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)
OPXSthis companyOptex Systems Holdings, Inc	$8.58	17.29×	3.67×	2.15×	12.31×	-112.0%	29.2%	17.3%	12.5%	21.2%	22.1%	7.2%	0.08×	-0.66×	0×	5.64×	0.0%	5	11.04	4	A-
CODACoda Octopus Group, Inc.	$8.77	27.7×	1.98×	4.33×	12.58×	-0.6%	66.5%	17.1%	15.5%	7.1%	5.8%	5.2%	0.01×	-4.1×	0×	8.86×	0.0%	5	11.54	4	A
EMLThe Eastern Company	$28.29	23.37×	0.96×	0.48×	11.96×	-48.4%	22.6%	4.1%	2.1%	4.1%	4.2%	4.1%	0.43×	3.35×	3.76×	3.59×	2.2%	6	3.24	4	A-
ESPEspey Mfg. & Electronics Corp.	$47.20	16.67×	3.08×	4.05×	13.81×	71.2%	35.3%	25.1%	24.2%	18.5%	16.1%	1.4%	0×	-1.61×	0×	2.5×	2.6%	3	4.79	4	A-
HQIHireQuest, Inc.	$18.19	23.36×	2.15×	4.8×	14.3×	-33.7%	100.0%	22.7%	20.7%	9.3%	9.4%	8.1%	0×	-0.39×	22.66×	3.15×	2.3%	6	7.17	4	A-
SPAISafe Pro Group Inc. Common Stock	$3.22	-4.95×	4.01×	117.16×	-3.91×	-73.0%	33.3%	-2260.6%	-2360.8%	-80.8%	-76.5%	-9.1%	0.01×	1.19×	-1,068.7×	14.33×	0.0%	3	18.44	2	C+
Peer median	—	23.36×	2.15×	4.33×	12.58×	-33.7%	35.3%	17.1%	15.5%	7.1%	5.8%	4.1%	0.01×	-0.39×	0×	3.59×	2.2%	5	7.17	4	—