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)
NOMAthis companyNomadar Corp.	$1.11	-23.58×	9.07×	70.75×	-25.69×	-135.4%	51.7%	-291.9%	-300.2%	-38.5%	-23.3%	-1.4%	0.5×	-1.31×	-29.01×	0.07×	0.0%	4	2.05	1	C-
BRLTBrilliant Earth Group, Inc.	$1.44	-7×	2.1×	0.06×	-1.31×	-104.9%	57.5%	-1.2%	-0.8%	-29.6%	9.0%	22.3%	3.09×	-3.53×	-2.36×	1.61×	14.7%	3	3.04	2	C
CLARClarus Corporation	$5.19	-2.77×	0.65×	0.51×	-2.33×	-108.2%	33.1%	-10.7%	-18.6%	-23.7%	-10.4%	-7.7%	0.06×	0.55×	0×	4.23×	3.0%	5	0.39	2	C+
ESCAEscalade, Incorporated	$21.21	13.49×	1.07×	0.77×	8.08×	51.9%	26.0%	7.8%	5.7%	7.9%	7.1%	15.4%	0.11×	0.33×	22.4×	4.28×	4.5%	5	5.92	5	A+
FNKOFunko, Inc.	$7.33	-2.74×	1×	0.2×	30.37×	-257.8%	38.7%	-5.0%	-7.4%	-36.3%	-9.4%	-20.6%	1.58×	17.48×	-2.37×	1.19×	0.0%	5	1.71	1	C-
JAKKJAKKS Pacific, Inc.	$35.31	19.18×	0.76×	0.33×	7.46×	-16.2%	32.4%	2.5%	1.7%	4.0%	3.1%	-0.6%	0.21×	0.05×	30.19×	1.82×	5.9%	6	2.54	4	A-
Peer median	—	-2.74×	1×	0.33×	7.46×	-104.9%	33.1%	-1.2%	-0.8%	-23.7%	3.1%	-0.6%	0.21×	0.33×	0×	1.82×	4.5%	5	2.54	2	—