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)
RENTthis companyRent the Runway, Inc.	$2.29	3.74×	-2.34×	0.26×	3.54×	-5842.8%	59.4%	-17.4%	6.9%	-62.6%	-35.1%	-55.2%	-5.49×	2.25×	-2.83×	1.06×	0.0%	6	-5.86	2	C+
EFOIEnergy Focus, Inc.	$4.12	-12.83×	3.12×	3.6×	-12.1×	-114.4%	17.8%	-29.3%	-28.8%	-25.0%	-24.1%	-11.4%	0.05×	0.86×	0×	5.04×	0.0%	1	-23.16	1	C-
GTIMGood Times Restaurants Inc.	$1.23	16.89×	0.52×	0.12×	12.51×	1315.1%	9.6%	0.2%	0.7%	3.1%	0.4%	-8.4%	1.27×	8.68×	1.68×	0.37×	0.0%	9	1.58	4	A
LVLULulu's Fashion Lounge Holdings, Inc.	$10.78	-1.1×	5.03×	0.05×	-7.34×	-424.6%	43.2%	-4.5%	-4.7%	-442.5%	-35.5%	6.8%	10.35×	-4.8×	-5.12×	0.58×	0.0%	4	-1.82	2	B-
WKSPWorksport Ltd.	$0.30	-0.68×	0.57×	0.81×	-0.59×	-56448.8%	27.8%	-115.0%	-120.2%	-84.4%	-71.7%	-138.4%	0.13×	0.18×	-31.25×	2.5×	0.0%	3	-5.56	2	C+
Peer median	—	-0.89×	1.85×	0.47×	-3.97×	-269.5%	22.8%	-16.9%	-16.8%	-54.7%	-29.8%	-9.9%	0.7×	0.52×	-2.56×	1.54×	0.0%	4	-3.69	2	—