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)
BOOTthis companyBoot Barn Holdings, Inc.	$134.65	20.17×	3.45×	2.02×	13.62×	-85.9%	38.1%	13.3%	10.0%	17.1%	9.5%	2.8%	0.59×	1.66×	195.9×	2.64×	0.0%	7	4.14	3	B+
BFAMBright Horizons Family Solutions Inc.	$51.71	29.91×	4.31×	1.97×	18.12×	92.2%	23.6%	10.7%	6.6%	14.4%	6.5%	4.4%	1.31×	3.97×	7.03×	0.52×	0.0%	4	1.53	1	C-
ETSYEtsy, Inc.	$88.44	33×	-4.96×	1.89×	19.41×	-94.9%	71.6%	12.8%	5.7%	-14.8%	11.5%	11.7%	-2.8×	4.58×	19.88×	1.44×	0.0%	6	1.96	2	B-
FNDFloor & Decor Holdings, Inc.	$53.33	32.58×	2.82×	1.45×	19.62×	-121.1%	43.6%	5.8%	4.5%	8.7%	4.7%	0.9%	1.51×	6.51×	23.97×	1.33×	0.0%	8	2.49	3	B-
LEALear Corporation	$111.86	13.94×	1.21×	0.26×	6.64×	-5.0%	8.2%	4.4%	1.9%	8.7%	8.5%	8.7%	0.81×	2.22×	10.39×	1.35×	2.7%	6	2.79	4	A-
LTHLife Time Group Holdings, Inc.	$46.99	15.54×	1.85×	1.93×	15.59×	-269.4%	47.6%	16.1%	12.5%	12.0%	4.4%	-0.4%	2.16×	8.25×	0×	0.63×	0.0%	8	1.8	3	B
Peer median	—	29.91×	1.85×	1.89×	18.12×	-94.9%	43.6%	10.7%	5.7%	8.7%	6.5%	4.4%	1.31×	4.58×	10.39×	1.33×	0.0%	6	1.96	3	—