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)
DRIL.STthis companyDrillcon AB (publ)	SEK 3.72	3,710×	0.97×	0.42×	6.08×	-60.3%	86.2%	2.0%	0.0%	0.0%	0.5%	-23.5%	0.72×	2.06×	0.68×	1.45×	6.7%	5	1.76	3	B
FERRO.STFerroamp AB (publ)	SEK 3.41	-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
FLEXQ.STFlexQube AB (publ)	SEK 27.00	-5.47×	3.37×	1.66×	-9.21×	-258.9%	-23.4%	-27.2%	-30.3%	-61.6%	-29.1%	-19.8%	0.86×	-0.46×	-13.63×	1.26×	0.0%	5	2.91	3	B+
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-
LYGRD.STLyckegård Group AB (publ)	SEK 2.50	36.91×	4.82×	0.89×	11.63×	-3221.5%	1.4%	2.5%	2.4%	13.1%	8.7%	3.7%	0.35×	0.32×	2.35×	1.36×	0.0%	7	3.66	3	B
NEPA.STNepa AB (publ)	SEK 7.14	-3.56×	3.6×	0.54×	-8.66×	34.9%	-5.6%	-11.9%	-15.3%	-101.3%	-78.6%	-11.3%	0×	1.18×	-5.84×	1.02×	8.0%	4	1.54	1	D+
Peer median	—	-3.56×	3.37×	1.66×	-4.01×	-258.9%	-23.4%	-27.2%	-24.1%	-29.7%	-27.0%	-19.8%	0.18×	0.23×	-13.38×	1.36×	0.0%	4	2.91	2	—