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)
SDRLthis companySeadrill Limited	$43.11	-27.9×	0.75×	1.5×	9.77×	96.2%	12.0%	4.9%	-5.4%	-2.7%	2.0%	-6.4%	0.21×	1.1×	1.15×	2.03×	0.0%	5	2.5	2	C+
BKVBKV Corporation	$18.17	13.85×	1.23×	2.79×	6.76×	-25.8%	31.7%	17.8%	19.3%	8.5%	4.6%	-2.3%	0.24×	0.7×	3.72×	1.78×	0.0%	6	1.54	3	B
GELGenesis Energy, L.P.	$12.79	-21.37×	8.02×	1.17×	9.05×	-217.0%	21.1%	15.8%	-0.5%	-3.4%	6.0%	4.6%	12.79×	5.56×	0.98×	0.98×	8.0%	8	0.77	2	C
NOGNorthern Oil and Gas, Inc.	$23.09	53.68×	0.99×	1×	4.27×	-964.1%	32.2%	29.3%	1.9%	1.8%	7.8%	12.1%	1.13×	2.27×	3.56×	1.09×	8.3%	3	0.61	1	C-
XPROExpro Group Holdings N.V.	$13.42	29.67×	1×	0.96×	5.34×	89.0%	12.8%	7.2%	3.2%	3.4%	3.6%	6.4%	0.15×	0.09×	8.11×	2.16×	0.0%	6	2.3	3	B
Peer median	—	21.76×	1.11×	1.09×	6.05×	-121.4%	26.4%	16.8%	2.5%	2.6%	5.3%	5.5%	0.68×	1.48×	3.64×	1.43×	4.0%	6	1.15	3	—