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)
KVYOthis companyKlaviyo, Inc.	$21.18	-295.18×	7.89×	7.65×	-713.2×	23.5%	74.7%	-5.5%	-2.6%	-2.7%	-5.1%	2.0%	0.1×	79.21×	0×	4.27×	0.0%	5	9.85	3	B-
CORZCore Scientific, Inc.	$12.58	-16.55×	-4.81×	14.52×	-25.88×	-133.7%	11.9%	-70.4%	-90.5%	30.0%	-14.3%	-9.7%	-1.1×	-3.6×	0×	1.15×	0.0%	3	-2.05	2	C
DBXDropbox, Inc.	$33.96	14.71×	-4.15×	2.96×	11.81×	403.1%	80.1%	27.4%	20.2%	-28.3%	29.5%	12.5%	-2.19×	3.43×	6.02×	0.62×	0.0%	6	0.71	3	B
MTCHMatch Group, Inc.	$39.27	12.76×	-30.91×	2.25×	10.79×	51.1%	72.8%	25.0%	17.6%	-242.0%	18.5%	13.1%	-15.67×	2.95×	5.91×	1.42×	2.4%	8	1.33	3	B-
PATHUiPath Inc.	$12.95	24.21×	3.25×	4.21×	50.89×	65.7%	83.0%	3.8%	17.5%	13.6%	2.7%	5.2%	0.04×	-6.72×	0×	2.48×	0.0%	6	4.98	4	A+
PCTYPaylocity Holding Corporation	$180.05	20.95×	4.63×	3.19×	11.03×	110.9%	69.2%	21.8%	15.2%	22.1%	18.4%	8.8%	0.1×	-0.3×	0×	1.09×	0.0%	6	2.53	4	A-
Peer median	—	14.71×	-4.15×	3.19×	11.03×	65.7%	72.8%	21.8%	17.5%	13.6%	18.4%	8.8%	-1.1×	-0.3×	0×	1.15×	0.0%	6	1.33	3	—