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)
FNM.STthis companyFerronordic AB (publ)	SEK 90.40	-3.17×	0.48×	0.14×	4.88×	-627.1%	17.3%	1.5%	-4.4%	-15.2%	1.8%	101.8%	1.4×	3.54×	0.55×	1.01×	0.0%	6	1.57	3	B+
AAC.STAAC Clyde Space AB (publ)	SEK 101.40	-13.94×	0.9×	2.18×	-215.26×	-254.9%	-11.7%	-20.5%	-15.6%	-6.5%	-7.4%	-18.0%	0.05×	-2.35×	-3.02×	0.92×	0.0%	3	1.42	2	C+
AVT-B.STAVTECH Sweden AB (publ)	SEK 3.13	28.8×	8.35×	10.3×	21.65×	508.5%	67.1%	34.6%	35.9%	29.1%	28.0%	0.0%	0×	-1.62×	0×	9.61×	1.2%	3	12.67	4	A
BALCO.STBalco Group AB	SEK 13.45	-11.16×	0.54×	0.31×	24.31×	877.9%	12.3%	-2.4%	-2.8%	-4.9%	-1.7%	2.7%	0.74×	11.9×	-0.93×	1.58×	0.0%	4	1.33	3	B-
CARE.STCareium AB (Publ)	SEK 28.70	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
CI.STCell 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+
Peer median	—	-0.25×	0.85×	2.18×	6.08×	244.4%	12.3%	-2.4%	-2.8%	-4.9%	-1.7%	0.0%	0.27×	-0.39×	-0.93×	1.69×	0.0%	4	1.42	3	—