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)
AGES-B.STthis companyAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
CI.STCell Impact AB (publ)	SEK 0.02	-0.25×	0.27×	5.83×	-0.98×	244.4%	-2180.0%	-2242.9%	-2369.6%	-109.1%	-84.6%	-145.7%	0.27×	-0.39×	-30.73×	2.02×	0.0%	4	-9.55	2	C+
FERRO.STFerroamp AB (publ)	SEK 3.55	-7.38×	0.8×	1.77×	-4.01×	-831.5%	-49.6%	-49.6%	-24.1%	-11.0%	-20.4%	-30.8%	0.08×	0×	-13.38×	2.45×	0.0%	3	-0.89	2	C
NFGAB.STNordic Flanges Group AB (publ)	SEK 32.00	-10.63×	1.57×	0.12×	3.02×	78.0%	54.2%	1.3%	-1.1%	-14.8%	4.8%	35.7%	2.55×	1.54×	0.29×	0.84×	0.0%	8	2.86	4	A-
OGUN-B.STOgunsen AB (publ)	SEK 21.20	25.19×	5.58×	0.81×	11.44×	301.5%	3.9%	4.1%	3.2%	22.2%	20.1%	8.0%	0.11×	-1.02×	45.5×	1.76×	5.7%	5	0.81	4	A-
OPTI.STOptiCept Technologies AB	SEK 1.76	-1.78×	0.58×	5.77×	-2.85×	-3686.4%	46.8%	-302.2%	-324.2%	-32.5%	-25.5%	-33.6%	0.17×	-0.61×	-9.53×	0.62×	0.0%	2	-12.7	1	D+
Peer median	—	-1.78×	0.8×	1.77×	-0.98×	78.0%	3.9%	-49.6%	-24.1%	-14.8%	-20.4%	-30.8%	0.17×	-0.39×	-9.53×	1.76×	0.0%	4	-0.89	2	—