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)
MGNIthis companyMagnite, Inc.	$28.88	16.07×	2.51×	3.24×	16.66×	-36.3%	62.7%	13.7%	20.3%	15.7%	6.3%	7.2%	0.68×	0.51×	5.17×	1.02×	0.0%	8	1.05	3	B+
BOCBoston Omaha Corporation	$13.54	-30.92×	0.75×	3.4×	32.07×	-112.9%	86.9%	-3.4%	-10.9%	-2.4%	-0.6%	-2.6%	0.21×	5.46×	-1.69×	1.98×	0.0%	6	1.57	2	C
CDLXCardlytics, Inc.	$1.94	-0.59×	-9.39×	0.26×	-3.48×	-30326.9%	45.0%	-20.2%	-44.4%	1590.2%	-22.6%	-10.6%	-33.08×	-2.55×	-4.43×	1.75×	0.0%	4	-8.8	2	B-
LFTOLiftoff Mobile, Inc. Common Stock	$17.99	-143.75×	-3.53×	4.9×	24.83×	-44.4%	85.1%	24.4%	-3.4%	2.4%	11.6%	3.4%	-1.91×	8.3×	1.32×	1.07×	10.1%	—	—	1	C-
PUBMPubMatic, Inc.	$18.62	-28.61×	1.59×	1.47×	11.34×	-18.9%	63.6%	-6.1%	-5.1%	-5.5%	-5.0%	16.0%	0.17×	-3.65×	0×	1.39×	0.0%	5	1.72	2	B-
TEADTeads Holding Co.	$0.19	-0.12×	0.67×	0.05×	-1.78×	-6726.4%	33.0%	-1.2%	-39.8%	-541.8%	-1.8%	-23.7%	6.85×	-1.59×	-0.21×	1.1×	0.0%	1	-0.98	1	D+
Peer median	—	-28.61×	0.67×	1.47×	11.34×	-112.9%	63.6%	-3.4%	-10.9%	-2.4%	-1.8%	-2.6%	0.17×	-1.59×	-0.21×	1.39×	0.0%	5	0.3	2	—