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)
ILLM.TOthis companyillumin Holdings Inc.	CA$0.56	-3.71×	0.81×	0.37×	-1.67×	-82.4%	35.8%	-10.3%	-10.2%	-22.2%	-20.7%	2.0%	0.07×	4.5×	-39.31×	2.06×	0.0%	2	1.45	3	B
EQ.VEQ Inc.	CA$0.96	-48.51×	-29.08×	6.75×	-135.51×	-217.9%	7.0%	-11.5%	-13.9%	59.9%	269.3%	0.9%	-0.82×	-2.82×	-4.68×	0.53×	0.0%	3	-25.05	2	C
FORA.TOVerticalScope Holdings Inc.	CA$2.61	-6.11×	0.67×	0.85×	4.78×	452.5%	-1.7%	-8.4%	-13.8%	-10.9%	-4.1%	35.0%	0.61×	1.75×	-1.54×	2.62×	0.0%	3	-0.43	3	B-
GKO.VGeekco Technologies Corporation	CA$0.03	-1.79×	-1.48×	0×	-3.97×	-190.3%	0.0%	0.0%	0.0%	82.8%	143.7%	-20.4%	-0.63×	-1.17×	-3.53×	0.16×	0.0%	3	-25.92	1	C-
GVC.TOGlacier Media Inc.	CA$0.38	5.11×	0.78×	0.24×	38.5×	-372.4%	21.3%	-1.1%	4.7%	15.2%	-1.4%	18.8%	0.29×	6.36×	-1.51×	0.84×	0.0%	6	-0.69	4	A
OAM.VOverActive Media Corp.	CA$0.03	-3.04×	0.8×	1.22×	-6.34×	-10733.2%	-16.3%	-32.0%	-40.2%	-26.3%	-16.5%	-7.0%	0.11×	-0.07×	-31.35×	0.9×	0.0%	2	-2.76	2	C+
Peer median	—	-3.04×	0.67×	0.85×	-3.97×	-217.9%	0.0%	-8.4%	-13.8%	15.2%	-1.4%	0.9%	0.11×	-0.07×	-3.53×	0.84×	0.0%	3	-2.76	2	—