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)
LOVEthis companyThe Lovesac Company	$16.35	47.07×	0.88×	0.28×	12.99×	-35.1%	54.2%	0.8%	0.6%	1.9%	0.8%	13.5%	0.88×	4.15×	0×	1.61×	0.0%	5	2.09	4	A-
FLXSFlexsteel Industries, Inc.	$73.58	11.53×	2.86×	0.83×	8.99×	296.8%	24.7%	9.3%	7.2%	24.8%	17.2%	12.5%	0.39×	0.76×	1,934.09×	2.09×	1.1%	6	6.27	4	A-
HBBHamilton Beach Brands Holding Company	$31.95	8.44×	1.21×	0.36×	5.12×	20.8%	25.7%	6.0%	4.4%	14.5%	9.7%	5.0%	0.23×	-0.13×	65.44×	2.47×	2.9%	8	4.71	4	A+
INSEInspired Entertainment, Inc.	$3.65	-16.14×	-16.79×	0.89×	6.44×	323.4%	71.6%	12.2%	-5.6%	104.9%	9.9%	2.4%	-22.43×	3.49×	0.91×	2.23×	0.0%	6	-0.21	2	B-
RCKYRocky Brands, Inc.	$53.29	9.84×	0.87×	0.45×	7.3×	-61.8%	40.9%	7.7%	4.6%	8.8%	7.8%	4.4%	0.5×	2.64×	3.72×	2.82×	2.1%	6	3.29	4	A-
RICKRCI Hospitality Holdings, Inc.	$28.92	24.8×	1.03×	0.96×	10.71×	51.8%	56.9%	13.0%	3.9%	4.1%	4.5%	13.0%	1.02×	4.96×	2.21×	0.81×	0.9%	5	1.45	2	C+
Peer median	—	9.84×	1.03×	0.83×	7.3×	51.8%	40.9%	9.3%	4.4%	14.5%	9.7%	5.0%	0.39×	2.64×	3.72×	2.23×	1.1%	6	3.29	4	—