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)
KAKEL.STthis companyKakel Max AB (publ)	SEK 10.40	-19.13×	0.54×	0.15×	7.45×	7.5%	32.6%	-2.5%	-0.8%	-2.8%	-3.3%	38.4%	0.26×	1.45×	-3.55×	1.36×	0.0%	7	2.43	3	B-
AERO.STSvenska Aerogel Holding AB (publ)	SEK 0.43	-0.96×	0.81×	6.51×	-0.93×	-409.6%	-229.1%	-677.5%	-676.7%	-84.4%	-82.4%	-85.1%	0.02×	0.31×	-74.1×	1.98×	0.0%	4	-12.72	1	C-
ECO-B.STEcoRub AB (publ)	SEK 0.04	-4.44×	16.32×	4×	-8.27×	-17196.2%	-91.3%	-91.3%	-90.2%	-368.1%	-30.0%	-14.4%	2.39×	-0.9×	-32.9×	3.64×	0.0%	3	-3.91	1	D+
PCPCAT.STPhotocat A/S	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
RECY-B.STRecyctec Holding AB ser. B	SEK 0.04	-0.82×	-3.46×	0.47×	-1.34×	-534.4%	-50.6%	-50.6%	-57.0%	420.7%	373.9%	-89.3%	0×	0.07×	-6.23×	0.18×	0.0%	3	0.85	2	C
TRIBO-B.STTribox Group AB (publ)	SEK 0.25	-157.5×	0.81×	0.27×	3.79×	-8464.2%	0.8%	0.8%	-0.2%	-0.5%	-1.4%	6.1%	0.3×	-1.86×	0.81×	2.06×	0.0%	6	2.63	2	C+
Peer median	—	-2.7×	0.81×	2.23×	-1.13×	-4499.3%	-71.0%	-71.0%	-73.6%	-42.4%	-15.7%	-49.8%	0.16×	-0.41×	-19.56×	2.02×	0.0%	4	-1.53	2	—