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)
SIS.TOthis companySavaria Corporation	CA$30.45	23.73×	2.54×	1.78×	11.5×	63.7%	35.2%	12.0%	7.5%	10.7%	9.0%	7.1%	0.32×	1.19×	7.88×	1.61×	2.4%	7	4.15	4	A-
BDI.TOBlack Diamond Group Limited	CA$21.51	26.65×	2.35×	2.04×	10.21×	-118.1%	35.9%	16.1%	7.6%	8.8%	5.7%	1.7%	0.96×	2.83×	5.13×	1.42×	0.9%	6	1.97	2	C+
BDT.TOBird Construction Inc.	CA$72.94	33.16×	3.66×	0.47×	10.51×	-53.5%	9.0%	2.1%	1.4%	11.0%	6.0%	5.4%	0.76×	0.97×	3.33×	1.26×	2.9%	5	3.54	2	B-
BLDP.TOBallard Power Systems Inc.	CA$2.21	-8.22×	1.31×	7.64×	-3.47×	-247.1%	2.4%	-80.6%	-91.4%	-15.7%	-13.1%	-8.7%	0.04×	6.51×	-42.05×	9.86×	0.0%	4	-0.17	2	C+
CJT.TOCargojet Inc.	CA$95.90	16.02×	1.73×	1.29×	7.34×	-166.4%	19.9%	11.3%	8.1%	10.8%	4.9%	-7.9%	1.55×	3.46×	2.26×	1.23×	1.2%	8	1.41	2	C+
MAL.TOMagellan Aerospace Corporation	CA$33.01	26.84×	1.29×	1.01×	10.39×	0.7%	13.5%	7.6%	3.8%	4.8%	6.0%	2.6%	0.11×	0.24×	47.28×	2.75×	0.9%	6	4.91	4	A-
Peer median	—	26.65×	1.73×	1.29×	10.21×	-118.1%	13.5%	7.6%	3.8%	8.8%	5.7%	1.7%	0.76×	2.83×	3.33×	1.42×	0.9%	6	1.97	2	—