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)
VPLAY-B.STthis companyViaplay Group AB (publ)	SEK 1.25	-3.23×	1.8×	0.23×	-27.39×	-548.0%	13.7%	-0.2%	-7.2%	-55.3%	-0.3%	-56.8%	2.95×	-15.8×	-0.06×	1.31×	0.0%	4	1.61	1	D+
GBK.STGoodbye Kansas Group AB (publ)	SEK 1.26	-1.8×	-2.12×	0.36×	-1.97×	-482.1%	77.9%	-17.3%	-20.1%	117.3%	206.0%	-29.8%	-0.23×	0.11×	-9.87×	0.64×	0.0%	2	-12.32	2	C
MOMENT.STMoment Group AB	SEK 5.08	3.71×	1.58×	0.13×	6.43×	2380.1%	52.4%	2.0%	3.6%	42.4%	3.1%	44.5%	6.1×	4.67×	0.59×	0.82×	0.0%	4	0.83	3	B
STORY-B.STStorytel AB (publ)	SEK 126.50	13.39×	3.61×	1.61×	9.06×	34.8%	45.6%	9.8%	12.0%	27.0%	14.7%	6.4%	0.38×	-0.01×	4.66×	0.89×	1.5%	6	4.16	4	A-
Peer median	—	3.71×	1.58×	0.36×	6.43×	34.8%	52.4%	2.0%	3.6%	42.4%	14.7%	6.4%	0.38×	0.11×	0.59×	0.82×	0.0%	4	0.83	3	—