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)
TRCthis companyTejon Ranch Co.	$17.40	5,632.14×	0.89×	8.57×	71.02×	-397.4%	12.3%	-16.0%	0.2%	0.0%	-0.1%	-15.3%	0.2×	11.77×	0×	4.14×	0.0%	8	2.26	2	B-
CODICompass Diversified	$11.73	-1.57×	0.82×	0.19×	134.32×	-300.2%	38.5%	2.3%	-12.2%	-51.9%	1.6%	-14.2%	4.25×	111.97×	0.24×	2.42×	20.8%	5	0.5	1	C-
FBYDFalcon's Beyond Global, Inc. Class A Common Stock	$7.01	250.17×	49.35×	39.51×	60.21×	-156.1%	73.5%	-101.4%	22.8%	28.4%	-36.1%	-4.2%	1.51×	1.6×	-4.46×	0.36×	0.0%	3	4.9	1	D+
MTRXMatrix Service Company	$9.73	-152.22×	2.73×	0.44×	26.87×	508.8%	7.3%	-1.1%	-0.3%	-1.8%	-5.8%	0.4%	0.14×	-29.7×	-22.01×	0.98×	0.0%	5	1.77	2	B-
ORNOrion Group Holdings, Inc.	$7.66	158.28×	2.48×	0.46×	10.81×	110.5%	12.4%	1.4%	0.3%	1.6%	4.6%	-2.7%	0.41×	1.49×	1.42×	1.36×	0.0%	4	2.36	2	B-
SRTAStrata Critical Medical, Inc.	$5.90	9.62×	1.42×	2.01×	-64.63×	-418.4%	20.9%	-11.3%	21.0%	14.8%	-7.3%	-15.1%	0.01×	4.85×	0×	6.38×	0.0%	3	4.59	4	A-
Peer median	—	9.62×	2.48×	0.46×	26.87×	-156.1%	20.9%	-1.1%	0.3%	1.6%	-5.8%	-4.2%	0.41×	1.6×	0×	1.36×	0.0%	4	2.36	2	—