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)
MTG-B.STthis companyModern Times Group MTG AB (publ)	SEK 103.00	-216.42×	1.27×	1.16×	7.61×	261.0%	66.0%	8.3%	-0.5%	-0.6%	-0.9%	11.1%	0.35×	1.2×	3.32×	0.59×	0.0%	6	1.94	3	B
EG7.STEnad Global 7 AB (publ)	SEK 13.96	-0.62×	0.78×	0.74×	9.15×	76.3%	-126.8%	-131.7%	-119.0%	-126.0%	-93.6%	8.1%	0.26×	0.09×	-70.23×	1.51×	0.0%	4	-1.05	2	B-
EMBRAC-B.STEmbracer Group AB	SEK 96.48	-1.76×	0.52×	0.64×	1.66×	80.7%	75.0%	-45.2%	-36.6%	-29.8%	-32.2%	-5.3%	0.08×	-0.79×	-55.71×	1.66×	0.0%	4	-0.66	2	C+
EMB.STEMB Mission Bound AB (publ)	SEK 0.53	45.75×	5.87×	1.62×	8.06×	-47209.2%	95.9%	6.4%	3.1%	11.3%	13.3%	5.3%	0.34×	0.32×	7.33×	1.07×	0.0%	6	2.09	4	A-
FRAG.STFragbite Group AB (publ)	SEK 6.24	5.92×	0.68×	0.31×	7.52×	-1043.2%	-56.8%	-64.2%	5.3%	11.4%	-96.7%	-90.8%	0×	-40.52×	0×	1.91×	0.0%	4	-5.89	4	A-
G5EN.STG5 Entertainment AB (publ)	SEK 71.00	23.67×	1.55×	0.75×	3.22×	211.8%	60.2%	5.9%	3.2%	6.6%	12.0%	19.9%	0×	-1.4×	24.67×	4.28×	8.8%	7	6.24	4	A+
Peer median	—	5.92×	0.78×	0.74×	7.52×	76.3%	60.2%	-45.2%	3.1%	6.6%	-32.2%	5.3%	0.08×	-0.79×	0×	1.66×	0.0%	4	-0.66	4	—