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)
TEADthis companyTeads Holding Co.	$0.18	-0.12×	0.67×	0.05×	-1.78×	-6726.4%	33.0%	-1.2%	-39.8%	-541.8%	-1.8%	-23.7%	6.85×	-1.59×	-0.21×	1.1×	0.0%	1	-0.98	1	D+
AISPAirship AI Holdings, Inc.	$1.73	3.21×	-13.1×	6.11×	2.79×	-7.7%	50.2%	-47.1%	191.4%	-410.1%	-52.9%	-8.5%	-0.12×	-0.37×	0×	2.94×	0.0%	4	4.42	2	C+
DSPViant Technology Inc.	$13.67	23.61×	2.41×	0.57×	0.92×	-92.0%	45.8%	3.5%	2.4%	10.2%	3.7%	26.1%	0.26×	-5.5×	0×	2.4×	0.0%	5	3.83	3	B+
EXFYExpensify, Inc.	$1.89	-6.57×	1.05×	0.98×	-10.47×	-117.3%	50.3%	-12.7%	-15.1%	-16.1%	-12.8%	14.4%	0.04×	7.32×	0×	3.3×	0.0%	3	2.53	2	C+
HITHealth In Tech, Inc.	$0.60	79.5×	5.19×	2.66×	31.56×	-254.8%	62.8%	4.6%	3.8%	7.5%	6.5%	-0.1%	0.01×	-2.92×	0×	3.13×	0.0%	0	2.63	2	B-
NRDYNerdy, Inc.	$6.20	-3.15×	6.61×	0.7×	-1.83×	-276.4%	57.3%	-19.3%	-22.3%	-210.0%	-68.4%	-19.3%	1.02×	0.54×	0×	2.27×	0.0%	4	-11.28	2	C
Peer median	—	3.21×	2.41×	0.98×	0.92×	-117.3%	50.3%	-12.7%	2.4%	-16.1%	-12.8%	-0.1%	0.04×	-0.37×	0×	2.94×	0.0%	4	2.63	2	—