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)
VUZIthis companyVuzix Corp.	$2.03	-9×	8.46×	46.7×	-9.38×	-112.2%	-16.9%	-515.5%	-513.9%	-93.1%	-90.7%	-7.3%	0.03×	0.69×	0×	5.56×	0.0%	3	3.83	1	C-
EGHT8x8, Inc.	$2.21	166×	1.56×	0.31×	9.45×	-224.9%	64.6%	2.6%	0.2%	1.1%	1.7%	22.8%	2.53×	5.18×	-1.07×	1.09×	0.0%	6	-0.25	3	B-
GDCGD Culture Group Limited	$1.27	-0.69×	0.19×	0×	-0.7×	-643.1%	0.0%	0.0%	0.0%	-28.0%	-1.1%	-5.3%	0×	-0×	0×	0.68×	0.0%	1	-2.33	2	B-
GPROGoPro, Inc.	$0.90	-2.39×	2.92×	0.34×	-3.39×	-157.0%	33.6%	-9.2%	-14.3%	-122.1%	-33.0%	-10.7%	1.09×	-0.44×	-7.13×	0.91×	0.0%	1	-3.3	2	C
MEIMethode Electronics, Inc.	$12.21	-8.54×	0.45×	0.3×	7.1×	-75.0%	19.8%	0.9%	-3.5%	-5.3%	0.8%	5.1%	0.52×	2.89×	0.38×	2.37×	2.7%	5	2.22	2	C+
SMRTSmartRent, Inc.	$1.66	-6.31×	1.65×	2.52×	-5.53×	-480.9%	32.7%	-24.7%	-39.8%	-26.1%	-14.4%	-7.9%	0.03×	1.88×	-99.68×	3.13×	0.0%	4	0.89	3	B
Peer median	—	-2.39×	1.56×	0.31×	-0.7×	-224.9%	32.7%	0.0%	-3.5%	-26.1%	-1.1%	-5.3%	0.52×	1.88×	-1.07×	1.09×	0.0%	4	-0.25	2	—