| 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) | |||
| $407.79 | 68.48× | 106.94× | 41.65× | 52.66× | -49.0% | 87.9% | 75.8% | 60.8% | 156.2% | 60.7% | 1.7% | 1.66× | 0.24× | 20.06× | 3.32× | 0.0% | 8 | 13.07 | 3 | B | |
| $16.99 | -17.28× | 6.23× | 4.45× | -19.24× | -108.9% | 74.0% | -28.0% | -25.8% | -36.1% | -37.1% | 1.8% | 0.04× | 0.94× | 0× | 1.56× | 0.0% | 4 | 3.86 | 2 | C+ | |
| $11.26 | -8.73× | 1.69× | 0.58× | 16.36× | -105.0% | 48.6% | 6.0% | -6.7% | -19.6% | 5.8% | 3.4% | 1.92× | 8.25× | 0.58× | 1.16× | 0.0% | 6 | 0.59 | 1 | D+ | |
| $46.18 | -17.07× | 3.6× | 3.04× | -17.58× | -104.5% | 67.1% | -19.6% | -17.8% | -21.0% | -20.3% | 2.8% | 0.13× | 0.33× | 0× | 1.35× | 0.0% | 3 | 5.5 | 2 | C+ | |
| $13.56 | 36.9× | 1.65× | 2.49× | 12.07× | -1.6% | 82.2% | 10.6% | 6.8% | 4.5% | 3.9% | 9.3% | 0.09× | -1.13× | 45.7× | 4.27× | 0.0% | 7 | 7.43 | 4 | A- | |
| $18.39 | -143.75× | -3.53× | 4.9× | 24.83× | -44.4% | 85.1% | 24.4% | -3.4% | 2.4% | 11.6% | 3.4% | -1.91× | 8.3× | 1.32× | 1.07× | 10.1% | — | — | 1 | C- | |
| Peer median | — | -17.07× | 1.69× | 3.04× | 12.07× | -104.5% | 74.0% | 6.0% | -6.7% | -19.6% | 3.9% | 3.4% | 0.09× | 0.94× | 0.58× | 1.35× | 0.0% | 5 | 4.68 | 2 | — |





