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)
LGN.Vthis companyLogan Energy Corp.	CA$1.50	13.41×	1.59×	3.09×	6.52×	-509.5%	31.2%	18.5%	23.1%	11.9%	4.9%	-16.6%	0.34×	1.15×	4.42×	0.88×	0.0%	6	2.83	3	B
AAV.TOAdvantage Energy Ltd.	CA$10.50	36.69×	1.16×	3.04×	8.66×	45.1%	22.6%	14.9%	8.2%	3.1%	2.2%	-1.7%	0.52×	2.65×	1.59×	0.39×	0.0%	8	1.07	3	B+
CEI.VCoelacanth Energy Inc.	CA$0.65	-40.5×	2.66×	14.15×	233.08×	-710.6%	53.3%	-20.8%	-36.2%	-6.8%	-2.5%	-6.3%	0.37×	28.49×	-1.53×	0.13×	0.0%	7	6.77	2	C+
HWX.TOHeadwater Exploration Inc.	CA$11.45	14.64×	2.98×	4.33×	6.48×	-59.6%	47.7%	40.2%	29.8%	20.5%	18.1%	5.0%	0.02×	-0.27×	191.03×	1.23×	4.6%	7	8.4	4	A-
IPO.TOInPlay Oil Corp	CA$17.37	-38.75×	0.82×	1.2×	4.72×	51.4%	12.3%	4.3%	-3.1%	-2.1%	1.0%	-56.6%	0.61×	2.02×	0.55×	1.1×	8.9%	3	0.69	2	C
JOY.TOJourney Energy Inc.	CA$4.72	8.15×	0.6×	1.24×	3.52×	-19.3%	22.4%	14.5%	15.1%	7.3%	4.3%	-2.4%	0.14×	0.66×	3.11×	0.65×	0.0%	6	1.01	4	A-
Peer median	—	8.15×	1.16×	3.04×	6.48×	-19.3%	22.6%	14.5%	8.2%	3.1%	2.2%	-2.4%	0.37×	2.02×	1.59×	0.65×	0.0%	7	1.07	3	—