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)
WRBYthis companyWarby Parker Inc.	$29.86	1,626.12×	7.27×	3.07×	49.13×	-155.1%	54.0%	-0.6%	0.2%	0.4%	-0.5%	1.6%	0.63×	-1×	0×	2.35×	0.0%	6	5.3	1	C-
BEAMBeam Therapeutics Inc.	$27.00	-34.22×	2.21×	19.62×	-196.25×	-229.8%	84.0%	-274.6%	-57.2%	-6.5%	-27.4%	-13.1%	0.24×	0.08×	-8.77×	13.09×	0.0%	2	4.01	1	C-
CONConcentra Group Holdings Parent, Inc.	$42.04	14.16×	6.34×	1.15×	11.04×	-3.5%	28.3%	15.4%	7.7%	42.3%	9.2%	7.9%	5.35×	4.95×	3.06×	1.14×	1.3%	8	2.56	3	B+
HAEHaemonetics Corporation	$119.05	26.36×	3.2×	1.91×	13.14×	-10.2%	55.7%	18.1%	7.3%	12.2%	8.7%	10.2%	1.54×	3.65×	8.41×	2.95×	0.0%	8	3.38	3	B
ICUIICU Medical, Inc.	$174.70	4,803.7×	1.66×	1.58×	14.87×	-59.7%	36.8%	4.8%	0.0%	0.0%	0.7%	2.6%	0.66×	3.51×	1.01×	2.36×	0.0%	6	2.39	3	B
ITGRInteger Holdings Corporation	$126.61	26.5×	1.56×	1.48×	13.76×	-2.4%	23.1%	11.3%	5.6%	5.9%	5.4%	3.9%	0.8×	4.63×	4.95×	3.32×	0.0%	6	2.87	2	B-
Peer median	—	26.36×	2.21×	1.58×	13.14×	-10.2%	36.8%	11.3%	5.6%	5.9%	5.4%	3.9%	0.8×	3.65×	3.06×	2.95×	0.0%	6	2.87	3	—