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)
TVK.TOthis companyTerraVest Industries Inc.	CA$110.21	32.62×	3.91×	2.06×	12.96×	-345.9%	23.2%	10.2%	6.3%	12.0%	6.0%	1.6%	1.37×	3.33×	2.81×	1.49×	0.5%	5	2.18	2	B-
AAV.TOAdvantage Energy Ltd.	CA$10.42	36.69×	1.16×	3.04×	8.66×	45.1%	22.6%	14.9%	8.2%	3.1%	2.2%	-1.7%	0.52×	2.65×	1.59×	0.39×	0.0%	8	1.07	3	B+
BTE.TOBaytex Energy Corp.	CA$5.82	-5.69×	1.43×	2.31×	5.04×	-27.7%	21.5%	15.3%	-40.8%	-25.3%	7.5%	7.2%	0.05×	-1.63×	1.04×	3.61×	2.0%	6	1.38	2	C+
CEU.TOCES Energy Solutions Corp.	CA$18.93	13.19×	3.36×	1.08×	8.01×	6.6%	23.0%	10.8%	8.2%	25.5%	16.4%	7.4%	0.6×	1.22×	7.67×	2.86×	1.3%	7	5.56	3	B+
EFX.TOEnerflex Ltd.	CA$28.52	39.92×	2.38×	0.99×	6.62×	-126.2%	21.7%	12.1%	2.5%	6.0%	6.7%	9.0%	0.6×	1.2×	3.78×	1.13×	0.7%	7	2.57	2	C+
FRU.TOFreehold Royalties Ltd.	CA$16.42	27.12×	2.49×	7.95×	11.08×	-9.8%	62.9%	53.1%	29.3%	9.2%	9.3%	7.7%	0.29×	1.14×	9.06×	1.41×	7.1%	7	4.36	3	B+
Peer median	—	27.12×	2.38×	2.31×	8.01×	-9.8%	22.6%	14.9%	8.2%	6.0%	7.5%	7.4%	0.52×	1.2×	3.78×	1.41×	1.3%	7	2.57	3	—