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)
SIIthis companySprott Inc.	$116.51	36.81×	6.88×	9.4×	25.6×	-63.6%	37.4%	29.6%	25.1%	18.3%	13.9%	3.8%	0×	-1.25×	65.06×	1.77×	1.3%	8	19.7	3	B-
AGF-B.TOAGF Management Limited	CA$14.83	7.08×	0.75×	1.64×	5.54×	52.2%	69.6%	30.1%	23.0%	10.6%	8.1%	11.7%	0.1×	0.45×	29.15×	1×	3.4%	6	2.42	4	A
CVG.TOClairvest Group Inc.	CA$85.60	9.24×	0.8×	5.22×	6.18×	85.2%	64.4%	66.1%	56.6%	8.7%	7.7%	1.7%	0.01×	-1.62×	0×	19.89×	1.2%	6	4.98	—	—
CYB.TOCymbria Corporation	CA$103.00	6.68×	0.95×	8.67×	5.52×	-84.7%	92.5%	148.2%	129.8%	14.2%	13.5%	0.2%	0.03×	-0.38×	116.22×	0×	0.0%	5	10.92	4	A
DC-A.TODundee Corporation	CA$3.83	1.06×	0.56×	49.87×	0.56×	-48.5%	60.6%	1740.6%	4685.7%	52.9%	18.5%	-3.2%	0×	-0.46×	146.99×	24.74×	0.0%	7	31.64	5	S-
FSZ.TOFiera Capital Corporation	CA$2.79	17.22×	2.55×	1.02×	9.07×	665.1%	85.5%	16.8%	6.0%	14.9%	6.8%	14.0%	3.13×	4.88×	2.59×	23.38×	8.6%	8	0.07	2	B-
Peer median	—	7.08×	0.8×	5.22×	5.54×	52.2%	69.6%	66.1%	56.6%	14.2%	8.1%	1.7%	0.03×	-0.38×	29.15×	19.89×	1.2%	6	4.98	4	—