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)
DFNSthis companyT3 Defense Inc.	$1.98	0.49×	-1.7×	0×	0.42×	3852.8%	0.0%	0.0%	0.0%	-397.0%	-20.3%	-18.5%	-0.12×	-0.02×	-211.69×	0.31×	0.0%	3	-2.08	3	B
SCLXScilex Holding Company	$1.65	-0.33×	-0.65×	4.45×	-0.73×	-2815.4%	49.7%	-900.1%	-1185.8%	172.7%	1031.6%	2.7%	-0.64×	-0.36×	-23.76×	0.08×	0.0%	2	-12.87	2	C
Peer median	—	-0.33×	-0.65×	4.45×	-0.73×	-2815.4%	49.7%	-900.1%	-1185.8%	172.7%	1031.6%	2.7%	-0.64×	-0.36×	-23.76×	0.08×	0.0%	2	-12.87	2	—