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)
GLPthis companyGlobal Partners LP	$42.17	19.65×	2.11×	0.08×	9.19×	-75.6%	2.6%	1.0%	0.4%	11.8%	6.4%	13.6%	3.09×	5.45×	1.39×	1.14×	8.9%	8	5.92	3	B-
DNOWDnow Inc.	$14.00	-17.67×	0.7×	0.55×	-41.34×	-203.0%	17.0%	-0.6%	-3.2%	-4.0%	-0.5%	8.6%	0.26×	-8.77×	0×	2.34×	0.0%	2	1.95	2	B-
FLOCFlowco Holdings Inc.	$20.82	12.25×	2.21×	0.67×	6.38×	-360.9%	35.3%	19.7%	5.4%	18.1%	9.4%	33.0%	0.96×	0.71×	7.91×	3.34×	7.0%	5	2.84	3	B
INVXInnovex International, Inc.	$25.51	18.07×	1.43×	1.54×	6.98×	-29.0%	24.8%	11.6%	8.5%	7.9%	6.5%	10.3%	0.11×	-0.41×	44.05×	4.91×	0.0%	5	5.39	3	B
LPGDorian LPG Ltd.	$46.01	7.52×	1.28×	3.03×	6.24×	257.2%	54.1%	43.1%	40.2%	17.0%	11.2%	8.0%	0.62×	1.3×	7.09×	2.67×	7.2%	7	3.7	5	A+
NEXTNextdecade Corp	$6.15	-4.5×	14.49×	0×	-30.17×	-611.9%	0.0%	0.0%	0.0%	-321.4%	-2.0%	-363.1%	90.8×	-25.96×	-1.33×	0.54×	0.0%	1	0.01	1	D+
Peer median	—	7.52×	1.43×	0.67×	6.24×	-203.0%	24.8%	11.6%	5.4%	7.9%	6.5%	8.6%	0.62×	-0.41×	7.09×	2.67×	0.0%	5	2.84	3	—