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)
KEXthis companyKirby Corporation	$122.76	17.3×	1.82×	1.82×	9.42×	95.4%	26.3%	14.6%	10.5%	10.5%	6.9%	6.6%	0.39×	1.57×	10.61×	1.53×	0.0%	8	139.57	4	A-
INSWInternational Seaways, Inc.	$99.77	7.74×	1.19×	2.84×	5.54×	51.6%	42.3%	36.3%	36.7%	15.3%	11.8%	1.6%	0.29×	0.89×	7.17×	3.71×	6.0%	6	6.88	4	A
PANLPangaea Logistics Solutions, Ltd.	$8.27	22.93×	1.02×	0.69×	8.17×	-81.8%	10.9%	6.0%	3.1%	4.5%	4.5%	10.8%	0.87×	3.11×	1.58×	1.69×	3.7%	6	2.01	3	B+
SMHISEACOR Marine Holdings Inc.	$9.13	-5.68×	0.6×	0.69×	6.63×	95.1%	20.2%	6.0%	-12.2%	-10.5%	2.2%	-11.1%	1.27×	4.16×	0.38×	2.54×	1.8%	1	0.62	1	C-
Peer median	—	7.74×	1.02×	0.69×	6.63×	51.6%	20.2%	6.0%	3.1%	4.5%	4.5%	1.6%	0.87×	3.11×	1.58×	2.54×	3.7%	6	2.01	3	—