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)
KSCPthis companyKnightscope, Inc.	$0.45	-0.93×	11.3×	27.68×	-9.64×	-1377.0%	-42.1%	-298.9%	-298.3%	-121.8%	-95.1%	-9.9%	0.28×	0.41×	-868.72×	3.99×	0.0%	4	-8.29	2	C+
BGSFBGSF, Inc.	$3.86	-6.74×	1.09×	0.56×	-4.75×	-31.9%	34.1%	-10.0%	-8.3%	-16.0%	-16.2%	-0.0%	0.03×	2.36×	-2.07×	4.12×	42.8%	6	5.35	3	B-
GPUSHyperscale Data, Inc.	$0.19	-0.22×	0.14×	0.16×	-3.87×	-64148.9%	21.1%	-50.6%	-65.0%	-55.4%	-21.9%	-508.5%	0.89×	-3.29×	-3.31×	0.76×	51.3%	3	-3.67	2	C
SDSTStardust Power Inc.	$0.01	-1.44×	-3.89×	0×	-1.48×	105.0%	0.0%	0.0%	0.0%	270.5%	1175.7%	-36.7%	-0.58×	0.01×	-30.93×	0.28×	0.0%	1	-20	2	B-
SKYHSky Harbour Group Corp	$10.75	16.02×	2.38×	11.02×	44.64×	-2540.9%	-15.3%	-101.8%	68.3%	14.7%	-5.0%	-28.5%	2.92×	24×	-20.62×	1.51×	0.0%	6	0.92	1	C-
XOSXos, Inc.	$2.34	-0.67×	0.73×	0.37×	-1.16×	-7734.7%	5.9%	-71.9%	-55.1%	-108.7%	-71.5%	31.7%	0.94×	-0.37×	0×	2.11×	0.0%	5	-5.76	1	C-
Peer median	—	-0.67×	0.73×	0.37×	-1.48×	-2540.9%	5.9%	-50.6%	-8.3%	-16.0%	-16.2%	-28.5%	0.89×	0.01×	-3.31×	1.51×	0.0%	5	-3.67	2	—