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)
LEthis companyLands' End, Inc.	$9.51	98.67×	2.23×	0.41×	10.36×	-128.9%	46.4%	3.3%	0.4%	2.3%	5.8%	3.7%	1.01×	3.06×	1.21×	1.61×	0.0%	4	3.96	5	A+
ARKOArko Corp.	$3.90	30.27×	1.4×	0.07×	16.24×	-129.1%	5.2%	1.3%	0.3%	6.2%	2.5%	12.7%	10.76×	14.23×	1.1×	1.66×	3.8%	8	2.55	2	C
HNSTThe Honest Company, Inc.	$4.70	-18.43×	1.69×	0.77×	-71.55×	-136.0%	33.3%	-5.0%	-4.2%	-9.2%	-10.1%	4.7%	0.08×	25.61×	-6.2×	3.98×	0.0%	4	4.3	2	C
HZOMarineMax, Inc.	$52.76	-17.71×	0.6×	0.24×	19.61×	-234.7%	32.5%	4.5%	-1.4%	-3.4%	3.8%	2.1%	1.33×	12.91×	1.45×	1.2×	0.0%	8	2.08	2	C+
KRTKarat Packaging Inc.	$35.04	14.38×	3.03×	0.97×	7.47×	39.7%	36.8%	8.8%	6.7%	21.1%	12.9%	6.5%	0.53×	0.63×	20.02×	2.3×	8.0%	8	7.53	4	A-
MLRMiller Industries, Inc.	$47.79	18.59×	1.02×	0.54×	8.9×	-41.8%	15.2%	4.0%	2.9%	5.5%	5.0%	19.9%	0.08×	-0.24×	47.59×	3.22×	2.1%	6	4.37	3	B
Peer median	—	14.38×	1.4×	0.54×	8.9×	-129.1%	32.5%	4.0%	0.3%	5.5%	3.8%	6.5%	0.53×	12.91×	1.45×	2.3×	2.1%	8	4.3	2	—