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)
SNDthis companySmart Sand, Inc.	$4.05	133.33×	0.65×	0.47×	6.55×	12.0%	10.8%	-1.5%	0.4%	0.6%	0.4%	20.8%	0.15×	0.53×	-3.42×	1.76×	3.8%	7	2.69	4	A-
DTIDrilling Tools International Corp.	$1.66	-22.27×	0.71×	0.55×	5.26×	134.0%	57.0%	5.5%	-2.4%	-3.1%	4.4%	-2.2%	0.58×	2.31×	1.74×	2.11×	0.0%	6	1.12	2	C+
EPEmpire Petroleum Corporation	$2.56	-1.43×	-22.48×	3.03×	-2.05×	-1156.6%	-19.3%	-58.6%	-210.7%	1564.8%	-47.2%	-3.9%	-3.33×	-0.25×	-12.95×	0.34×	0.0%	3	-4.47	1	D+
EPSNEpsilon Energy Ltd.	$5.35	-22.1×	0.85×	2.07×	20.24×	-167.9%	47.6%	30.3%	-11.2%	-4.6%	7.7%	4.9%	0.41×	5.73×	25.03×	1.31×	5.6%	3	1	3	B-
MMLPMartin Midstream Partners L.P.	$2.00	-7.05×	-1.18×	0.14×	6.39×	100.0%	12.4%	6.5%	-2.0%	16.8%	11.8%	21.0%	-6.12×	5.35×	0.81×	1.05×	0.8%	4	1.8	2	C
SLNGStabilis Solutions, Inc.	$3.75	-62.5×	1.27×	1.24×	14.22×	-151.3%	15.6%	-3.7%	-2.0%	-2.0%	-3.3%	0.5%	0.13×	0.23×	0×	1.3×	0.0%	5	0.95	2	B-
Peer median	—	-22.1×	0.71×	1.24×	6.39×	-151.3%	15.6%	5.5%	-2.4%	-2.0%	4.4%	0.5%	0.13×	2.31×	0.81×	1.3×	0.0%	4	1	2	—