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)
WBIthis companyWaterBridge Infrastructure LLC	$26.55	-200.1×	1.44×	1.65×	3.58×	-796.5%	27.1%	15.0%	0.0%	0.0%	-0.0%	-13.7%	0.02×	-0.17×	1.14×	1.38×	0.0%	8	0.72	1	C-
ACDCProFrac Holding Corp.	$3.37	-1.69×	0.79×	0.32×	9.56×	91.0%	3.7%	-6.9%	-19.0%	-46.9%	-5.9%	3.1%	1.51×	6.23×	-0.96×	0.81×	0.0%	4	0.14	1	C-
DECDiversified Energy Company PLC	$12.83	3.1×	1.07×	0.66×	4.39×	2505.3%	25.5%	15.1%	21.2%	34.7%	4.6%	26.5%	3.08×	3.25×	1.16×	0.6×	8.0%	6	0.68	4	A-
GLPGlobal Partners LP	$41.35	19.65×	2.11×	0.08×	9.19×	-75.6%	2.6%	1.0%	0.4%	11.8%	6.4%	13.6%	3.09×	5.45×	1.39×	1.14×	8.9%	8	5.92	3	B-
HPKHighPeak Energy, Inc.	$6.99	36.46×	0.37×	0.69×	2.63×	-1100.3%	20.7%	17.4%	2.2%	1.2%	3.5%	-1.8%	0.71×	1.63×	1.02×	1.13×	3.9%	3	0.8	2	C
NGLNGL Energy Partners LP	$15.50	-3.53×	60.45×	0.5×	14.28×	44.1%	23.7%	12.2%	-5.7%	-695.5%	11.0%	9.2%	129.59×	9.73×	1.51×	1.05×	7.2%	4	1.51	1	C-
Peer median	—	3.1×	1.07×	0.5×	9.19×	44.1%	20.7%	12.2%	0.4%	1.2%	4.6%	9.2%	3.08×	5.45×	1.16×	1.05×	7.2%	4	0.8	2	—