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)
TRONthis companyTron Inc.	$1.41	-7.75×	0.61×	26.85×	-53.87×	-97.7%	25.3%	-53.1%	-354.6%	-8.0%	-1.2%	-1.2%	0×	4.48×	-83.62×	19.01×	0.0%	3	109.95	3	B
AENTAlliance Entertainment Holding Corp.	$4.55	22.46×	2,552.22×	259.04×	7,226.96×	-99.6%	13.3%	3.1%	1.1%	11.2%	11.5%	-0.0%	0.8×	2.24×	4.71×	1.34×	0.0%	4	4.09	3	B
BBWBuild-A-Bear Workshop, Inc.	$31.34	14.92×	5.02×	1.47×	11.05×	65.0%	55.8%	12.2%	9.9%	33.7%	17.7%	5.1%	0.82×	1.26×	0×	1.55×	1.5%	5	4.1	4	A
ESCAEscalade, Incorporated	$21.22	13.49×	1.07×	0.77×	8.08×	51.9%	26.0%	7.8%	5.7%	7.9%	7.1%	15.4%	0.11×	0.33×	22.4×	4.28×	4.5%	5	5.92	5	A+
FNKOFunko, Inc.	$7.25	-2.74×	1×	0.2×	30.37×	-257.8%	38.7%	-5.0%	-7.4%	-36.3%	-9.4%	-20.6%	1.58×	17.48×	-2.37×	1.19×	0.0%	5	1.71	1	C-
HASHasbro, Inc.	$121.84	-36.01×	21.57×	2.47×	11.86×	-15.4%	63.8%	0.2%	-6.9%	-59.9%	0.3%	7.1%	6.32×	2.19×	0.07×	1.38×	3.4%	7	3.96	3	B+
Peer median	—	13.49×	5.02×	1.47×	11.86×	-15.4%	38.7%	3.1%	1.1%	7.9%	7.1%	5.1%	0.82×	2.19×	0.07×	1.38×	1.5%	5	4.09	3	—