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)
VRNSthis companyVaronis Systems, Inc.	$48.89	-29.03×	7.08×	6.79×	-44.28×	-143.7%	79.1%	-23.5%	-20.7%	-21.6%	-12.9%	3.2%	0.96×	-3.55×	-11.36×	1.97×	0.0%	4	2.4	1	C-
BOXBox, Inc.	$41.38	42.25×	-12.12×	3.08×	31.34×	-37.7%	79.2%	7.1%	8.6%	-33.9%	11.2%	9.7%	-3.42×	4.76×	7.78×	1.05×	0.4%	8	3.26	3	B+
CVLTCommvault Systems, Inc.	$162.20	48.38×	457.07×	2.89×	32.4×	-86.5%	80.3%	8.9%	6.0%	942.8%	6.6%	6.9%	122.43×	0.16×	27.83×	1.95×	0.0%	7	2.2	3	B-
SAILSailPoint, Inc.	$19.83	-30.17×	1.29×	8.23×	-93.56×	-115.7%	64.5%	-28.7%	-25.2%	-3.9%	-3.7%	0.6%	0×	3.75×	-12.48×	1.32×	0.0%	3	10	2	C+
Peer median	—	42.25×	1.29×	3.08×	31.34×	-86.5%	79.2%	7.1%	6.0%	-3.9%	6.6%	6.9%	0×	3.75×	7.78×	1.32×	0.0%	7	3.26	3	—