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)
RCATthis companyRed Cat Holdings, Inc.	$4.31	-13.22×	3.85×	23.26×	-11.5×	-577.4%	3.1%	-163.5%	-177.0%	-29.3%	-25.2%	-10.1%	0.07×	2.15×	0×	15.29×	0.0%	3	7.52	2	C
AVAVAeroVironment, Inc.	$120.59	-36.11×	2.18×	4.84×	-286.81×	-246.8%	25.3%	-3.6%	-13.4%	-6.0%	-1.2%	-1.7%	0.19×	-13.08×	-12.52×	4.3×	0.0%	3	3.4	2	C
MRLNMerlin, Inc.	$1.03	58.22×	1.41×	0×	58.77×	-97.8%	0.0%	0.0%	0.0%	2.4%	-1.7%	-0.4%	0×	-0.12×	0×	0.27×	0.0%	3	-5.26	2	C
ONDSOndas Holdings Inc.	$5.88	-15.74×	4.95×	42.67×	-13.37×	-106.8%	39.7%	-115.1%	-260.2%	-30.2%	-5.8%	-1.9%	0.03×	4.92×	-8.88×	4.84×	0.0%	3	2.06	3	B
PUSAPowerus Corp.	$1.48	-12.44×	1.42×	15.71×	-5.32×	-31.8%	43.5%	-148.6%	-124.0%	-11.2%	-12.8%	-6.7%	0.03×	7.83×	-981.12×	22.48×	0.0%	—	—	2	C+
SWMRSwarmer, Inc Common Stock	$8.26	-44.93×	42.19×	1,235.18×	-44.01×	-95.1%	41.2%	-1650.8%	-2752.1%	-94.0%	-55.5%	-1.3%	0.02×	1.08×	0×	7.92×	0.0%	—	—	2	C
Peer median	—	-15.74×	2.18×	15.71×	-13.37×	-97.8%	39.7%	-115.1%	-124.0%	-11.2%	-5.8%	-1.7%	0.03×	1.08×	-8.88×	4.84×	0.0%	3	2.06	2	—