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)
LTLTC.Vthis companyLotus Creek Exploration, Inc.	CA$4.19	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
AXL.VArrow Exploration Corp.	CA$0.58	37.11×	1.02×	0.77×	1.26×	383.7%	36.0%	18.8%	2.0%	2.7%	4.6%	-5.7%	0×	-0.32×	462.01×	1.06×	0.0%	5	3.21	4	A
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-
LGN.VLogan 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
Peer median	—	13.41×	1.02×	1.24×	4.72×	-19.3%	31.2%	18.5%	15.1%	7.3%	4.6%	-5.7%	0.14×	0.66×	4.42×	1.06×	0.0%	6	2.83	4	—