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)
IIIVthis companyi3 Verticals, Inc.	$18.98	43.28×	1.99×	3.64×	16.67×	-37.6%	55.7%	1.9%	8.4%	4.6%	0.4%	0.5%	0.02×	-1.37×	1.74×	1.95×	0.0%	7	1.91	3	B
EXODExodus Movement, Inc.	$4.20	-37.92×	1.73×	3.53×	-25.97×	162.9%	48.2%	-6.3%	-9.3%	-4.6%	-1.6%	-6.0%	0×	0.3×	-13.44×	13.49×	0.0%	1	0.3	2	C+
GDYNGrid Dynamics Holdings, Inc.	$12.99	82.09×	1.41×	1.85×	18.89×	-97.5%	34.6%	-0.4%	2.3%	1.8%	-0.2%	3.3%	0.03×	-14×	0×	8.43×	0.0%	7	10.14	3	B+
PRTHPriority Technology Holdings, Inc.	$7.92	7.79×	-4.33×	0.46×	7.11×	254.9%	21.4%	14.8%	5.8%	-55.5%	14.3%	17.3%	-10.42×	4.91×	1.61×	1.07×	0.0%	6	0.71	3	B-
RDVTRed Violet, Inc.	$71.09	60.59×	7.92×	8.86×	30.07×	-83.0%	83.7%	14.6%	14.6%	13.0%	11.4%	3.6%	0.03×	-1.62×	0×	7.18×	0.5%	7	87.85	3	B+
Peer median	—	34.19×	1.57×	2.69×	13×	40.0%	41.4%	7.1%	4.1%	-1.4%	5.6%	3.5%	0.01×	-0.66×	0×	7.81×	0.0%	7	5.43	3	—