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)
KNT.TOthis companyK92 Mining Inc.	CA$28.46	14.49×	5.21×	6.59×	8.75×	-188.9%	70.5%	67.2%	45.4%	35.9%	33.6%	1.7%	0.07×	-0.4×	643.31×	3.28×	0.0%	7	20.15	4	A
ARIS.TOAris Mining Corporation	CA$23.14	38.59×	2.12×	3.24×	10.39×	-187.3%	46.4%	39.7%	8.4%	5.5%	6.3%	2.3%	0.36×	0.43×	9.29×	1.76×	0.4%	6	2.92	3	B+
BTO.TOB2Gold Corp.	CA$7.87	14.52×	1.66×	1.91×	4.2×	-39.9%	50.0%	46.1%	13.1%	11.4%	13.0%	1.1%	0.18×	0.17×	37.45×	1.06×	1.8%	6	3.74	4	A+
CG.TOCenterra Gold Inc.	CA$31.86	4.94×	1.43×	2.13×	2.87×	-26.7%	33.5%	17.7%	42.9%	28.9%	7.8%	3.2%	0.01×	-0.6×	62.51×	2.39×	1.4%	5	4.38	4	A+
MAU.TOMontage Gold Corp.	CA$17.28	-70.57×	30.24×	0×	-100.49×	-96.3%	0.0%	0.0%	0.0%	-43.3%	-4.9%	-11.2%	0×	5.77×	-1,113.74×	5.99×	0.0%	1	3.93	1	C-
OGC.TOOceanaGold Corporation	CA$40.50	10.23×	2.89×	3.4×	5.18×	-73.4%	46.6%	39.3%	33.2%	28.3%	18.5%	8.4%	0.04×	-0.33×	44.56×	1.45×	0.4%	7	5.88	4	A+
Peer median	—	10.23×	2.12×	2.13×	4.2×	-73.4%	46.4%	39.3%	13.1%	11.4%	7.8%	2.3%	0.04×	0.17×	37.45×	1.76×	0.4%	6	3.93	4	—