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)
VRMthis companyVroom, Inc.	$6.40	-12.99×	0.89×	0.92×	17.31×	-81.8%	81.2%	0.2%	-7.1%	-6.8%	0.0%	65.9%	6.68×	15.26×	0×	2.57×	0.0%	4	0.2	2	C
CLARClarus Corporation	$5.05	-2.77×	0.65×	0.51×	-2.33×	-108.2%	33.1%	-10.7%	-18.6%	-23.7%	-10.4%	-7.7%	0.06×	0.55×	0×	4.23×	3.0%	5	0.39	2	C+
COOKTraeger, Inc.	$67.80	-1.24×	0.84×	0.26×	-16.24×	-735.1%	31.9%	-0.2%	-20.6%	-67.4%	-0.2%	9.1%	2.49×	-12×	-0.04×	2.68×	0.0%	5	-1.02	2	C
FFAIFaraday Future Intelligent Electric Inc.	$0.28	-0.32×	-4.64×	236.54×	-0.65×	-39261.6%	-18239.9%	-34032.1%	-72891.0%	1429.1%	-130.3%	-91.1%	-4.3×	-0.26×	-21.09×	0.46×	0.0%	4	-28.21	2	C
KEQUKewaunee Scientific Corporation	$35.25	11.01×	1.42×	0.38×	5.22×	-90.7%	28.5%	5.9%	3.4%	12.9%	9.2%	13.9%	0.4×	0.78×	4.33×	2.18×	0.0%	7	3.41	4	A-
LIDRAEye, Inc.	$0.91	-2.04×	0.86×	298.97×	-0.86×	11.5%	-137.8%	-13618.5%	-14574.2%	-41.7%	-38.4%	-40.0%	0.01×	1.36×	-13.72×	10.46×	0.0%	3	-4.99	3	B
Peer median	—	-1.24×	0.84×	0.51×	-0.86×	-108.2%	28.5%	-10.7%	-20.6%	-23.7%	-10.4%	-7.7%	0.06×	0.55×	-0.04×	2.68×	0.0%	5	-1.02	2	—