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)
MAN.WAthis companyManyDev Studio SE	PLN 0.62	-11.85×	-4.36×	4,325.05×	-23.85×	-100.3%	-50.0%	-19825.0%	-36500.0%	36.8%	20.8%	-2.6%	-0.04×	-0.12×	-1.19×	0.04×	0.0%	3	-224.37	—	—
BCM.WABetacom S.A.	PLN 5.04	14.59×	0.99×	0.14×	3.29×	159.9%	17.5%	0.9%	0.9%	6.8%	4.1%	-9.1%	0.19×	-0.62×	3.82×	1.22×	7.5%	3	2.4	4	A
DGE.WADRAGO entertainment Spólka Akcyjna	PLN 19.55	26.08×	1.39×	1.67×	7.49×	84.8%	21.9%	21.5%	6.4%	5.3%	17.4%	-8.4%	0.02×	0.07×	12.72×	6.58×	0.0%	3	4.93	3	B+
MOV.WAMovie Games S.A.	PLN 6.69	-2.09×	1.59×	2.27×	5.51×	-317.9%	-4.9%	-17.9%	-108.8%	-76.4%	-8.4%	-6.5%	0.04×	-0.27×	-39.72×	3.95×	1.1%	4	3.95	2	C+
MXC.WAMaxcom S.A.	PLN 5.70	-7.79×	0.23×	0.12×	8.39×	-1038.5%	2.8%	1.1%	-1.5%	-3.0%	1.8%	45.5%	0.16×	2.02×	0.74×	3.24×	0.0%	2	2.68	2	C+
NXG.WANexity Global S.A.	PLN 1.39	-47.81×	-9.36×	5,760.92×	-59.36×	-108.4%	-10398.7%	-10810.5%	-12063.5%	19.6%	1223.8%	-1.8%	-0.93×	-5.33×	-2.06×	0.7×	0.0%	2	-86.83	1	C-
Peer median	—	-2.09×	0.99×	1.67×	5.51×	-108.4%	2.8%	0.9%	-1.5%	5.3%	4.1%	-6.5%	0.04×	-0.27×	0.74×	3.24×	0.0%	3	2.68	2	—