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)
MAGNthis companyMagnera Corp	$12.74	-3.37×	0.5×	0.17×	11.82×	-1733.4%	9.0%	2.9%	-5.0%	-14.9%	2.6%	0.0%	1.89×	9×	0.63×	2.37×	0.0%	5	1.16	2	B-
ACTGAcacia Research Corporation	$4.31	16.26×	0.66×	1.26×	1.89×	-901.0%	82.5%	2.2%	7.6%	4.0%	0.7%	16.3%	0.19×	-2.42×	0.71×	9.18×	0.0%	4	1.55	2	C+
AIRJAirJoule Technologies Corporation	$2.52	-26.27×	0.87×	0×	-7.75×	-84.5%	0.0%	0.0%	0.0%	-3.4%	-1.3%	-2.4%	0×	0.8×	0×	10.52×	0.0%	2	1.53	2	B-
BNCBNB Standard Corp.	$4.82	2.59×	0.73×	2.01×	-3.19×	-410.7%	87.5%	67864.9%	128.8%	46.6%	19592.6%	96.9%	0.01×	0.09×	178,798.1×	2.62×	0.0%	4	5.88	5	S-
FLYXflyExclusive, Inc.	$1.15	-4.07×	-0.37×	0.3×	-14.74×	-27496.4%	8.7%	-13.3%	-4.7%	5.9%	-21.1%	-21.7%	-0.81×	-9.68×	-2.33×	0.28×	0.9%	4	-1.29	1	C-
MGMistras Group, Inc.	$20.17	23.43×	1.69×	0.55×	8.98×	32.2%	26.8%	7.4%	2.3%	7.1%	10.9%	2.1%	1.03×	3.15×	3.63×	1.47×	0.0%	7	2.89	3	B+
Peer median	—	2.59×	0.73×	0.55×	-3.19×	-410.7%	26.8%	2.2%	2.3%	5.9%	0.7%	2.1%	0.01×	0.09×	0.71×	2.62×	0.0%	4	1.55	2	—