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)
PLBYthis companyPlayboy, Inc.	$1.22	-14.46×	10.26×	1.56×	129.59×	-708.2%	71.0%	-4.9%	-10.5%	-69.0%	-2.3%	-0.5%	10.69×	59.2×	-0.72×	1.03×	0.0%	7	-2.65	1	C-
AKAa.k.a. Brands Holding Corp.	$9.77	-3.65×	1.17×	0.19×	-193.6×	-1301.3%	54.4%	-1.1%	-5.2%	-32.2%	-2.2%	-0.6%	2.17×	-121.06×	-0.68×	1.23×	0.0%	4	0.47	2	C+
CLARClarus Corporation	$5.05	-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+
COOKTraeger, Inc.	$67.80	-1.24×	0.84×	0.26×	-16.24×	-735.1%	31.9%	-0.2%	-20.6%	-67.4%	-0.2%	9.1%	2.49×	-12×	-0.04×	2.68×	0.0%	5	-1.02	2	C
FNKOFunko, Inc.	$7.04	-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-
FOSLFossil Group, Inc.	$7.93	-2.63×	2.01×	0.21×	-23.86×	-171.0%	56.1%	2.3%	-7.8%	-76.1%	5.9%	-29.3%	2.74×	-11.32×	1.14×	1.55×	0.0%	3	1.83	1	D+
Peer median	—	-2.74×	1×	0.21×	-16.24×	-257.8%	38.7%	-1.1%	-7.8%	-36.3%	-2.2%	-7.7%	2.17×	-11.32×	-0.04×	1.55×	0.0%	5	0.47	2	—