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)
REAthis companyRare Earths Americas, Inc.	$7.78	-37.25×	14.07×	0×	-35.75×	-86.8%	0.0%	0.0%	0.0%	-37.9%	-20.5%	-1.4%	0.04×	2.24×	-45.9×	5.99×	0.1%	—	—	1	C-
ALOYREalloys Inc.	$6.78	-6.92×	5.43×	12.65×	-7.94×	-203.9%	47.7%	-165.7%	-182.1%	-78.2%	-62.9%	-10.3%	0.13×	-0.18×	-8.74×	0.02×	0.0%	3	10.98	1	C-
CRMLCritical Metals Corp.	$6.10	-5.48×	3.64×	663.95×	-15.98×	-98.0%	-1.6%	-3837.5%	-12085.9%	-66.3%	-18.6%	-3.4%	0.02×	1.33×	-11.89×	0.87×	0.0%	3	2.65	2	C
MPMP Materials Corp.	$37.40	-101.04×	3.59×	38.29×	2,848.65×	-109.8%	-25.7%	-64.6%	-38.3%	-3.6%	-2.8%	-3.8%	0.44×	-41.33×	-4.61×	7.24×	0.0%	2	3.01	1	D+
USARUSA Rare Earth Inc	$8.87	-3.6×	2.37×	709.95×	-13.98×	-57.3%	-84.7%	-3621.6%	-18110.7%	-60.4%	-9.0%	-7.4%	0.01×	6.16×	0×	10.17×	0.0%	3	1.85	2	C+
Peer median	—	-6.2×	3.62×	351.12×	-10.96×	-103.9%	-13.6%	-1893.6%	-6134.0%	-63.4%	-13.8%	-5.6%	0.08×	0.57×	-6.68×	4.06×	0.0%	3	2.83	2	—