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)
CODIthis companyCompass Diversified	$11.73	-1.57×	0.82×	0.19×	134.32×	-300.2%	38.5%	2.3%	-12.2%	-51.9%	1.6%	-14.2%	4.25×	111.97×	0.24×	2.42×	20.8%	5	0.5	1	C-
AIROAIRO Group Holdings, Inc. Common Stock	$5.68	-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
BWBabcock & Wilcox Enterprises, Inc.	$3.83	-13.21×	-5.08×	1.14×	36.19×	-109.6%	24.5%	3.9%	-6.2%	27.5%	5.3%	-12.8%	-2.8×	10.67×	0.56×	1.22×	2.2%	4	-1.09	1	D+
CVLGCovenant Logistics Group, Inc.	$32.90	78.71×	1.36×	0.47×	8.02×	-22.3%	8.0%	1.2%	0.6%	1.8%	1.2%	-6.2%	0.84×	3.02×	1.16×	1.11×	1.3%	7	2.4	2	C
CYRXCryoport, Inc.	$20.28	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
FBYDFalcon's Beyond Global, Inc. Class A Common Stock	$7.01	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+
Peer median	—	6.86×	0.96×	2.13×	8.02×	-156.1%	47.1%	-20.9%	0.6%	15.6%	1.2%	-6.2%	0.46×	3.02×	-2.94×	1.22×	0.0%	3	2.4	2	—