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)
PTONthis companyPeloton Interactive, Inc.	$5.62	42.21×	-18.44×	1.05×	17.35×	201.0%	52.6%	7.6%	2.6%	-45.2%	11.6%	14.7%	-12.24×	6.8×	1.5×	2.84×	0.0%	7	-1.11	2	C+
ASOAcademy Sports and Outdoors, Inc.	$70.21	9.72×	1.69×	0.61×	8.1×	10.6%	34.8%	8.5%	6.2%	17.4%	9.0%	6.1%	0.87×	2.42×	14.14×	1.89×	0.9%	7	2.85	4	A
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-
DKSDICK'S Sporting Goods, Inc.	$144.69	19.77×	3.03×	0.98×	13.68×	32.5%	32.9%	7.7%	4.9%	15.3%	7.2%	2.4%	1.4×	3.77×	20.68×	1.53×	2.5%	4	2.71	3	B
TRNRInteractive Strength Inc.	$1.27	-0.35×	1.31×	0.73×	-3.16×	-71651.0%	7.9%	-172.2%	-207.9%	-375.1%	-63.1%	-125.5%	3.22×	-2.23×	-1.69×	0.47×	0.0%	4	-7.96	2	C
WWWW International, Inc.	$10.48	0.28×	0.92×	0.41×	0.49×	438.5%	71.8%	6.5%	148.6%	332.0%	5.5%	-15.9%	1.47×	0.25×	0.73×	1.69×	0.0%	2	0.73	2	C+
Peer median	—	0.28×	1.69×	0.61×	2.97×	10.6%	34.8%	6.5%	4.9%	15.3%	7.2%	2.4%	1.4×	0.25×	1.61×	1.53×	0.0%	4	0.73	3	—