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)
VATEthis companyINNOVATE Corp.	$5.32	-0.93×	-0.26×	0.05×	11.49×	-786.2%	14.6%	2.7%	-4.9%	26.3%	6.7%	201.7%	-3.11×	10.46×	0.38×	0.44×	3.7%	5	0.28	1	C-
AIRJAirJoule Technologies Corporation	$2.45	-26.27×	0.87×	0×	-7.75×	-84.5%	0.0%	0.0%	0.0%	-3.4%	-1.3%	-2.4%	0×	0.8×	0×	10.52×	0.0%	2	1.53	2	B-
DFLIDragonfly Energy Holdings Corp.	$1.95	-0.21×	1.27×	0.25×	-0.65×	-3966.6%	26.7%	-35.0%	-119.3%	-606.6%	-29.3%	-190.1%	2.84×	-0.32×	-1.01×	2.54×	0.0%	4	-4.67	1	C-
SDSTStardust Power Inc.	$0.01	-1.44×	-3.89×	0×	-1.48×	105.0%	0.0%	0.0%	0.0%	270.5%	1175.7%	-36.7%	-0.58×	0.01×	-30.93×	0.28×	0.0%	1	-20	2	B-
SHIMShimmick Corp.	$2.36	-4.12×	-1.86×	0.21×	-28.06×	-1072.6%	6.8%	-4.3%	-5.2%	45.2%	-78.3%	-67.8%	-1.35×	-9.78×	-3.15×	0.89×	0.0%	2	1.35	2	C
TISITeam, Inc.	$21.16	-1.21×	2.32×	0.07×	12.3×	618.5%	25.8%	1.6%	-5.5%	-179.1%	3.6%	-32.4%	12.73×	10.32×	0.31×	2.22×	0.0%	5	1.01	1	C-
Peer median	—	-1.44×	0.87×	0.07×	-1.48×	-84.5%	6.8%	0.0%	-5.2%	-3.4%	-1.3%	-36.7%	0×	0.01×	-1.01×	2.22×	0.0%	2	1.01	2	—