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)
RE.Vthis companyRE Royalties Ltd.	CA$0.29	-1.25×	-1.85×	5.73×	-6.59×	-860.4%	-51.9%	-402.3%	-468.5%	151.3%	-24.7%	-68.3%	-5.9×	-4.92×	-1.72×	1.21×	12.0%	2	-1.92	2	C
DELX.VDelphX Capital Markets Inc.	CA$0.01	-5.32×	-4.39×	0×	-5.3×	-206.7%	0.0%	0.0%	0.0%	82.8%	82.4%	-18.8%	0×	0.03×	-213.96×	0.05×	0.0%	2	-464.01	2	C
ELC.VElysee Development Corp.	CA$0.53	1.5×	0.67×	4.07×	0.96×	-70.7%	98.8%	279.8%	274.6%	45.4%	45.7%	-3.7%	0.01×	-0.49×	48.55×	88.8×	2.0%	8	37.41	5	S-
FRNT.VFRNT Financial Inc.	CA$0.03	-1.65×	2.07×	5.05×	-1.77×	-1917.5%	81.2%	-305.3%	-306.4%	-125.5%	-90.9%	-53.2%	0.15×	-0.06×	-37.76×	22.8×	0.0%	4	-9.22	2	C
INVR.CNInverite Insights Inc.	CA$0.18	-6.71×	56.67×	14.14×	-8.39×	-334.1%	80.9%	-186.8%	-177.8%	-712.5%	-90.8%	-8.0%	2.66×	-0.18×	-15.48×	0.77×	0.0%	4	-21.28	2	C
NRC.VNations Royalty Corp.	CA$1.16	-55.96×	0×	96.89×	0×	-80.5%	100.0%	-183.7%	-173.3%	0.0%	0.0%	-1.4%	0×	0×	0×	0×	0.0%	3	1,182.79	1	C-
Peer median	—	-5.32×	0.67×	5.05×	-1.77×	-206.7%	81.2%	-183.7%	-173.3%	0.0%	0.0%	-8.0%	0.01×	-0.06×	-15.48×	0.77×	0.0%	4	-9.22	2	—