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)
PGNYthis companyProgyny, Inc.	$35.74	37.76×	4.24×	1.7×	20.96×	-29.4%	23.6%	6.6%	4.5%	11.3%	9.6%	8.8%	0.05×	-0.84×	0×	2.73×	0.0%	6	8.5	4	A
HQYHealthEquity, Inc.	$101.89	34.27×	3.5×	5.62×	16.48×	349.4%	69.5%	24.6%	16.4%	10.2%	7.6%	6.2%	0.48×	1.4×	5.64×	3.27×	0.0%	8	4.91	3	B+
OMDAOmada Health	$15.07	-71.73×	4.01×	3.54×	-147.27×	-437.4%	65.7%	-4.6%	-4.9%	-5.6%	-5.2%	1.8%	0×	46.71×	-4.72×	3.6×	0.0%	7	8.54	2	C
Peer median	—	-18.73×	3.76×	4.58×	-65.4×	-44.0%	67.6%	10.0%	5.7%	2.3%	1.2%	4.0%	0.24×	24.06×	0.46×	3.44×	0.0%	8	6.72	3	—