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)
REALthis companyThe RealReal, Inc.	$14.12	-43.83×	-4.36×	2.62×	110.26×	-252.5%	69.8%	-3.5%	-6.0%	10.1%	-14.1%	1.0%	-1.11×	16.19×	-0.86×	0.86×	0.0%	5	-1.19	1	D+
ANFAbercrombie & Fitch Co.	$153.07	9.12×	3.29×	0.88×	5.73×	-5.8%	61.5%	13.3%	9.6%	36.1%	18.7%	8.2%	0.83×	0.47×	294.38×	1.49×	0.0%	6	5.75	4	A-
ARHSArhaus, Inc.	$14.48	23.35×	3.77×	1.14×	10.49×	-34.6%	38.9%	6.4%	4.9%	16.1%	6.5%	3.7%	1.39×	1.8×	17.36×	1.37×	0.0%	5	2.77	3	B
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+
MOVMovado Group, Inc.	$31.78	19.49×	1.01×	0.77×	8.21×	34.5%	54.2%	4.4%	4.0%	5.2%	3.6%	10.4%	0.15×	-3.43×	58.83×	4.58×	6.0%	7	3.95	4	A-
PLBYPlayboy, 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-
Peer median	—	9.12×	3.29×	0.88×	8.21×	-34.6%	56.1%	4.4%	4.0%	5.2%	5.9%	3.7%	1.39×	0.47×	17.36×	1.49×	0.0%	6	2.77	3	—