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)
MLRthis companyMiller Industries, Inc.	$47.78	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
CPSCooper-Standard Holdings Inc.	$18.23	-142.74×	-7.02×	0.21×	8.39×	920.8%	11.7%	3.9%	-0.2%	5.0%	1.6%	2.8%	-14.29×	5.29×	0.93×	1.3×	0.0%	2	1.44	2	B-
HLLYHolley Inc.	$2.41	25.81×	1.1×	0.8×	9×	81.7%	41.1%	14.3%	3.1%	4.3%	5.5%	2.8%	1.18×	4.49×	1.69×	2.75×	0.0%	7	1.28	2	B-
HYLNHyliion Holdings Corp.	$3.17	-5.58×	1.68×	92.89×	-5.94×	-114.9%	-166.5%	-1872.1%	-1645.7%	-29.8%	-33.1%	-21.8%	0.02×	0.36×	0×	10×	0.0%	3	30.64	2	C
KRTKarat Packaging Inc.	$38.46	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-
LEGHLegacy Housing Corporation	$29.90	11.22×	0.89×	2.84×	8.65×	-24.3%	47.4%	29.4%	25.4%	7.9%	7.4%	6.0%	0×	-0.11×	1,728.82×	3.51×	0.0%	6	10.37	4	A
Peer median	—	11.22×	1.1×	0.97×	8.39×	39.7%	36.8%	8.8%	3.1%	5.0%	5.5%	2.8%	0.02×	0.63×	1.69×	2.75×	0.0%	6	7.53	2	—