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)
COTYthis companyCoty Inc.	$4.15	-3.09×	0.61×	0.33×	189.61×	213.9%	62.9%	-1.4%	-10.4%	-19.3%	-1.0%	18.4%	1.1×	119.93×	-0.53×	0.75×	0.7%	4	-0.18	2	C+
BRBRBellRing Brands, Inc.	$9.32	21.38×	-10.16×	1.99×	14.99×	1119.6%	33.3%	15.4%	9.3%	-47.6%	40.5%	5.5%	-2.45×	2.73×	5.23×	2.35×	0.0%	5	4.64	3	B
FIZZNational Beverage Corp.	$37.24	17.4×	5.02×	2.7×	11.48×	5.9%	37.0%	19.5%	15.6%	28.9%	24.0%	4.9%	0.09×	-1.15×	0×	4.39×	0.0%	5	14.01	4	A-
IPARInter Parfums, Inc.	$136.41	16.16×	3.09×	1.83×	9.18×	-61.4%	63.6%	18.2%	11.3%	19.1%	15.8%	7.0%	0.25×	0.22×	37.3×	2.99×	3.8%	7	8.7	4	A-
LRNStride, Inc.	$76.67	10.89×	2.26×	1.46×	6×	569.6%	37.8%	17.9%	13.4%	20.7%	15.6%	9.6%	0.33×	-0.36×	38.27×	5.94×	0.0%	6	5.09	5	A+
PSMTPriceSmart, Inc.	$166.25	31.48×	3.53×	0.87×	15.21×	-70.1%	17.7%	4.4%	2.8%	11.4%	10.5%	1.9%	0.22×	0.28×	15.57×	1.24×	0.8%	6	5.97	3	B
Peer median	—	17.4×	3.09×	1.83×	11.48×	5.9%	37.0%	17.9%	11.3%	19.1%	15.8%	5.5%	0.22×	0.22×	15.57×	2.99×	0.0%	6	5.97	4	—