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)
PODCthis companyPodcastOne, Inc.	$2.02	-20.56×	2.6×	0.88×	-25.18×	-298.2%	11.3%	-4.3%	-4.3%	-12.7%	-12.6%	4.5%	0.01×	1.65×	0×	1.35×	0.0%	3	2.98	2	C
BODIThe Beachbody Company, Inc.	$4.25	-25.27×	2.31×	0.29×	2.97×	-310.5%	73.0%	3.2%	-1.1%	-9.1%	12.8%	24.0%	0.81×	-0.68×	1.61×	0.74×	0.0%	5	-4.53	4	A-
BZFDBuzzFeed, Inc.	$0.56	-0.61×	0.71×	0.19×	-3.18×	-559.0%	32.0%	-7.1%	-31.2%	-116.9%	-9.6%	-58.8%	1.74×	-2.18×	-2.29×	0.9×	0.0%	3	-6.18	1	C-
LVOLiveOne, Inc.	$2.73	-2.52×	-2.72×	0.73×	-4.18×	-347.6%	15.9%	-20.1%	-27.2%	101.8%	-111.0%	-24.5%	-0.73×	-0.61×	-3.98×	0.47×	2.1%	3	-7.66	2	C
MDIAMediaCo Holding Inc.	$1.02	-0.69×	0.99×	0.35×	-3.65×	-746.6%	100.0%	-18.5%	-50.0%	-144.0%	-11.4%	2.6%	2.51×	-2.58×	-1.59×	0.46×	0.0%	5	-0.99	1	C-
SCORcomScore Inc.	$3.29	1.51×	0.17×	0.1×	2.27×	2657.5%	39.8%	1.3%	-2.8%	-5.0%	1.5%	63.9%	0.27×	1.07×	0.67×	0.78×	0.0%	5	-5.18	4	A-
Peer median	—	-0.69×	0.71×	0.29×	-3.18×	-347.6%	39.8%	-7.1%	-27.2%	-9.1%	-9.6%	2.6%	0.81×	-0.68×	-1.59×	0.74×	0.0%	5	-5.18	2	—