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)
CRWVthis companyCoreWeave, Inc. Class A Common Stock	$49.16	-26.04×	9.34×	6.07×	23.11×	-2438.2%	71.7%	-0.9%	-22.7%	-35.0%	-0.1%	-23.3%	8.94×	10.48×	-0.04×	0.46×	0.1%	2	0.1	1	D+
BRUNBoost Run Inc. Class A Common Stock	$6.55	-38.3×	75.78×	22.93×	-175.26×	-134.6%	85.5%	-41.1%	-60.5%	-200.0%	-20.4%	2.2%	5.66×	-9.74×	-5.49×	0.48×	0.0%	—	—	1	D+
CBRSCerebras Systems Inc.	$94.35	758.71×	-115.7×	131.28×	375.58×	-506.4%	39.0%	-28.5%	46.6%	-41.1%	-8.5%	-0.6%	-0.45×	-1.57×	0×	2.15×	0.0%	4	5.9	2	C
QMQMLSQumulusAI, Inc. Common Stock	$3.34	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
SHAZSharonAI Holdings, Inc. Class A Common Stock	$23.68	-42.43×	-167.31×	1,072.17×	-48.37×	-114.0%	6.4%	-944.8%	-2529.2%	394.7%	-11.7%	-0.8%	-13.57×	-1.81×	-58.43×	0.63×	0.0%	3	0.38	2	C
XLXLABWExascale Labs Holdings Inc. Warrant	$0.13	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	-38.3×	-115.7×	131.28×	-48.37×	-134.6%	39.0%	-41.1%	-60.5%	-41.1%	-11.7%	-0.6%	-0.45×	-1.81×	-5.49×	0.63×	0.0%	4	3.14	2	—