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)
BRCBthis companyBlack Rock Coffee Bar, Inc.	$10.83	-6,544.12×	8.29×	1.89×	86.92×	-1300.3%	29.3%	2.6%	-0.0%	-0.1%	1.7%	-8.7%	3.59×	22.92×	0.53×	1.04×	0.2%	6	0.91	1	C-
HELEHelen of Troy Limited	$37.39	-0.45×	0.51×	0.23×	-1.68×	-174.5%	45.7%	6.0%	-50.3%	-112.6%	6.5%	32.5%	1.04×	-1.12×	1.85×	1.71×	0.0%	5	1.75	2	C
MAMAMama's Creations, Inc.	$13.69	107.86×	11.16×	3.42×	43.75×	-85.0%	25.1%	4.9%	3.1%	10.0%	9.6%	1.7%	0.27×	-0.41×	17.82×	2.17×	0.0%	5	12.8	3	B
USNAUSANA Health Sciences, Inc.	$14.12	33.52×	0.68×	0.39×	2.64×	515.9%	78.3%	5.5%	1.2%	2.0%	2.2%	2.4%	0.03×	-1.76×	60.41×	2.24×	0.0%	6	3.71	2	B-
VLGEAVillage Super Market, Inc.	$40.89	10.82×	0.83×	0.18×	5.54×	34.0%	28.2%	2.7%	2.2%	9.9%	5.2%	12.6%	0.61×	1.68×	19.02×	1.14×	3.0%	9	3.98	4	A-
WESTWestrock Coffee Company, LLC	$8.87	-4.33×	1.43×	0.33×	47.44×	-555.4%	10.3%	-5.3%	-7.6%	-33.3%	-7.1%	-27.8%	2.14×	27.42×	-1.13×	0.96×	0.0%	3	1.12	1	D+
Peer median	—	10.82×	0.83×	0.33×	5.54×	-85.0%	28.2%	4.9%	1.2%	2.0%	5.2%	2.4%	0.61×	-0.41×	17.82×	1.71×	0.0%	5	3.71	2	—