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)
OPM.WAthis companyOPTeam Spólka Akcyjna	PLN 5.50	7.9×	0.71×	0.24×	1.09×	-251.9%	27.7%	2.2%	3.1%	9.0%	5.6%	36.1%	0×	-2.23×	115.89×	1.97×	0.0%	6	4.4	4	A+
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
CRM.WAPZ Cormay S.A.	PLN 0.47	-7.61×	0.69×	0.33×	14.77×	-346.6%	39.4%	-3.6%	-4.3%	-9.1%	-6.0%	-6.8%	0.22×	2.22×	-3.71×	1.23×	0.0%	5	-0.44	2	B-
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+
MAN.WAManyDev 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	—	—
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+
Peer median	—	-2.09×	0.99×	1.67×	5.51×	-100.3%	17.5%	-3.6%	-4.3%	5.3%	4.1%	-6.8%	0.04×	-0.12×	-1.19×	1.23×	0.0%	3	2.4	3	—