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)
BBWthis companyBuild-A-Bear Workshop, Inc.	$31.34	14.92×	5.02×	1.47×	11.05×	65.0%	55.8%	12.2%	9.9%	33.7%	17.7%	5.1%	0.82×	1.26×	0×	1.55×	1.5%	5	4.1	4	A
CBRLCracker Barrel Old Country Store	$66.40	39.71×	2.63×	0.38×	18.59×	-94.3%	6.3%	-0.0%	1.0%	6.6%	-0.1%	7.2%	2.17×	8.23×	-0.11×	0.58×	1.8%	5	2.51	2	C
CSVCarriage Services, Inc.	$28.22	12.86×	2.56×	1.56×	9.76×	-59.0%	35.1%	23.5%	12.3%	20.2%	5.6%	-2.9%	2.21×	4.51×	3.46×	0.98×	1.1%	5	1.18	3	B-
LQDTLiquidity Services, Inc.	$44.03	30.14×	4.17×	1.78×	13.8×	-7.4%	43.8%	7.4%	5.9%	13.8%	11.4%	6.9%	0.07×	-3.22×	0×	1.38×	0.0%	6	6.6	4	A-
PLOWDouglas Dynamics, Inc.	$37.96	16.08×	2.68×	1.15×	10.83×	37.2%	26.6%	11.2%	7.1%	16.7%	10.1%	8.4%	0.78×	2.37×	6.08×	2.78×	3.7%	9	3.16	4	A-
Peer median	—	23.11×	2.65×	1.36×	12.32×	-33.2%	30.9%	9.3%	6.5%	15.2%	7.8%	7.1%	1.47×	3.44×	1.73×	1.18×	1.5%	6	2.84	4	—