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)
BRILL.STthis companyBrilliant Future AB	SEK 3.20	-9.91×	2.33×	0.72×	8.64×	707.6%	-3.5%	-3.5%	-7.1%	-23.3%	-11.4%	15.4%	0×	-2.64×	-602×	0.63×	0.0%	3	0.89	1	C-
ABAS.STABAS Protect AB	SEK 8.15	-18.75×	1.69×	0.72×	198.06×	0.9%	44.0%	-2.7%	-3.8%	-9.0%	-3.0%	-5.8%	0.77×	61.91×	-1.47×	2.62×	0.0%	3	2.41	2	C
BIOEX.STBioextrax AB (publ)	SEK 2.29	-6.22×	5.23×	146.53×	-6.21×	-110.7%	-2170.0%	-2426.4%	-2338.8%	-83.5%	-86.6%	-23.6%	0×	0.23×	-18,368×	1.58×	0.0%	0	23.33	1	D+
BOMILL.STBoMill AB	SEK 0.35	-5.84×	5.5×	4.54×	-4.97×	-3896.5%	-92.9%	-98.2%	-74.6%	-90.5%	-115.0%	-18.6%	0×	0.2×	-1,528.27×	1.69×	0.0%	4	-8.67	1	C-
CIRCHE.STCirChem AB (publ)	SEK 0.38	-2.69×	0.74×	3.28×	-3.91×	-9441.2%	-79.7%	-112.9%	-121.0%	-27.2%	-17.3%	-63.0%	0.46×	-0.68×	-13.13×	1.39×	0.0%	1	-0.42	2	C+
HEXI.STHexicon AB (publ)	SEK 0.06	-0.14×	-0.07×	2.37×	-23.48×	-2726.0%	-959.9%	-959.9%	-1703.6%	51.8%	-44.3%	-121.9%	-1.58×	-22.44×	-0.78×	2×	0.0%	2	-5.25	2	C
Peer median	—	-5.84×	1.69×	3.28×	-4.97×	-2726.0%	-92.9%	-112.9%	-121.0%	-27.2%	-44.3%	-23.6%	0×	0.2×	-13.13×	1.69×	0.0%	2	-0.42	2	—