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)
CRIthis companyCarter's Inc.	$34.16	12.82×	1.27×	0.41×	9.35×	268.5%	45.4%	5.0%	3.2%	9.9%	5.3%	5.8%	1.31×	3.57×	4.21×	2.51×	4.8%	6	2.9	4	A
BHBiglari Holdings Inc.	$334.24	-27.52×	1.97×	2.61×	-752.09×	-78.6%	27.5%	4.6%	-9.5%	-7.2%	1.5%	7.4%	0.69×	-60.26×	3.34×	2.4×	0.0%	4	2.84	2	C
GIIIG-III Apparel Group, Ltd.	$31.82	18.58×	0.71×	0.42×	8.08×	25.0%	38.4%	5.3%	2.3%	3.8%	4.5%	21.0%	0.16×	-0.87×	308.17×	2.69×	0.3%	8	3.31	4	A
GRBKGreen Brick Partners, Inc.	$65.84	8.84×	1.48×	1.35×	6.52×	39.9%	31.2%	20.1%	15.4%	16.8%	14.2%	7.6%	0.18×	0.33×	0×	8.47×	0.1%	5	5.75	5	A+
LVWRLiveWire Group, Inc.	$0.54	-11.95×	19.56×	35.08×	-13.85×	-296.5%	-17.3%	-294.0%	-292.6%	-163.2%	-60.4%	-6.4%	1.65×	0.11×	-296.02×	4.63×	0.0%	4	-5.49	2	C
THRMGentherm Incorporated	$30.26	60.62×	1.54×	0.74×	12.1×	-1.9%	24.2%	5.5%	1.2%	2.5%	4.2%	5.5%	0.41×	1.3×	5.99×	1.92×	0.0%	5	3.31	3	B-
Peer median	—	8.84×	1.54×	1.35×	6.52×	-1.9%	27.5%	5.3%	1.2%	2.5%	4.2%	7.4%	0.41×	0.11×	3.34×	2.69×	0.0%	5	3.31	3	—