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)
TTDthis companyThe Trade Desk, Inc.	$14.82	41.26×	7.33×	6.29×	23.24×	179.9%	78.6%	20.3%	15.3%	17.8%	13.4%	4.4%	0.18×	-0.29×	0×	1.61×	0.0%	7	2.25	4	A-
LFTOLiftoff Mobile, Inc. Common Stock	$18.39	-143.75×	-3.53×	4.9×	24.83×	-44.4%	85.1%	24.4%	-3.4%	2.4%	11.6%	3.4%	-1.91×	8.3×	1.32×	1.07×	10.1%	—	—	1	C-
STGWStagwell Inc.	$11.84	37.62×	1.42×	0.37×	6.39×	8.6%	36.5%	5.5%	1.0%	3.8%	2.5%	22.9%	2.12×	3.72×	1.65×	0.79×	0.0%	8	1.23	2	C
Peer median	—	-53.07×	-1.05×	2.64×	15.61×	-17.9%	60.8%	14.9%	-1.2%	3.1%	7.1%	13.1%	0.1×	6.01×	1.48×	0.93×	5.1%	8	1.23	2	—