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)
VTOLthis companyBristow Group Inc.	$37.95	8.19×	1.01×	0.71×	6.18×	-82.7%	21.3%	9.7%	8.7%	12.2%	6.0%	5.3%	0.86×	2.27×	3.6×	1.9×	0.0%	5	1.94	3	B
FLOCFlowco Holdings Inc.	$20.21	12.25×	2.21×	0.67×	6.38×	-360.9%	35.3%	19.7%	5.4%	18.1%	9.4%	33.0%	0.96×	0.71×	7.91×	3.34×	7.0%	5	2.84	3	B
INVXInnovex International, Inc.	$24.95	18.07×	1.43×	1.54×	6.98×	-29.0%	24.8%	11.6%	8.5%	7.9%	6.5%	10.3%	0.11×	-0.41×	44.05×	4.91×	0.0%	5	5.39	3	B
LPGDorian LPG Ltd.	$45.28	7.52×	1.28×	3.03×	6.24×	257.2%	54.1%	43.1%	40.2%	17.0%	11.2%	8.0%	0.62×	1.3×	7.09×	2.67×	7.2%	7	3.7	5	A+
NESRNational Energy Services Reunited Corp.	$20.05	30.12×	1.59×	1.16×	7.53×	290.5%	11.0%	7.4%	3.9%	5.3%	6.1%	7.8%	0.36×	0.96×	3.02×	1.04×	0.0%	7	2.3	3	B
PUMPProPetro Holding Corp.	$6.42	1,203.8×	1.19×	0.78×	6×	-558.2%	9.9%	1.5%	0.1%	0.1%	0.2%	4.3%	0.3×	0.82×	2.25×	1.29×	0.0%	6	1.42	2	B-
Peer median	—	18.07×	1.43×	1.16×	6.38×	-29.0%	24.8%	11.6%	5.4%	7.9%	6.5%	8.0%	0.36×	0.82×	7.09×	2.67×	0.0%	6	2.84	3	—