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)
BINERO.STthis companyBinero Group AB (publ)	SEK 1.65	-5.6×	2.27×	0.58×	13.84×	-1236.6%	11.6%	-1.9%	-10.4%	-40.8%	-4.0%	6.3%	0.61×	0.87×	-0.5×	0.72×	0.0%	3	1.06	2	C
ALPCOT-B.STAlpcot Holding AB (publ)	SEK 1.26	46.46×	2.39×	1.51×	9.01×	-1276.4%	28.4%	2.6%	3.2%	5.2%	2.8%	-3.7%	0.15×	-0.31×	0×	7.52×	0.0%	3	2.36	2	C+
AVEN.STAvensia AB (publ)	SEK 6.18	14.59×	7.28×	0.74×	6.35×	297.5%	8.1%	8.1%	5.1%	50.2%	25.6%	13.1%	1.38×	0.23×	8.18×	1.26×	5.9%	5	3.81	3	B+
BEAMMW-B.STBeammWave AB (publ)	SEK 17.54	-11.21×	2.09×	107.31×	-6.77×	-82.3%	-1199.4%	-1199.4%	-956.5%	-18.7%	-22.7%	-9.8%	0×	2.72×	-740.48×	32.9×	0.0%	2	69.07	1	C-
CFISH.STCrunchfish AB (publ)	SEK 2.07	-7.48×	3.07×	214.3×	-6.78×	-93.8%	-2972.0%	-3187.5%	-2851.9%	-40.8%	-45.0%	-18.4%	0.02×	0.52×	-160.43×	2.36×	0.0%	1	13.82	2	C+
FREJA.STFreja eID Group AB (publ)	SEK 21.00	-26.27×	18.15×	7.81×	193.02×	-194.6%	18.6%	-26.2%	-30.0%	-69.6%	-37.3%	1.7%	0.49×	-1.97×	-6.1×	0.83×	0.0%	4	1.66	1	D+
Peer median	—	-7.48×	3.07×	7.81×	6.35×	-93.8%	8.1%	-26.2%	-30.0%	-18.7%	-22.7%	-3.7%	0.15×	0.23×	-6.1×	2.36×	0.0%	3	3.81	2	—