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)
IMSRthis companyTerrestrial Energy Inc.	$2.99	-15.67×	1.48×	0×	-15.23×	-57.3%	0.0%	0.0%	0.0%	-9.5%	-8.5%	-4.0%	0.01×	4.23×	-5.81×	50.62×	0.0%	3	17.94	2	C+
ARRYArray Technologies, Inc.	$5.45	-12.63×	5.4×	1.1×	42.47×	-395.5%	23.2%	5.7%	-4.1%	-20.1%	6.7%	5.7%	2.94×	11.49×	2.7×	2.31×	0.0%	3	0.96	2	C+
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
KRPKimbell Royalty Partners, LP	$15.07	18.97×	1.55×	3.2×	11.08×	158.2%	93.9%	39.8%	27.2%	13.2%	10.9%	23.0%	0.65×	3.06×	3.85×	8.64×	17.5%	6	2.71	3	B+
METCRamaco Resources, Inc.	$6.75	-17.48×	1.85×	1.67×	59.7×	-82.1%	2.5%	-10.4%	-9.6%	-10.6%	-4.5%	-6.8%	0.97×	1.84×	-7.17×	5.46×	0.5%	3	0.96	2	C
Peer median	—	12.25×	1.85×	1.54×	11.08×	-82.1%	24.8%	11.6%	5.4%	7.9%	6.7%	10.3%	0.96×	1.84×	3.85×	4.91×	0.5%	5	2.71	3	—