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)
PPTAthis companyPerpetua Resources Corp.	$20.74	-22.42×	2.62×	0×	-13.15×	-48.5%	0.0%	0.0%	0.0%	-11.7%	-16.5%	-5.2%	0×	6.86×	0×	3,178.49×	0.0%	1	20.89	2	C+
DCDakota Gold Corp.	$6.40	-21.04×	5.5×	0×	-20.03×	-95.2%	0.0%	0.0%	0.0%	-26.3%	-27.2%	-4.2%	0×	1×	0×	10.12×	0.0%	2	101.03	2	C+
HLHecla Mining Company	$15.46	39.16×	4.83×	8.79×	18.28×	-80.8%	43.7%	37.7%	22.6%	12.4%	10.8%	2.5%	0.11×	0.05×	12.91×	2.72×	0.1%	8	12.21	4	A-
HYMCHycroft Mining Holding Corporation	$20.61	-25.29×	4.81×	0×	-30.53×	-74.6%	0.0%	0.0%	0.0%	-19.0%	-19.3%	-8.1%	0×	6.55×	-4.03×	23.86×	0.0%	1	14.54	2	C
IAUXi-80 Gold Corp	$1.47	-5.41×	2.83×	11×	-7.75×	-257.2%	-10.9%	-98.7%	-195.9%	-50.4%	-13.5%	-9.7%	0.5×	-0.79×	-3.05×	0.73×	0.0%	4	-0.01	1	D+
IDRIdaho Strategic Resources, Inc.	$21.83	35.04×	5.4×	13.77×	29.69×	-283.0%	43.8%	37.6%	39.4%	15.5%	13.7%	1.0%	0.02×	-0.39×	0×	13.96×	0.0%	6	28.97	3	B+
Peer median	—	-5.41×	4.83×	8.79×	-7.75×	-95.2%	0.0%	0.0%	0.0%	-19.0%	-13.5%	-4.2%	0.02×	0.05×	0×	10.12×	0.0%	4	14.54	2	—