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)
NOGthis companyNorthern Oil and Gas, Inc.	$22.83	53.68×	0.99×	1×	4.27×	-964.1%	32.2%	29.3%	1.9%	1.8%	7.8%	12.1%	1.13×	2.27×	3.56×	1.09×	8.3%	3	0.61	1	C-
BKVBKV Corporation	$18.06	13.85×	1.23×	2.79×	6.76×	-25.8%	31.7%	17.8%	19.3%	8.5%	4.6%	-2.3%	0.24×	0.7×	3.72×	1.78×	0.0%	6	1.54	3	B
CRGYCrescent Energy Company	$11.13	15.54×	0.39×	0.57×	4.64×	-1016.8%	22.6%	13.2%	3.7%	2.6%	3.5%	-4.4%	1.11×	3.42×	1.59×	1.48×	5.7%	7	0.78	2	C+
SMSM Energy Company	$29.73	3.31×	0.45×	0.68×	2.1×	-47.6%	31.9%	26.1%	20.5%	13.5%	178.8%	26.6%	0.59×	1.12×	4.75×	0.69×	4.3%	6	1.36	4	A-
TALOTalos Energy Inc.	$14.90	-3.91×	0.89×	1.08×	3.79×	186.4%	2.9%	-5.9%	-27.9%	-22.9%	-1.8%	23.5%	0.57×	1.19×	-0.65×	1.3×	0.0%	6	0.48	2	C+
Peer median	—	8.58×	0.67×	0.88×	4.22×	-36.7%	27.1%	15.5%	11.5%	5.5%	4.0%	10.6%	0.58×	1.16×	2.66×	1.39×	2.1%	6	1.07	3	—