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)
UPthis companyWheels Up Experience Inc.	$2.99	-1.56×	-1.18×	0.63×	-5.77×	-1346.5%	2.2%	-34.3%	-39.9%	75.0%	-259.6%	-61.1%	-1.21×	-2.44×	-2.79×	0.27×	0.0%	4	-4.5	2	C
ALGTAllegiant Travel Company	$97.96	-34.38×	1.46×	0.59×	9.88×	-374.3%	15.4%	6.7%	-1.7%	-4.2%	4.3%	4.9%	1.77×	5.18×	1.32×	0.95×	0.0%	6	0.97	2	C
ERIIEnergy Recovery, Inc.	$7.42	31.37×	3.52×	5.39×	21.91×	29.0%	65.2%	18.2%	17.0%	11.1%	9.4%	2.4%	0.05×	-1.23×	0×	10.44×	0.0%	6	11.17	4	A-
HTZHertz Global Holdings, Inc.	$1.62	-2.13×	-3.47×	0.19×	7.81×	-12563.6%	11.4%	0.2%	-8.8%	162.7%	0.1%	-543.2%	-41.82×	7.18×	0.01×	0.55×	0.0%	5	0.35	2	B-
NVRIEnviri Corporation	$23.98	-2.47×	-0.93×	0.45×	62.54×	-509.6%	13.0%	-3.8%	-18.0%	37.5%	-3.8%	-20.3%	-2.83×	46.39×	-0.45×	1.52×	0.0%	5	0.76	2	C
RDWRedwire Corp	$7.87	-3.33×	0.86×	2.71×	-5.83×	-240.7%	5.2%	-68.5%	-67.6%	-21.4%	-15.8%	-21.0%	0.22×	-0.76×	-5.78×	1.62×	0.0%	4	3.71	2	C
Peer median	—	-2.47×	0.86×	0.59×	9.88×	-374.3%	13.0%	0.2%	-8.8%	11.1%	0.1%	-20.3%	0.05×	5.18×	0×	1.52×	0.0%	5	0.97	2	—