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)
FLAT-B.STthis companyFlat Capital AB (publ)	SEK 8.12	-1.16×	0.38×	76.7×	-1.1×	-84.7%	75.2%	-6595.8%	-6612.3%	-33.1%	-33.0%	-0.8%	0×	0.06×	0×	68.01×	0.0%	3	-1.83	2	C+
BMC.STBrock Milton Capital AB	SEK 95.00	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
CASE.STCase Group AB (publ)	SEK 19.70	18.17×	2.33×	3.61×	13.02×	-181.4%	52.5%	25.1%	19.8%	12.8%	10.6%	5.3%	0.06×	-1.04×	41.48×	7.66×	0.0%	5	9.18	3	B+
CAT-B.STCatella AB (publ)	SEK 14.20	52.96×	1.34×	1.22×	7.94×	85.9%	57.3%	20.2%	2.3%	2.5%	6.8%	39.0%	0.78×	-0.46×	3.48×	13.63×	3.2%	4	1.92	2	B-
HILB-B.STHilbert Group AB (publ)	SEK 2.10	-3.3×	-46.25×	3.29×	-4.09×	-13951.0%	-43.3%	-79.3%	-99.9%	1402.6%	-143.3%	-11.9%	-4.7×	-0.36×	-24.88×	14.88×	0.0%	3	8.48	1	D+
NAXS.STNAXS AB (publ)	SEK 35.30	-16.03×	0.75×	-2,661.54×	-12.53×	-83.2%	15026.3%	17875.6%	16518.6%	-4.6%	-4.9%	-3.2%	0×	2.36×	-2.59×	101.66×	54.0%	3	208.51	2	C
Peer median	—	7.43×	1.04×	2.26×	1.92×	-132.3%	54.9%	22.7%	11.1%	7.7%	0.9%	1.1%	0.03×	-0.41×	0.44×	14.26×	1.6%	4	8.83	2	—