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)
SEIthis companySolaris Energy Infrastructure, Inc.	$63.80	66.62×	3.41×	3.09×	14.33×	-588.9%	45.9%	21.8%	4.8%	5.3%	5.4%	-22.7%	1.91×	3.92×	4.91×	2.96×	1.1%	6	1.45	1	C-
CRCCalifornia Resources Corp	$46.90	10.72×	1.06×	1.08×	4.12×	146.0%	39.6%	23.6%	10.1%	9.9%	9.7%	14.0%	0.37×	0.99×	8.04×	0.89×	3.5%	5	1.58	2	C+
CVICVR Energy, Inc.	$39.75	94.22×	3.5×	0.36×	6.59×	-52.7%	4.4%	2.3%	0.4%	3.7%	5.4%	-1.6%	2.51×	2.24×	1.59×	1.79×	0.0%	8	3.21	2	C
HCCWarrior Met Coal, Inc.	$84.58	81.64×	2.16×	3.54×	18.22×	-34.1%	8.5%	3.5%	4.4%	2.7%	1.8%	-2.0%	0.13×	-0.11×	4.68×	3.19×	0.4%	6	6.59	3	B+
KGSKodiak Gas Services, Inc.	$45.35	40.65×	2.67×	2.46×	5.55×	-40.7%	42.2%	31.7%	6.2%	6.7%	7.6%	8.8%	0.04×	0.07×	2.09×	0.84×	5.0%	7	1.33	2	C+
LBLandBridge Company LLC	$68.54	41.52×	4.01×	6.85×	15.07×	197.8%	91.0%	59.5%	15.1%	8.9%	7.8%	8.9%	1.65×	4.21×	3.62×	4.87×	4.7%	7	7.66	2	C
Peer median	—	41.52×	2.67×	2.46×	6.59×	-34.1%	39.6%	23.6%	6.2%	6.7%	7.6%	8.8%	0.37×	0.99×	3.62×	1.79×	3.5%	7	3.21	2	—