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)
CELHthis companyCelsius Holdings, Inc.	$32.57	182.96×	3.66×	4.28×	54.21×	-272.5%	50.4%	5.6%	4.3%	3.7%	3.0%	3.0%	0.23×	1.33×	2.88×	1.68×	0.3%	5	2.99	3	B-
BRFHBarfresh Food Group Inc.	$0.50	-17.24×	35.18×	3.29×	-20.5×	-2347.3%	21.9%	-20.5%	-19.0%	-202.6%	-42.2%	-3.8%	3.7×	-1.83×	-13.43×	0.38×	0.0%	1	-6.52	2	C
COCOThe Vita Coco Company, Inc.	$63.70	42.41×	9.1×	4.95×	30.15×	5.6%	36.3%	13.6%	11.7%	21.5%	18.3%	1.3%	0.04×	-1.94×	0×	3.62×	0.0%	6	10.43	4	A-
MNSTMonster Beverage Corporation	$45.26	39.32×	9.07×	9.02×	27.94×	-32.3%	55.8%	29.2%	23.0%	23.1%	21.7%	2.6%	0×	-0.8×	366.57×	3.7×	0.0%	6	30.97	3	B
PEPPepsiCo, Inc.	$143.23	23.84×	9.63×	2.09×	15.27×	31.4%	54.1%	12.2%	8.8%	40.4%	11.3%	3.9%	2.45×	2.62×	10.26×	0.85×	3.9%	8	3.52	3	B+
ZVIAZevia PBC	$1.39	-15.47×	3×	0.95×	-12.54×	610.8%	47.5%	-6.0%	-6.3%	-19.8%	-26.5%	-3.3%	0.01×	2.41×	0×	2.08×	0.0%	4	1.38	3	B-
Peer median	—	23.84×	9.1×	3.29×	15.27×	5.6%	47.5%	12.2%	8.8%	21.5%	11.3%	1.3%	0.04×	-0.8×	0×	2.08×	0.0%	6	3.52	3	—