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)
SRFMthis companySurf Air Mobility Inc.	$0.74	-0.62×	-1.24×	0.64×	-1.57×	-17805.8%	3.9%	-72.1%	-103.8%	201.5%	-163.1%	-106.5%	-1.52×	-0.8×	-5.82×	0.32×	0.0%	2	-10.17	2	C
EMLThe Eastern Company	$28.29	23.37×	0.96×	0.48×	11.96×	-48.4%	22.6%	4.1%	2.1%	4.1%	4.2%	4.1%	0.43×	3.35×	3.76×	3.59×	2.2%	6	3.24	4	A-
FORRForrester Research, Inc.	$8.70	-1.29×	1.22×	0.39×	-1.71×	26.5%	57.0%	0.5%	-30.1%	-94.3%	0.9%	11.7%	0.57×	-0.09×	0.73×	0.89×	0.0%	3	1.08	1	C-
MVSTMicrovast Holdings, Inc.	$0.61	-31.11×	2.21×	2.13×	340.49×	-3019.8%	36.2%	9.5%	-6.8%	-7.1%	4.1%	6.2%	0.94×	80.07×	8.26×	0.92×	0.0%	5	-0.71	4	A
TBITrueBlue, Inc.	$11.69	-2.92×	0.51×	0.09×	-17.07×	-74.7%	21.2%	-1.7%	-3.0%	-17.5%	-5.2%	-52.5%	0.62×	-8.71×	0×	2.15×	0.0%	3	3.9	2	C
TUSKMammoth Energy Services, Inc.	$3.11	-1.4×	0.35×	2.02×	0.52×	-42.4%	-19.3%	-63.5%	10.4%	1.8%	-10.5%	-99.8%	0.01×	5.52×	0×	2.53×	0.0%	4	0.49	4	A
Peer median	—	-1.4×	0.96×	0.48×	0.52×	-48.4%	22.6%	0.5%	-3.0%	-7.1%	0.9%	4.1%	0.57×	3.35×	0.73×	2.15×	0.0%	4	1.08	4	—