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)
HEGR.STthis companyHedera Group AB (publ)	SEK 0.61	-1.44×	0.13×	0.03×	22.77×	473.5%	-0.9%	-3.7%	-1.8%	-9.3%	-12.4%	-16.7%	0.29×	14.29×	-5.31×	0.67×	0.0%	2	1.98	3	B-
CIRCHE.STCirChem AB (publ)	SEK 0.37	-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+
IRIS.STIrisity AB (publ)	SEK 0.29	-0.12×	0.08×	0.25×	-0.29×	-560.4%	103.5%	-226.9%	-215.3%	-65.3%	-52.3%	-259.3%	0.07×	-0.12×	-85.73×	0.52×	0.0%	3	-1.08	2	C+
MANTEX.STMantex AB (publ)	SEK 4.90	-0.5×	2.14×	4.52×	-1.37×	-2714.6%	80.4%	-579.4%	-913.2%	-431.8%	-147.6%	-86.7%	1.71×	-0.57×	0×	1.16×	0.0%	3	-18.36	2	C
MBBAB.STMoveByBike Europe AB (publ)	SEK 8.40	-6.6×	25.24×	0.3×	-37.16×	-1589.6%	-15.2%	-0.9%	-4.8%	-401.5%	-10.3%	-154.7%	6.62×	-5×	-0.24×	0.43×	0.0%	3	-11.26	1	C-
NFGAB.STNordic Flanges Group AB (publ)	SEK 32.00	-10.63×	1.57×	0.12×	3.02×	78.0%	54.2%	1.3%	-1.1%	-14.8%	4.8%	35.7%	2.55×	1.54×	0.29×	0.84×	0.0%	8	2.86	4	A-
Peer median	—	-2.69×	1.57×	0.3×	-1.37×	-1589.6%	54.2%	-112.9%	-121.0%	-65.3%	-17.3%	-86.7%	1.71×	-0.57×	-0.24×	0.84×	0.0%	3	-1.08	2	—