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)
NPWRthis companyNET Power Inc.	$0.82	-0.31×	0.88×	0×	0.01×	185.7%	0.0%	0.0%	0.0%	-283.7%	-50.4%	-85.7%	0.02×	0.12×	0×	7.24×	0.0%	2	-16.2	3	B
BNCBNB Standard Corp.	$4.83	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.	$1.18	-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-
LXFRLuxfer Holdings PLC	$17.34	46.66×	1.6×	0.94×	10.31×	-58.4%	23.2%	9.3%	2.0%	3.4%	7.1%	7.2%	0.17×	0.82×	11.55×	1.67×	3.8%	6	3.55	3	B-
MAGNMagnera Corp	$12.54	-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-
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×	8.98×	-410.7%	23.2%	7.4%	2.0%	5.9%	7.1%	2.1%	0.17×	0.82×	3.63×	1.67×	0.0%	5	2.89	3	—