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)
FLYXthis companyflyExclusive, Inc.	$1.15	-4.07×	-0.37×	0.3×	-14.74×	-27496.4%	8.7%	-13.3%	-4.7%	5.9%	-21.1%	-21.7%	-0.81×	-9.68×	-2.33×	0.28×	0.9%	4	-1.29	1	C-
ASLEAerSale Corporation	$4.68	39.5×	0.79×	1×	12.28×	114.3%	31.5%	4.7%	2.6%	2.0%	2.2%	-8.7%	0.34×	3.62×	1.9×	3.71×	0.0%	1	1.62	2	C+
BNCBNB Standard Corp.	$4.82	2.59×	0.73×	2.01×	-3.19×	-410.7%	87.5%	67864.9%	128.8%	46.6%	19592.6%	96.9%	0.01×	0.09×	178,798.1×	2.62×	0.0%	4	5.88	5	S-
CVEOCiveo Corporation	$35.80	-14.38×	1.66×	0.45×	6.04×	85.0%	23.7%	0.6%	-3.1%	-11.5%	1.0%	0.7%	1.11×	2.31×	0.36×	1.54×	1.2%	6	-0.73	2	C
MAGNMagnera Corp	$12.74	-3.37×	0.5×	0.17×	11.82×	-1733.4%	9.0%	2.9%	-5.0%	-14.9%	2.6%	0.0%	1.89×	9×	0.63×	2.37×	0.0%	5	1.16	2	B-
MGMistras Group, Inc.	$20.17	23.43×	1.69×	0.55×	8.98×	32.2%	26.8%	7.4%	2.3%	7.1%	10.9%	2.1%	1.03×	3.15×	3.63×	1.47×	0.0%	7	2.89	3	B+
Peer median	—	2.59×	0.79×	0.55×	8.98×	32.2%	26.8%	4.7%	2.3%	2.0%	2.6%	0.7%	1.03×	3.15×	1.9×	2.37×	0.0%	5	1.62	2	—