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)
KNTKthis companyKinetik Holdings Inc.	$49.90	13.55×	-3.95×	1.27×	5.14×	739.8%	33.8%	9.3%	29.8%	-93.0%	2.1%	3.3%	-6.84×	3.26×	0.73×	0.69×	22.4%	7	0.86	2	C+
DKDelek US Holdings, Inc.	$66.30	-78.05×	6.28×	0.17×	5.79×	-158.3%	5.3%	3.7%	-0.2%	-8.0%	9.1%	1.2%	11.7×	3.49×	1.15×	0.82×	3.4%	6	2.04	2	C+
DKLDelek Logistics Partners, LP	$53.20	13.52×	390.45×	2.36×	9.82×	77.2%	20.9%	18.0%	17.4%	2886.2%	7.5%	-1.3%	389.2×	4.89×	1.02×	1.12×	10.0%	7	1.43	2	C
INSWInternational Seaways, Inc.	$98.54	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
OIIOceaneering International, Inc.	$35.58	6.89×	2.27×	0.87×	5.25×	34.2%	20.4%	10.9%	12.7%	33.0%	16.0%	8.5%	0.46×	-0.47×	8.24×	1.99×	0.0%	6	4.42	3	B+
PTENPatterson-UTI Energy, Inc.	$10.00	-25.46×	0.73×	0.49×	3.53×	-34.8%	4.8%	-0.5%	-1.9%	-2.9%	-0.5%	15.9%	0.4×	0.95×	-0.36×	1.64×	5.2%	5	1.84	2	B-
Peer median	—	6.89×	2.27×	0.87×	5.54×	34.2%	20.4%	10.9%	12.7%	15.3%	9.1%	1.6%	0.46×	0.95×	1.15×	1.64×	5.2%	6	2.04	2	—