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)
KRPthis companyKimbell 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+
DMLPDorchester Minerals, L.P.	$27.61	18.63×	3.44×	6.97×	8.27×	69.0%	46.2%	37.5%	37.5%	18.5%	18.7%	12.4%	0×	-0.33×	0×	15.54×	12.4%	7	82.68	4	A
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
GLPGlobal Partners LP	$42.17	19.65×	2.11×	0.08×	9.19×	-75.6%	2.6%	1.0%	0.4%	11.8%	6.4%	13.6%	3.09×	5.45×	1.39×	1.14×	8.9%	8	5.92	3	B-
IMSRTerrestrial 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+
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
Peer median	—	18.07×	2.11×	0.67×	6.98×	-57.3%	24.8%	11.6%	5.4%	11.8%	6.5%	12.4%	0.11×	0.71×	1.39×	4.91×	7.0%	5	5.92	3	—