	-6.84	—	—
Peer median	—	-2.28×	1.33×	0.9×	9.28×	-40.4%	39.3%	2.8%	-19.7%	-18.2%	4.0%	18.2%	1.66×	5.84×	0.66×	0.61×	0.0%	5	0.09	2	—