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)
K33.STthis companyK33 AB (publ)	SEK 0.02	-7×	2.46×	0.16×	34.38×	-2166.8%	0.4%	-2.4%	-2.4%	-35.3%	-35.6%	-47.7%	0×	-0.6×	-112.77×	2.35×	0.0%	1	30.02	1	D+
ATIN.STAthanase Innovation AB	SEK 16.00	-6.02×	0.81×	9.42×	-1.52×	-298.5%	-259.2%	-220.9%	-156.3%	-13.5%	-19.0%	-19.4%	0×	3.65×	-75.87×	5.11×	0.0%	0	3.47	2	C
BMC.STBrock Milton Capital AB	SEK 95.00	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
HAV-B.STHavsfrun Investment AB (publ)	SEK 13.14	13.6×	1.6×	9.01×	8.41×	-82.6%	100.0%	61.2%	66.2%	11.8%	10.9%	3.8%	0×	-4.4×	0×	52.89×	7.6%	4	72.27	3	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+
INFREA.STInfrea AB	SEK 12.90	6.76×	0.62×	0.21×	4.64×	222.9%	0.6%	0.6%	3.0%	9.2%	0.7%	13.3%	0.31×	-0.03×	1.11×	1.78×	3.5%	8	2.2	4	A-
Peer median	—	1.73×	0.72×	6.15×	1.56×	-190.6%	-21.3%	-39.4%	-48.4%	10.5%	-9.2%	-4.1%	0×	-0.19×	-12.44×	10×	1.8%	4	5.98	3	—