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)
TALOthis companyTalos Energy Inc.	$14.93	-3.91×	0.89×	1.08×	3.79×	186.4%	2.9%	-5.9%	-27.9%	-22.9%	-1.8%	23.5%	0.57×	1.19×	-0.65×	1.3×	0.0%	6	0.48	2	C+
CLMTCalumet Inc.	$37.93	-50.95×	-2.35×	0.42×	17.02×	-70.1%	5.9%	1.3%	-0.8%	4.6%	0.7%	3.3%	-3.36×	9.79×	0.25×	1.02×	0.0%	5	1.03	1	C-
CRGYCrescent Energy Company	$11.08	15.54×	0.39×	0.57×	4.64×	-1016.8%	22.6%	13.2%	3.7%	2.6%	3.5%	-4.4%	1.11×	3.42×	1.59×	1.48×	5.7%	7	0.78	2	C+
GELGenesis Energy, L.P.	$12.79	-21.37×	8.02×	1.17×	9.05×	-217.0%	21.1%	15.8%	-0.5%	-3.4%	6.0%	4.6%	12.79×	5.56×	0.98×	0.98×	8.0%	8	0.77	2	C
KRPKimbell Royalty Partners, LP	$15.02	18.97×	1.55×	3.2×	11.08×	158.2%	93.9%	39.8%	27.2%	13.2%	10.9%	23.0%	0.65×	3.06×	3.85×	8.64×	17.5%	6	2.71	3	B+
NEXTNextdecade Corp	$6.23	-4.5×	14.49×	0×	-30.17×	-611.9%	0.0%	0.0%	0.0%	-321.4%	-2.0%	-363.1%	90.8×	-25.96×	-1.33×	0.54×	0.0%	1	0.01	1	D+
Peer median	—	-4.5×	1.55×	0.57×	9.05×	-217.0%	21.1%	13.2%	0.0%	2.6%	3.5%	3.3%	1.11×	3.42×	0.98×	1.02×	5.7%	6	0.78	2	—