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)
MRDNthis companyMeridian Holdings Inc.	$8.69	-1.24×	2.39×	0.61×	-1.51×	-447.1%	56.6%	-2.0%	-49.2%	-193.1%	-4.8%	10.5%	0.5×	-0.07×	-0.79×	0.59×	0.1%	4	-0.16	2	C+
AISPAirship AI Holdings, Inc.	$1.75	3.21×	-13.1×	6.11×	2.79×	-7.7%	50.2%	-47.1%	191.4%	-410.1%	-52.9%	-8.5%	-0.12×	-0.37×	0×	2.94×	0.0%	4	4.42	2	C+
ARAIArrive AI Inc.	$0.10	-6.57×	34.2×	747.67×	-7.27×	-197.3%	100.0%	-9053.9%	-11325.7%	-518.1%	-117.3%	-10.3%	2.53×	-0.34×	-19.26×	0.34×	0.0%	1	-11.89	1	C-
EXFYExpensify, Inc.	$1.82	-6.57×	1.05×	0.98×	-10.47×	-117.3%	50.3%	-12.7%	-15.1%	-16.1%	-12.8%	14.4%	0.04×	7.32×	0×	3.3×	0.0%	3	2.53	2	C+
KULRKULR Technology Group, Inc.	$1.54	-1.9×	0.97×	7.27×	-1.75×	-1661.0%	4.8%	-260.0%	-382.8%	-50.9%	-34.2%	-40.7%	0.01×	0.2×	-173.13×	4.07×	0.0%	1	-2.85	2	C+
MYPSPLAYSTUDIOS, Inc.	$4.65	-2.83×	0.36×	0.35×	-1.31×	202.2%	59.2%	-8.7%	-12.2%	-12.6%	-8.1%	31.0%	0.03×	-8.34×	0×	3.12×	0.0%	3	0.77	3	B-
Peer median	—	-2.83×	0.97×	6.11×	-1.75×	-117.3%	50.3%	-47.1%	-15.1%	-50.9%	-34.2%	-8.5%	0.03×	-0.34×	0×	3.12×	0.0%	3	0.77	2	—