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)
RVLVthis companyRevolve Group, Inc.	$20.00	34.7×	4.2×	1.76×	21.78×	-47.9%	53.5%	6.1%	5.0%	12.0%	10.1%	2.2%	0.06×	-2.99×	0×	2.81×	0.0%	4	6.32	4	A-
EVGOEVgo, Inc.	$1.87	-9.39×	-3.32×	1.01×	-51.52×	-17278.6%	21.0%	-28.8%	-10.8%	35.6%	-5.4%	-32.0%	-2.66×	-7.85×	-18.01×	2.19×	0.0%	3	0.71	2	C
MBCMasterBrand, Inc.	$6.92	53.19×	1.06×	0.52×	12.08×	142.0%	30.3%	4.9%	1.0%	2.0%	2.9%	8.3%	1×	5.45×	1.81×	1.67×	0.0%	2	1.48	3	B-
NEGGNewegg Commerce, Inc.	$8.75	-211.5×	6.35×	0.71×	170.65×	-112.4%	11.7%	-0.7%	-0.3%	-3.0%	-4.1%	-2.9%	0.39×	-7.79×	-9.45×	1.41×	0.0%	5	3.46	2	C+
PZZAPapa John's International, Inc.	$20.53	43.69×	-2.9×	0.63×	12.94×	398.5%	28.9%	4.3%	1.5%	-6.9%	8.8%	4.7%	-2.46×	5.82×	2.19×	0.82×	4.7%	6	3.61	2	C
SBHSally Beauty Holdings, Inc.	$18.90	8.35×	2.06×	0.44×	7.14×	6.7%	51.6%	8.9%	5.3%	24.7%	9.9%	10.5%	1.97×	3.31×	5.09×	2.26×	0.0%	7	2.93	4	A-
Peer median	—	8.35×	1.06×	0.63×	12.08×	6.7%	28.9%	4.3%	1.0%	2.0%	2.9%	4.7%	0.39×	3.31×	1.81×	1.67×	0.0%	5	2.93	2	—