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)
PROPthis companyPrairie Operating Co.	$0.36	-1.25×	0.59×	0.32×	3.41×	-101.8%	50.1%	28.5%	13.3%	24.6%	5.0%	-56.5%	2.85×	2.83×	2.42×	0.63×	0.0%	4	-0.28	2	C
CHPGChampionsGate Acquisition Corporation Class A Ordinary Share	$10.53	56.61×	0.6×	0×	-75.16×	—	0.0%	0.0%	0.0%	1.6%	-0.8%	-1.1%	0×	-0.22×	0×	0.54×	3.9%	2	34.03	3	B
DOMHDominari Holdings Inc.	$1.32	-3.15×	1.02×	0.57×	-0.71×	623.6%	-18.0%	-45.3%	-18.2%	-32.3%	-92.1%	32.1%	0.04×	0.56×	0×	3.45×	16.8%	2	-0.24	2	C+
DTSQDT Cloud Star Acquisition Corporation	$12.67	29.86×	4.01×	0×	-121.2×	—	0.0%	0.0%	0.0%	12.7%	-3.2%	-0.6%	0×	0×	0×	0.21×	4.0%	4	10.41	2	C
FSHPFlag Ship Acquisition Corporation	$11.34	32.58×	1.98×	0×	-92.27×	—	0.0%	0.0%	0.0%	6.1%	-2.0%	-0.8%	0.05×	-2.19×	0×	0.02×	4.2%	3	0.22	2	B-
NOEMCO2 Energy Transition Corp.	$10.49	60.53×	1.02×	0×	-109.43×	-99.6%	0.0%	0.0%	0.0%	2.4%	-0.7%	-1.0%	0×	0.43×	0×	0.48×	0.0%	3	23.3	3	B
Peer median	—	32.58×	1.02×	0×	-92.27×	262.0%	0.0%	0.0%	0.0%	2.4%	-2.0%	-0.8%	0×	0×	0×	0.48×	4.0%	3	10.41	2	—