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)
XMAXthis companyXMAX, Inc.	$5.80	-43.18×	5.43×	9.08×	-49.78×	-134.0%	25.0%	-11.5%	-20.4%	-12.2%	-4.8%	-0.3%	0.22×	0.16×	-25×	4.92×	0.0%	3	10.76	4	A-
ARHSArhaus, Inc.	$14.85	23.35×	3.77×	1.14×	10.49×	-34.6%	38.9%	6.4%	4.9%	16.1%	6.5%	3.7%	1.39×	1.8×	17.36×	1.37×	0.0%	5	2.77	3	B
ETDEthan Allen Interiors Inc.	$20.36	14.32×	1.21×	0.99×	10.07×	5.7%	61.2%	7.7%	6.9%	8.5%	5.6%	7.2%	0.26×	0.76×	196.85×	2.06×	8.1%	7	2.54	4	A-
FLXSFlexsteel Industries, Inc.	$73.58	11.53×	2.86×	0.83×	8.99×	296.8%	24.7%	9.3%	7.2%	24.8%	17.2%	12.5%	0.39×	0.76×	1,934.09×	2.09×	1.1%	6	6.27	4	A-
HNIHNI Corporation	$48.99	37.68×	1.11×	0.72×	14.86×	-41.1%	40.4%	8.5%	1.9%	3.0%	3.7%	10.3%	0.89×	6.11×	6.85×	1.24×	3.1%	5	1.96	2	C+
HOFTHooker Furnishings Corporation	$15.09	-5.33×	0.85×	0.47×	-10.62×	-57.6%	24.3%	-7.7%	-8.8%	-15.9%	-8.7%	12.0%	0.17×	-1.68×	-30.88×	3.37×	6.1%	5	3.82	2	C+
Peer median	—	14.32×	1.21×	0.83×	10.07×	-34.6%	38.9%	7.7%	4.9%	8.5%	5.6%	10.3%	0.39×	0.76×	17.36×	2.06×	3.1%	5	2.77	3	—