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)
FLYthis companyFirefly Aerospace Inc.	$23.58	-10.12×	2.86×	21.26×	-10.02×	-1081.4%	15.6%	-154.3%	-186.6%	-25.1%	-13.5%	-7.0%	0.26×	1.67×	-11.44×	4.51×	0.1%	4	2.66	2	C
LUNRIntuitive Machines, Inc.	$11.97	-23.19×	-2.59×	9.22×	-23.39×	-258.7%	15.6%	-41.5%	-39.7%	11.1%	-13.6%	-2.9%	-0.5×	2.21×	-20.88×	4.96×	0.0%	2	0.5	2	C
PLPlanet Labs PBC	$14.20	-31.21×	40.79×	24.98×	-40.21×	-179.6%	56.1%	-30.9%	-80.2%	-131.0%	-13.9%	0.8%	2.45×	-1.18×	-27.67×	1.65×	0.0%	3	1.61	1	D+
RDWRedwire Corp	$8.03	-3.33×	0.86×	2.71×	-5.83×	-240.7%	5.2%	-68.5%	-67.6%	-21.4%	-15.8%	-21.0%	0.22×	-0.76×	-5.78×	1.62×	0.0%	4	3.71	2	C
RKLBRocket Lab USA, Inc.	$59.23	-188.54×	21.5×	61.51×	-234.41×	-187.5%	34.4%	-38.0%	-32.9%	-11.5%	-10.1%	-0.9%	0.15×	3.7×	-8.64×	4.08×	0.0%	3	28.61	2	C
SATLSatellogic Inc.	$3.86	-42.69×	3.37×	11.53×	-7.43×	-277.9%	28.8%	-175.2%	-27.0%	-7.9%	-23.9%	-16.8%	1.05×	1.33×	-2,386.08×	5.12×	0.0%	4	-3.31	1	D+
Peer median	—	-31.21×	3.37×	11.53×	-23.39×	-240.7%	28.8%	-41.5%	-39.7%	-11.5%	-13.9%	-2.9%	0.22×	1.33×	-20.88×	4.08×	0.0%	3	1.61	2	—