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)
NABLthis companyN-able, Inc.	$4.83	-82.47×	1.75×	2.75×	21.26×	76.9%	76.8%	11.3%	-3.3%	-2.1%	-33.1%	5.3%	0.57×	4.22×	1.6×	1.19×	0.0%	5	1.56	3	B-
CNXNPC Connection, Inc.	$79.87	17.61×	1.62×	0.51×	10.22×	-17.1%	18.8%	3.6%	2.9%	9.2%	8.1%	3.9%	0×	-1.53×	0×	2.9×	1.0%	3	6.43	4	A
FLYWFlywire Corp	$21.69	128.73×	2.07×	2.78×	27.51×	-0.0%	61.4%	3.2%	2.2%	1.6%	1.5%	5.7%	0×	-6.45×	5.67×	1.5×	0.0%	7	4.85	2	B-
PARPAR Technology Corporation	$21.23	-17.36×	1.78×	3.22×	-67.18×	-346.1%	43.5%	-15.1%	-18.5%	-10.2%	-5.5%	-2.1%	0.49×	-12.11×	-11.36×	1.66×	0.0%	3	0.73	2	C
PDPagerDuty, Inc.	$15.75	5.55×	3.81×	1.96×	28.84×	80.9%	84.9%	1.2%	35.3%	68.6%	0.8%	11.6%	1.63×	4.44×	0.66×	2.01×	0.0%	4	1.56	4	A
PLABPhotronics, Inc.	$28.77	10.44×	1.21×	1.68×	3.13×	-1.5%	35.3%	24.5%	16.1%	11.6%	10.9%	4.2%	0.01×	-1.62×	3,789.11×	5.37×	0.0%	5	5.88	5	A+
Peer median	—	10.44×	1.78×	1.96×	10.22×	-1.5%	43.5%	3.2%	2.9%	9.2%	1.5%	4.2%	0.01×	-1.62×	0.66×	2.01×	0.0%	4	4.85	4	—