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)
GELthis companyGenesis Energy, L.P.	$12.79	-21.37×	8.02×	1.17×	9.05×	-217.0%	21.1%	15.8%	-0.5%	-3.4%	6.0%	4.6%	12.79×	5.56×	0.98×	0.98×	8.0%	8	0.77	2	C
BKVBKV Corporation	$18.17	13.85×	1.23×	2.79×	6.76×	-25.8%	31.7%	17.8%	19.3%	8.5%	4.6%	-2.3%	0.24×	0.7×	3.72×	1.78×	0.0%	6	1.54	3	B
CLMTCalumet Inc.	$37.93	-50.95×	-2.35×	0.42×	17.02×	-70.1%	5.9%	1.3%	-0.8%	4.6%	0.7%	3.3%	-3.36×	9.79×	0.25×	1.02×	0.0%	5	1.03	1	C-
DKLDelek Logistics Partners, LP	$53.20	13.52×	390.45×	2.36×	9.82×	77.2%	20.9%	18.0%	17.4%	2886.2%	7.5%	-1.3%	389.2×	4.89×	1.02×	1.12×	10.0%	7	1.43	2	C
NOGNorthern Oil and Gas, Inc.	$23.09	53.68×	0.99×	1×	4.27×	-964.1%	32.2%	29.3%	1.9%	1.8%	7.8%	12.1%	1.13×	2.27×	3.56×	1.09×	8.3%	3	0.61	1	C-
SDRLSeadrill Limited	$43.11	-27.9×	0.75×	1.5×	9.77×	96.2%	12.0%	4.9%	-5.4%	-2.7%	2.0%	-6.4%	0.21×	1.1×	1.15×	2.03×	0.0%	5	2.5	2	C+
Peer median	—	13.52×	0.99×	1.5×	9.77×	-25.8%	20.9%	17.8%	1.9%	4.6%	4.6%	-1.3%	0.24×	2.27×	1.15×	1.12×	0.0%	5	1.43	2	—