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)
TWM.TOthis companyTidewater Midstream and Infrastructure Ltd.	CA$21.23	-1.01×	0.62×	0.09×	62.47×	-331.3%	-2.2%	-4.0%	-8.5%	-61.6%	-5.7%	-10.4%	3.15×	52.15×	-0.87×	0.61×	0.0%	5	1.91	1	D+
ATH.TOAthabasca Oil Corporation	CA$11.38	14.35×	1.98×	2.68×	6.68×	55.4%	32.3%	28.1%	18.7%	13.8%	12.3%	5.6%	0.11×	-0.23×	52×	1.78×	0.0%	6	5.82	3	B+
BTE.TOBaytex Energy Corp.	CA$5.75	-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$18.59	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+
FRU.TOFreehold Royalties Ltd.	CA$16.27	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+
GEI.TOGibson Energy Inc.	CA$31.13	20.76×	5.01×	0.38×	12.06×	33.3%	4.0%	3.3%	1.8%	24.1%	6.9%	5.0%	3.46×	4.87×	2.48×	1.05×	6.8%	6	2.94	2	C+
Peer median	—	14.35×	2.49×	2.31×	8.01×	6.6%	23.0%	15.3%	8.2%	13.8%	9.3%	7.2%	0.29×	1.14×	7.67×	1.78×	2.0%	6	4.36	3	—