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)
IPO.TOthis companyInPlay Oil Corp	CA$17.00	-38.75×	0.82×	1.2×	4.72×	51.4%	12.3%	4.3%	-3.1%	-2.1%	1.0%	-56.6%	0.61×	2.02×	0.55×	1.1×	8.9%	3	0.69	2	C
ALV.VAlvopetro Energy Ltd.	CA$9.01	8.08×	1.99×	3.46×	4.49×	161.2%	65.7%	50.6%	42.9%	24.7%	19.1%	5.7%	0.28×	-0.13×	17.6×	1.86×	7.6%	6	4.92	4	A
CEI.VCoelacanth Energy Inc.	CA$0.65	-40.5×	2.66×	14.15×	233.08×	-710.6%	53.3%	-20.8%	-36.2%	-6.8%	-2.5%	-6.3%	0.37×	28.49×	-1.53×	0.13×	0.0%	7	6.77	2	C+
FEC.TOFrontera Energy Corporation	CA$6.80	-0.3×	0.54×	0.32×	2×	275.1%	7.2%	0.4%	-106.4%	-180.3%	0.3%	54.2%	0.82×	0.89×	0.07×	0.76×	4.2%	6	-9.03	2	C+
JOY.TOJourney Energy Inc.	CA$4.66	8.15×	0.6×	1.24×	3.52×	-19.3%	22.4%	14.5%	15.1%	7.3%	4.3%	-2.4%	0.14×	0.66×	3.11×	0.65×	0.0%	6	1.01	4	A-
PHX.TOPHX Energy Services Corp.	CA$10.28	6.2×	1.49×	0.48×	3.73×	-37.4%	15.6%	5.6%	7.7%	23.9%	10.2%	0.3%	0.29×	0.37×	8.16×	1.88×	10.7%	5	3.42	3	B+
Peer median	—	6.2×	1.49×	1.24×	3.73×	-19.3%	22.4%	5.6%	7.7%	7.3%	4.3%	0.3%	0.29×	0.66×	3.11×	0.76×	4.2%	6	3.42	3	—