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)
PALLAS.HEthis companyPallas Air Oyj	€0.50	-0.54×	0.57×	0.91×	-3.18×	-337.4%	23.7%	-143.2%	-168.7%	-104.8%	-38.8%	-106.8%	1.21×	-2.14×	-7.02×	1.26×	0.0%	—	—	—	—
DUELL.HEDuell Oyj	€2.24	-10.47×	0.19×	0.14×	9.64×	405.9%	22.5%	0.5%	-1.3%	-1.8%	0.5%	9.5%	0.5×	6.8×	0.15×	3.36×	0.0%	6	1.52	3	B-
LEADD.HELeadDesk Oy	€2.10	-17.46×	2.53×	1.05×	7.74×	-10.3%	29.0%	-2.8%	-6.0%	-14.3%	-3.8%	2.8%	0.77×	1.53×	-1.01×	0.73×	0.0%	4	0.6	2	C
MODU.HEModulight Oyj	€1.13	-10.18×	1.05×	6.63×	-1,000.64×	-307.1%	-18.4%	-65.8%	-65.1%	-10.3%	-9.8%	-12.9%	0.06×	171.55×	-21.72×	4.46×	0.0%	5	7.81	2	C+
TOIVO.HEToivo Group Oyj	€0.81	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	-10.47×	1.05×	1.05×	7.74×	-10.3%	22.5%	-2.8%	-6.0%	-10.3%	-3.8%	2.8%	0.5×	6.8×	-1.01×	3.36×	0.0%	5	1.52	2	—