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)
CI.STthis companyCell 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+
AXOLOT.STAxolot Solutions Holding AB (publ)	SEK 0.20	-13.81×	1.05×	7.74×	-12.91×	-1925.6%	-60.8%	-60.8%	-56.1%	-7.6%	-8.3%	-6.9%	0×	2.34×	0×	5.49×	0.0%	2	23.86	1	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+
GGEO.STGuideline Geo AB (publ)	SEK 9.00	-180.8×	0.58×	0.39×	3.45×	216.1%	6.6%	0.7%	-0.2%	-0.3%	-0.5%	-3.5%	0.03×	-0.67×	0.8×	3.83×	0.0%	8	3.72	4	A
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
IMPC.STImpact Coatings AB (publ)	SEK 2.95	-2.71×	0.8×	2.62×	-2.65×	-234.5%	-107.4%	-108.5%	-97.0%	-29.7%	-27.0%	-38.5%	0.18×	0.23×	-102.6×	3.2×	0.0%	3	3.79	1	C-
Peer median	—	-6.22×	0.8×	2.62×	-6.21×	-234.5%	-107.4%	-108.5%	-97.0%	-7.6%	-27.0%	-23.6%	0×	0.23×	-0.78×	3.2×	0.0%	2	3.79	1	—