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)
NAXS.STthis companyNAXS 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
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+
FIRST-B.STFirst Venture Sweden AB (publ)	SEK 1.29	-1.47×	0.34×	-19.95×	-1.25×	-78.5%	100.0%	407.6%	1350.3%	-23.3%	-7.0%	-28.9%	0×	0.23×	0×	15.43×	0.0%	3	47.81	2	C
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	—	2.64×	0.48×	1.75×	1.7×	-130.0%	26.6%	12.9%	11.4%	11.0%	-3.1%	-3.3%	0.03×	-0.19×	0.55×	11.27×	0.0%	4	8.83	3	—